BRT REALTY TRUST
10-K, 1996-12-20
REAL ESTATE INVESTMENT TRUSTS
Previous: BOWMAR INSTRUMENT CORP, S-8, 1996-12-20
Next: CASCADE NATURAL GAS CORP, 10-K405, 1996-12-20



                        SECURITIES AND EXCHANGE COMMISSION

                              Washington, D.C. 20549

                                    FORM 10-K

                        FOR ANNUAL AND TRANSITION REPORTS
                         PURSUANT TO SECTIONS 13 OR 15(d)
                                     OF THE
                         SECURITIES EXCHANGE ACT OF 1934

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
    ACT OF 1934 [Fee Required]

                   For the fiscal year ended September 30, 1996
                                             ------------------

                                       or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934 [No Fee Required]

                        Commission file number 1-7172

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

Massachusetts                                                     13-2755856
- --------------------------------------------------------------------------------
(State or other jurisdiction                                  (I.R.S. employer
of incorporation or organization)                          identification no.)

60 Cutter Mill Road, Great Neck, New York                            11021
- --------------------------------------------------------------------------------
(Address of principal executive offices)                           (Zip Code)

Registrant's telephone number, including area code                 516-466-3100
                                                                   -------------

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

Title  of each  class             Name of each  exchange  on  which  registered 
- --------------------------------------------------------------------------------
Shares of Beneficial                                    New York Stock Exchange
Interest, $3.00 Par Value

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

                                  NONE
- --------------------------------------------------------------------------------
                         (Title of Class)

         Indicate by check mark whether the registrant (l) 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 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 [ ]

         The aggregate  market value of voting stock of the  registrant  held by
non-affiliates was approximately $30,605,000 as of December 2, 1996.

         As  of  December  2,  1996  the  registrant  had  8,665,972  Shares  of
Beneficial Interest issued and outstanding (excluding treasury shares).








<PAGE>



                    Documents Incorporated By Reference


PART III

Item 10 - Directors and Executive Officers            To be included in
          of the Registrant                           the Proxy Statement
                                                      to be filed pursuant
Item 11 - Executive Compensation                      to Regulation 14A
                                                      not later than
Item 12 - Security Ownership of Certain               January 28, 1997,
          Beneficial Owners and Management            except for
                                                      information
                                                      concerning executive
Item 13 - Certain Relationships and Related           officers, which is
          Transactions                                included in Part I.


PART IV - See Item 14.




<PAGE>




                                    PART I
Item l.  Business.
         ---------

General
- -------

         BRT Realty  Trust  ("BRT" or the  "Trust") is a real estate  investment
trust organized in 1972 under the laws of the Commonwealth of Massachusetts. Its
primary  business  activity has been  investing in senior and junior real estate
loans  secured by interests in income  producing  real property and to a limited
extent in senior real estate mortgages secured by undeveloped real property. For
the reasons described under the subcaption "Background" below,  particularly the
Trust's agreement as set forth in the Restated Credit Agreement  (defined below)
not to engage in lending activities except in specified situations,  the Trust's
lending  activities  have been  very  limited  and in the  fiscal  years  ending
September  30, 1996 ("Fiscal  1996") and September 30, 1995 ("Fiscal  1995") the
only  lending  activity  in which the Trust  engaged  was  purchase  money first
mortgages provided to purchasers of real estate from the Trust.

         In August  1996 the  Trust  repaid  in full the  balance  due under the
Restated  Credit  Agreement  and in October 1996 it  consummated  a  $25,000,000
Revolving Credit Agreement  ("Revolving  Credit Agreement") with CS First Boston
Mortgage  Capital  Corp.  (see  "Proposed  Lending  Activities  and  Outstanding
Mortgage  Portfolio"  below  for a  description  of the  material  terms  of the
Revolving Credit Agreement).

         In Fiscal  1996 the  Trust's  business  activities  involved  primarily
managing the Trust's loan portfolio,  supervising,  refurbishing and maintaining
real  estate  owned by the  Trust,  arranging,  negotiating  and  closing  first
mortgage loans secured by real estate owned,  and  supervising  and  negotiating
with respect to leasing and selling real estate  owned.  At September  30, 1996,
the  fiscal  year end,  the  Trust had an  outstanding  loan  portfolio  (net of
allowances) of  $31,970,000  or 35.7% of total assets,  of which 5.0% of the net
loan  portfolio  (1.8% of total  assets) is  categorized  as  non-earning.  This
compares to an outstanding  loan  portfolio,  net of allowances,  of $42,206,000
(40.4% of total  assets) at September  30,  1995,  of which 3.9% of the net loan
portfolio  (1.6%  of total  assets)  were  categorized  as  non-earning.  Of the
$5,905,000 of  non-earning  loans at September 30, 1996,  the Trust has provided
for allowances of $4,307,000. Approximately 50.5% of the Trust's total assets at
September 30, 1996, or an aggregate of $45,285,000 (after valuation allowances),
represents real property acquired by the Trust in foreclosure or deed in lieu of
foreclosure and capitalized  improvements to such real  properties,  compared to
$49,569,000 or 47.4% of total assets at September 30, 1995. Approximately 20% of
the  Trust's net  investment  assets  (either  mortgages  or real estate  owned)
related to cooperative apartments at September 30, 1996.

         The Trust's loan portfolio has been  decreasing over the past number of
fiscal  years,  both  absolutely  and  as  a  percentage  of  total  assets,  as
outstanding  loans have been paid off and paid down and lending  activities have
been limited due to the prohibitions  against lending  contained in the Restated
Credit Agreement. Real estate owned has increased as a percentage of assets over
the past number of years,  as real estate has been acquired in foreclosure or by
deed in lieu of  foreclosure  and  funds  have been  expended  to  improve  real
property assets, offset by the sale of real estate owned. In compliance with the
provisions  of the Restated  Credit  Agreement,  the Trust  applied the proceeds
derived from loan payoffs and paydowns,  sale of real estate owned and financing
real estate owned to the repayment of indebtedness due under the Restated Credit
Agreement,  until  August 1996 when the balance  due under the  Restated  Credit
Agreement was repaid in full. Total assets decreased from $104,515,000 at Fiscal
1995  year end to  $89,613,000  at Fiscal  1996 year end and total  indebtedness
decreased from $43,656,000 to $26,421,000  (indebtedness  due under the Restated
Credit  Agreement  decreased from  $22,900,000 to zero) between Fiscal 1995 year
end and Fiscal 1996 year end.



<PAGE>



Background
- ----------

         Commencing in the fiscal year ending September 30, 1990 ("Fiscal 1990")
and  continuing  through  the fiscal  year ending  September  30, 1992  ("Fiscal
1992"),  difficulties  in the real estate markets and a severe lack of liquidity
in the real  estate  industry  resulted  in the  Trust  experiencing  increasing
delinquencies  from its borrowers.  As a reaction to the increase in non-earning
loans,  the Trust  aggressively  pursued  foreclosure  actions  and other  legal
procedures against delinquent  borrowers,  seeking to acquire title to the asset
(generally income producing real property) securing a delinquent loan as quickly
as possible. By aggressively pursuing foreclosure actions, the Trust was able to
protect  the  operating  cash flow  from a  property  through a court  appointed
receiver or a negotiated third party management arrangement.  As a result of the
actions  taken by BRT against  delinquent  borrowers,  total  non-earning  loans
before  allowances  decreased  from  year  to year  and at  September  30,  1996
non-earning loans amounted to $5,905,000 (as compared to $7,154,000 at September
30, 1995).

         As a  corollary  to the  decrease  in  non-earning  loans,  the Trusts'
portfolio of real estate owned  increased as a percentage  of total  assets.  At
September  30,  1996 and 1995 the  Trust  owned,  net of  valuation  allowances,
$45,285,000 and $49,569,000, respectively, of foreclosed property held for sale.
At  September  30,  1996 and 1995  foreclosed  properties  held for sale (net of
valuation  allowances)  accounted  for 50.5% and 47.4%,  respectively,  of total
assets.

         A Restated Credit  Agreement dated as of September 23, 1992 was entered
into between BRT and five lending  institutions (the "Banks")  ("Restated Credit
Agreement")  amending an unsecured  credit agreement which then had a balance of
$114,800,000  outstanding  and was in default due to the failure of the Trust to
comply with  certain  negative  covenants  (all  monetary  covenants  were being
complied with). The Restated Credit Agreement  provided that the Trust would not
engage in any lending activities except for funding outstanding  commitments and
purchase money  financing  taken back in connection with the sale of real estate
owned. The Trust did not have any outstanding funding commitments in Fiscal 1996
or Fiscal 1995.  Accordingly,  except for purchase money mortgages taken back in
connection with the sale of real estate owned, including the sale of cooperative
units,  the Trust did not engage in any lending  activities  in the fiscal years
ending September 30, 1996 and 1995. The $114,800,000 amount due to the Banks was
fully repaid within the  parameters set forth in the Restated  Credit  Agreement
within four years.

         As a  result  of the  restrictive  provisions  of the  Restated  Credit
Agreement (which essentially precluded lending activities),  the business of the
Trust in Fiscal  1996,  as stated  above,  involved  managing  the Trust's  loan
portfolio,   supervising,   refurbishing  and  maintaining  real  estate  owned,
arranging,  negotiating  and  completing  first  mortgage  loans secured by real
estate owned,  and  supervising  and negotiating the leasing and selling of real
estate  owned.  In August 1996 the Trust fully  repaid the balance due under the
Restated  Credit  Agreement  and in October 1996 it  consummated  a  $25,000,000
Revolving Credit Agreement with CS First Boston Mortgage Capital Corp. Using its
capital and funds  available  under the Revolving  Credit  Agreement,  the Trust
intends to engage in mortgage lending activities in the current fiscal year (see
"Proposed  Lending  Activities and Outstanding  Mortgage  Portfolio"  below). In
Fiscal 1997 the Trust will also  continue to focus on operating  the real estate
it owns and on managing the outstanding loan portfolio.

         As a  direct  consequence  of the  strict  limitation  on  its  lending
activities  contained in the Restated Credit Agreement,  the assets of the Trust
decreased from  $131,467,000  at September 30, 1994 to $104,515,000 at September
30, 1995 to $89,613,000 at September 30, 1996. In this regard it should be noted
that in Fiscal 1996 (i) real  estate  loans,  net of  allowances,  decreased  by
$10,236,000  primarily due to principal  payoffs or  reductions of  $11,162,000,
offset by the issuance of $734,000 of purchase  money  mortgages  in  connection
with the sale of real estate owned,  and (ii) there was a decrease of $4,284,000
in real estate  owned,  net of valuation  allowances  and after giving effect to
capitalized


<PAGE>



improvements aggregating $1,609,000, offset by real estate sales. In Fiscal 1996
the Trust applied a major portion of the proceeds  derived from loan repayments,
real property sales and first mortgage loans secured by real estate owned to the
reduction of bank debt.  During the year ended  September 30, 1996 bank debt was
reduced by $22,900,000 to zero.

         With respect to the real estate which BRT has taken back in foreclosure
or deed in lieu  thereof,  it is the  policy  of the Trust to offer for sale all
such real estate at prices which  management  believes  represents fair value in
the geographic area in which the property is located.  If the Trust's management
determines that it will not, in the near term, be able to sell a specific parcel
of real  estate at an  acceptable  price,  management  will seek first  mortgage
financing  secured by the specific  parcel of real property.  In many instances,
the Trust, through an independent  contractor,  renovates a property acquired by
foreclosure  or deed in lieu,  engages in  leasing  activities,  negotiates  and
completes  the  sale of  real  estate  owned  if the  selling  price  is  deemed
acceptable by management,  and provides  purchase money  financing in connection
with the sale of real estate  owned.  It has been the  experience of the Trust's
management  that in  connection  with the sale of  cooperative  apartments it is
usually  necessary  for the  Trust to  provide  purchase  money  financing  on a
competitive basis. In Fiscal 1996 the Trust disposed of real estate,  other than
cooperative apartments, having an aggregate net book value of $3,410,000, for an
aggregate  consideration of $3,880,0000.  In addition,  in Fiscal 1996 the Trust
derived  proceeds of $7,050,000  from first mortgage  financing  secured by real
estate  owned  by the  Trust.  During  Fiscal  1996 the  Trust  sold  shares  in
cooperative apartments, resulting in net proceeds of approximately $948,000 (not
including purchase money mortgages of $734,000).

Proposed Lending Activities and Outstanding Mortgage Portfolio
- --------------------------------------------------------------

         In  Fiscal  1997 the Trust  intends  to  become  active in real  estate
lending,  emphasizing  investments in short term senior and junior loans secured
by income  producing real property or interests  therein.  Junior mortgage loans
are  subordinate  to one or more  prior  liens.  The Trust will  entertain  loan
requests  relating to real estate located  anywhere within the United States and
Puerto  Rico,  but will not  invest in loans  secured by real  property  located
outside the United States and Puerto Rico. The Trust expects that it will invest
in loans secured by real property located primarily in the New York metropolitan
area.

         The Trust will emphasize  loans ranging from six months to 36 months to
persons requiring short term funds. The Trust will not finance new construction,
but may,  to a limited  extent,  invest  in senior  mortgage  loans  secured  by
undeveloped  property.  The  Trust may also  invest  in medium  term (up to five
years)  participating  loans under which the Trust,  in addition to  receiving a
competitive interest rate, will participate in the incremental value of the real
estate, if any, at the maturity of the loan.

         The  mortgage  loans in which the Trust will  invest in most cases will
bear interest at a floating rate related to the prime rate and the interest will
adjust when the prime rate changes. The interest rate under the Revolving Credit
Agreement  discussed  below,  is related  to LIBOR or prime.  By  borrowing  and
lending on a floating  rate basis the Trust seeks to minimize the interest  rate
fluctuation risk. The Trust will receive an origination fee on all loans made by
it. Origination fees will be taken into income on an accrual basis over the life
of the loan.  If a loan is not taken by the borrower the fee will be  recognized
at the expiration of the commitment.

         The Trust has no policy or  limitation  on the amount or  percentage of
its assets  which it may invest in a single  loan or it may invest with a single
borrower.  However,  the Trust does not intend that any single loan shall exceed
10% of total assets.  Loan approvals will be based on site visits,  a check of a
proposed borrower's bank and credit references, a title review of the property,


<PAGE>



examination  of  financial  statements  related  to the  property  and in  house
appraisals.  The Trust will not require a property  appraisal by an  independent
appraiser.

         The Trust will use its own capital and has  arranged a credit  facility
to make funds  available for real estate mortgage  lending.  In October 1996 the
Trust entered into the Revolving  Credit  Facility with CS First Boston Mortgage
Capital  Corp.  ("First  Boston")  which  provides  that the Trust may  borrow a
maximum of $25,000,000 on a revolving basis, i.e. funds can be borrowed, repaid,
and borrowed again.  The credit facility  matures October 17, 1998 and the Trust
has the right to extend  the loan for two  additional  six  month  periods  upon
thirty  days prior  notice and  payment of a 1/4 of 1%  commitment  fee.  No new
borrowings  may be made during the second  extension  period.  The Trust has the
right to  reduce  the  availability  under the  Revolving  Credit  Agreement  to
$15,000,000  and  First  Boston  has  the  right  to  lower  the  commitment  to
$20,000,000 under limited circumstances.

         The Trust  pays a  commitment  fee to First  Boston of 1/2 of 1% of the
difference between the daily average outstanding loan balance and the commitment
amount. If the loan balance is less than $14,000,000,  $2,084 per month is added
to the commitment fee.  Borrowings  under the Credit  Agreement bear interest at
the lower of LIBOR + 3% or prime + 1%, adjusted monthly. The loan is collateral-
ized by specific  receivables  and the Trust's equity in specific real property,
and the loan amount can never exceed 75% of the agreed upon  collateral  amount.
The Trust, at any time can substitute  collateral for pledged  collateral.  Most
subsidiaries of the Trust guaranteed the loan. The Trust is required to maintain
a $50,000,000  tangible net worth.  The Credit  Agreement also provides that the
net worth of the Trust minus net worth of any  non-guaranteeing  subsidiary must
exceed  $40,000,000.  The Credit  Agreement  prohibits the Trust from  obtaining
recourse  financing,  but  it  is  permitted  to  obtain  non-recourse  mortgage
financing.

         As of this date no  advances  have  been  made to the  Trust  under the
Revolving Credit Agreement.

         At  September  30,  1996 the  Trust's  outstanding  mortgage  portfolio
consisted of 81 mortgage loans totalling $39,743,000 aggregate principal amount,
of which  $5,905,000,  or 15%,  was  non-earning.  Of the  principal  amount  of
mortgage loans outstanding at September 30, 1996, 73% represented first mortgage
loans and 27% represented  junior mortgage and wraparound  loans. In Fiscal 1996
the Trust's only  lending  activities  consisted  of $734,000 in first  priority
purchase money financing provided to purchasers of real estate owned,  including
cooperative apartments.  Purchase money financing provided to purchasers of real
estate  owned is  usually  on a two to five  year  basis  and to  purchasers  of
cooperative apartments on a long term basis (20 to 30 years).

         The  mortgage  loans  held and to be made by the Trust are not and will
not be insured.  In the event of a default by a borrower,  the Trust is required
to foreclose its mortgage or protect its investment  through  negotiations  with
the borrower and/or other interested  parties,  which in certain  situations may
involve cash  outlays.  If the Trust holds a junior  mortgage loan or wraparound
loan, its position is subordinate to liens of senior mortgages. In the event the
underlying  asset value proves to be insufficient to satisfy both the senior and
junior  lienholder,  the Trust will lose a portion or all of its investment.  In
certain  situations  in order to protect its  investment,  the Trust will make a
payment to maintain  the current  status of prior liens  (including  real estate
taxes) or purchase the prior lien.  These  payments were minimal in Fiscal 1996.
It is possible  that the total  amount  which may be recovered by the Trust upon
the  ultimate  sale of a property  acquired  in  foreclosure  or by deed in lieu
thereof will differ from the total  investment  less the  allowance for possible
losses.



<PAGE>



Current Loan Status
- -------------------

         As of  September  30,  1996  the  Trust  had 81  mortgage  loans in its
mortgage   portfolio,   totaling   $39,743,000  in  aggregate  principal  amount
(including $5,905,000 of non-earning loans) and $31,970,000 after allowances for
possible losses. In Fiscal 1996 $11,162,000 of outstanding loans was repaid. The
three largest mortgage loans  outstanding,  after allowances for possible losses
represent 12.3%, 8.4%, and 8.2%,  respectively of the Trust's total assets. (See
Note 2 to the financial statements relating to significant relationships.)


         Information   regarding  the  Trust's  mortgage  loans  outstanding  at
September 30, 1996:
                                                      Not               No.
                                           Earning  Earning    Prior    of
                                   Total   Interest Interest   Liens   Loans
                                   -----   -------- --------   -----  ------
                                             (Amounts in thousands)
First Mortgage Loans:
Long-term:
  Residential .................  $ 1,958   $ 1,958   $  --     $  --      43
Short-term (five years
  or less):
  Shopping centers/retail ....     5,637     5,637      --        --       9
  Industrial  buildings ......     3,880     3,880      --        --       3
  Office buildings ...........     3,915     3,915      --        --       2
  Residential
   (multiple family units) ...     7,759     6,684     1,075      --       9
  Hotel ......................     1,191     1,191      --        --       1
  Unimproved Land ............     1,918      --       1,918      --       1
  Misc .......................     2,842     2,842      --        --       3
Second Mortgage Loans:
  Shopping centers/retail ....     2,073       226     1,847     4,640     2
  Office building ............       667       667      --       2,377     1
  Residential
   (multiple family units) ...     5,683     5,683      --      16,509     3
  Hotel ......................     1,000      --       1,000    12,546     1
Wraparound mortgages .........     1,220     1,155        65     5,423     3
                                 -------   -------   -------   -------   ---

                                 $39,743   $33,838   $ 5,905   $41,495    81
                                 =======   =======   =======   =======   ===


         At September 30, 1996 the Trust had an allowance for possible losses on
its real estate loans of  $7,773,000  compared to an allowance of  $9,084,000 at
September 30, 1995. In determining  the allowance for possible loan losses,  the
Trust takes into account numerous factors  including a market  evaluation of the
underlying collateral,  the underlying property's estimated cash flow during the
projected  holding  period and  estimated  sales  value  computed by applying an
expected  capitalization  rate to the  stabilized  net  operating  income of the
specific  property,  less  estimated  selling  costs.  The Trust also takes into
account the extent of liquidity in the real estate industry, particularly in the
New York metropolitan area, where approximately 77% of the portfolio is located.
Management  reviews the loan  portfolio  on a quarterly  basis to  determine  if
additional allowances are needed.


         When  a  mortgage  loan  is in  default,  the  Trust  may  acquire  the
underlying  property  through  foreclosure  or may take other legal action as is
necessary to protect its investment.  In negotiated  workouts the Trust seeks to
acquire  title to a property  and in certain  cases  affords  the  borrower  the
opportunity  to reacquire the property at a fixed price over a specified  period
of time.




<PAGE>



Real Estate Owned
- -----------------

         The real estate owned by the Trust  consists of  foreclosed  properties
held for sale.  The  materially  important  real  properties  owned by the Trust
(materially  important  meaning  property with a book value  amounting to 10% or
more of the total assets of the Trust) consists of the following as of September
30, 1996:


         Abbotts Square, Philadelphia, Pennsylvania     - A mixed use  property,
         ------------------------------------------
containing 60,000 square feet of commercial space (19 retail stores and 6 office
suites), a 324 car parking garage and 88 residential condominium units, owned in
fee and operated by Stobba  Associates  L.P., a limited  partnership  in which a
wholly owned BRT  subsidiary  is the sole  general  partner and BRT is a limited
partner. There are a total of 162 residential condominium units at the property.
The property, located on South and Second Streets in Philadelphia,  Pennsylvania
was acquired by Stobba  Associates in April, 1993 under a plan of reorganization
confirmed by the bankruptcy court. The partnership agreement provides that there
are to be no cash  distributions of operating cash flow to partners,  other than
BRT, until BRT has received a specified cumulative return (including accumulated
arrears) and after BRT has received payment  currently of its specified  return,
then BRT will receive 50% of all operating  cash flow and the other partners the
other 50%. The partnership  agreement  provides  further that there are to be no
distributions  of sale or refinancing  proceeds to partners other than BRT until
all required cash  distributions to BRT from operations,  including  accumulated
arrears,  have  been  paid  currently,  and BRT  receives  full  payment  of the
principal amount owed to it, plus the specified  cumulative return,  after which
BRT will receive 50% of such distributions.  Extensive repairs were completed at
this property in Fiscal 1995 at a cost of approximately $1,594,000. There are no
programs proposed for the renovation or improvement of this property.

         The property is located in an active area of  Philadelphia,  containing
competitive retail, parking and residential.  Competition is keen for commercial
and parking tenants, but not as competitive for residential rental.

         In the opinion of  management,  the property is  adequately  covered by
insurance.

         The occupancy  rate at Abbotts Square  (expressed as a percentage)  for
the commercial space (excluding the parking garage) and the residential units as
of September 30 is set forth below.

                                           Fiscal Year Ending September 30,
                                         1993       1994        1995     1996
                                         ----       ----        ----     ----

Commercial Space ...............         93%         93%         90%      90%
Residential Units ..............         98%        100%         98%      99%

         There are three (3)  tenants  who  occupy  ten  percent  or more of the
rentable square footage of commercial  space at the property.  These tenants are
House of Winsome,  which operates a furniture store;  TGI Fridays,  a restaurant
operation;  and Chef's  Market,  an upscale  food market.  Other retail  tenants
include Thrift Drug,  Wawa's,  Boston  Market,  a travel agency and a variety of
other retail operations. The three largest tenants referred to above have leases
which  expire  in June 30,  1999,  December  31,  2000 and  December  31,  2009,
respectively.  The House of Winsome  lease which  contains  approximately  6,200
square feet, was terminated subsequent to fiscal year end.








<PAGE>



         The average  effective  base annual rent per square foot for the retail
space and the average  annual  rental per unit for the  residential  units since
April 1993,  when the  partnership  acquired  title to the property is set forth
below.


                                       Average base rental   Average rental per
                                     per square foot-retail   unit-residential
                                     ----------------------   ----------------
Period
- ------
April 1993 to
September 30, 1993 ........................ $   12.11         $ 9,598

Fiscal 1994 ............................... $   14.29         $10,525

Fiscal 1995 ............................... $   15.95         $10,445

Fiscal 1996 ............................... $   16.24         $10,603

         The  schedule of lease  expirations  for each of the next ten years for
the commercial space is as follows:



Fiscal Year      # of Tenants                                       % of Gross
Ending           whose leases   Total Area       Base Annual       Annual Base
September 30        expire        Covered           Rental             Rental
- ------------       -------      ----------        ----------       -----------


1997                 3              3,331          $ 50,880               5%
1998                 6              9,070          $133,745              13%
1999                 3              7,998          $181,153              18%
2000                 2              2,500          $ 43,313               4%
2001                 5             17,762          $301,714              29%
2002                 3              6,510          $146,860              14%
2003                 -                --              --                 --
2004                 -                --              --                 --
2005                 -                --              --                 --
2006 and thereafter  1              7,363          $167,480              17%

All residential leases provide for a one year term or less.  Accordingly, lease
expiration information is not provided for the residential leases.

         Since this property is held for sale no depreciation is being taken.

         The 1993 realty tax rate in Philadelphia  was $8.264 per 100. The Trust
paid  $253,800  in annual  real  estate  taxes  for the last tax year,  of which
$96,700 was applicable to the 88 residential units it owns.

         In September, 1995 a loan of $10,000,000 was closed with respect to the
Abbotts  Square  property,  secured by a first mortgage on the retail and garage
component and the 88 condominium units. The loan matures October 1, 2000, with a
right granted to the borrower to extend for an additional five years (subject to
satisfaction  of certain  conditions),  provides  for interest at either a fixed
rate related to the  mortgagee's  prime,  a floating  rate related to comparable
United  States  treasury  bills  or a  floating  rate  related  to  LIBOR,  or a
combination  of any two at the option of the borrower,  and provides for monthly
amortization  based on a 25 year  amortization  schedule.  The interest  rate is
7.725% per annum until  January 1, 1997 when the interest  rate will be reset by
the borrower.  The principal  balance due on this mortgage at September 30, 1996
was  $9,877,000  and the balance due at maturity in the year 2000  (assuming  no
advance payment of principal)  will be $9,211,000.  The Borrower may prepay this
mortgage at any time  without  penalty,  with the proviso  that the  Borrower is
responsible  for  any  loss  suffered  by  reason  of  early  redemption  of the
instrument associated with a treasury bill or Libor based instrument.



<PAGE>



         Dover, Delaware - A 474,000 square foot enclosed facility owned in fee,
         ---------------
containing  approximately 249,000 square feet of retail space and 225,000 square
feet of office space located on  approximately 58 acres. The total site contains
approximately 90 acres. The property is located on Route 113  approximately  two
miles from the state  capital  complex.  In  addition  to the  enclosed  (former
shopping mall) facility there are 5 free standing buildings on the property (one
of which  containing  24,000  square feet is vacant  except for a month to month
tenancy for a small portion of the space) containing approximately 55,000 square
feet of rentable  space.  The Trust has converted the two "anchor"  locations at
this  center  to office  space and has  entered  into a 10 year  lease  expiring
December  31,  2004 (with  options to renew  totalling  ten years)  with a major
insurance company for  approximately  68,613 square feet of space, and a 10 year
lease expiring  August 31, 2005 (with options to renew totalling ten years) with
a major bank for 79,000 square feet of space.  The  renovation for the insurance
company was  substantially  completed  in  December,  1994,  and for the banking
entity in May,  1995.  Each of the two tenants at the "anchor"  locations has an
option to expand their space and a right to early termination.  If the insurance
company exercises its early termination  right, which it can do at any time, the
tenant  must  pay  to BRT an  amount  equal  to  the  rentals  due to the  lease
expiration date,  discounted to present value. The bank has an early termination
right, during its sixth lease year only. No other tenant occupies ten percent or
more of the rentable space at this facility.  The Trust has been converting this
facility to a corporate  center and mall.  Although  the Trust does not have any
proposal  or plans  to  renovate,  improve  or  develop  the  property,  it will
construct a new building on the property or renovate mall space at the Center in
order  to lease to a  qualified  tenant.  Tenants  occupying  outparcels  at the
property include a day care center, the National Guard and a credit union. There
is no major retail tenant at the property.

         In the opinion of  management  the  property is  adequately  covered by
insurance.

         The occupancy  rate of this property  (including the five free standing
buildings)  since the Trust  acquired title to this property in October 1993 and
the effective annual rental per square foot is as follows:

         Fiscal Year End                                   Base Rental per
         September 30,         Occupancy Rate            square foot occupied
         -------------         --------------            --------------------

         1994                      38%                         $5.07
         1995                      53%                         $5.08
         1996                      63%                         $6.38




<PAGE>




         The schedule of lease expirations for each of the next ten fiscal years
for this property (including the five outparcels) is as follows:


             # of Tenants whose   Total Area      Annual Base  % of Gross Annual
              leases expire*        Covered         Rental       Base Rental
              --------------        -------         ------       -----------

Fiscal 1997          30             127,223        $  494,387         23%
       1998           4              28,496        $  249,194         12%
       1999           1               1,680        $   26,040          1%
       2000           2               6,230        $   82,957          4%
       2001           2               6,000        $   68,125          3%
       2002           -                --                --            -
       2003           1              18,271        $   82,318          4%
       2004           -                --                --            -
       2005           2             147,613        $1,113,660         53%
       2006           -                --                --            -

         *All information provided assumes that the two major anchor tenants who
occupy a total of 147,613  square feet do not exercise  their right to terminate
prior to lease  expiration.  Fiscal 1997 includes all month to month tenants and
tenants  occupying  space under short term leases.  Landlord has converted  many
tenants to month to month  tenancies  and  entered  into  short  term  leases to
provide it with the  flexibility  to assemble  large  blocks of space for larger
users of office space.

         Since this property is held for sale no depreciation is being taken.

         The realty tax rate in Dover is based on applying four mil rates to the
assessed  valuation.  Real  estate  taxes  with  respect to this  property  were
$153,700 for the last tax year.

         In July 1995 two separate loans aggregating $9,250,000 were closed with
respect  to this  property;  one  loan in  principal  amount  of  $6,000,000  is
collateralized  by a first  mortgage on the building  occupied by the  insurance
company (an additional  $1,000,000 can be drawn down for tenant  improvements if
the insurance company exercises any of its expansion options) and the other loan
in the principal amount of $3,250,000 is  collateralized  by the facility leased
to the bank. Both loans are cross  collateralized  and are secured by a negative
pledge on the balance of the property and a mortgage on the balance of the mall.
The loans mature on July 1, 2005, provide for a fixed interest rate of 8.07% and
provide an  amortization  schedule  intended to fully amortize the loan over the
ten year period.  The principal  balance due on these mortgages at September 30,
1996 was  $8,601,000.  The Borrower may prepay this mortgage loan, in full or in
part at any time provided that the Borrower pays a prepayment premium calculated
to give the Lender a specified yield to maturity (discounted to present value).

         The following sets forth information concerning other real estate owned
by the Trust as of September 30, 1996:

         Rock  Springs,  Wyoming  -  A  151,105  square  foot  shopping  center,
         ------------------------
consisting  of 138,191  square feet of retail space (30 retail  stores),  12,914
square feet of office space, a free standing restaurant and a free standing film
kiosk. The Trust holds a leasehold  interest in this property subject to a first
leasehold  mortgage  which matures on November 1, 2000 and provides for interest
at the rate of 8.44% per annum.  At  September  30,  1996 there was a  principal
balance of  $1,490,000  due on the  leasehold  mortgage and on the maturity date
there will be $548,000  due  thereon.  The retail  space was  approximately  99%
occupied and the office space was  approximately  82% occupied at September  30,
1996.






<PAGE>



         New York,  New York - A twelve story office  building  located on lower
         -------------------
Madison Avenue in Manhattan, New York containing approximately 5,000 square feet
of grade  level  retail  space and  approximately  55,000  square feet of office
space.  In  December,  1995 a first  mortgage  loan in the  principal  amount of
$3,200,000  was closed with respect to this  property.  The mortgage  matures on
December 21, 2000,  provides for an interest rate of 8%, and amortization over a
25 year  period.  At  September  30,  1996  there  was a  principal  balance  of
$3,175,000  due on this mortgage and at maturity  there will be  $2,958,000  due
thereon. At September 30, 1996 100% of the retail space and approximately 96% of
the office space was occupied.

         Kansas City,  Kansas - A three story office building located on Shawnee
         --------------------
Mission  Parkway,  Fairway,  Kansas,  an active  suburban  office  market in the
greater Kansas City area. This property, acquired by deed in lieu of foreclosure
in October,  1995, contains  approximately 103,500 square feet of rentable space
and parking  capacity for 393  vehicles.  The Trust has  expended  approximately
$1,381,000  in  improving  this  property  since  acquisition.  The property was
approximately 90% occupied on September 30, 1996. The property is owned free and
clear of mortgages.

         Hoboken,  New Jersey - A 32,500 square foot parcel of undeveloped land.
         --------------------
The  property is leased to a parking  lot  operator  under a 10 year lease.  The
lease  contains  provisions  for early  termination  if the property is sold for
development purposes. The property is owned free and clear of mortgages.

         Montreal,  Canada - The  Trust  owns fee  title to a parcel  of land in
         -----------------
downtown Montreal, free and clear of mortgages.  The property, which is improved
with a 23 story office building, is net leased for a term expiring in 2061. This
property is owned free and clear of mortgages.

         New York,  New York - Two six story  residential  buildings  located on
         -------------------
West 172nd Street in Manhattan,  New York, containing 82 apartments and 13 grade
level retail stores with 9,264 square feet of rentable  space.  This property is
leased under a net lease which expires in 2015. In July, 1996 a $2,250,000 first
mortgage  loan  secured by the Trust's fee  position  was closed with respect to
this property.  The mortgage  matures on August 1, 2001 provides for an interest
rate of 8.75% and  amortization  over a 25 year period.  At  September  30, 1996
there was a principal balance of $2,248,000 due on this mortgage and at maturity
there will be $2,093,000 due thereon.

         The Trust owns 533 cooperative  apartment units in 5 separate projects,
2 of which  containing  158 units are  located  in Nassau  County,  New York,  1
containing 127 units is located in Manhattan,  1 containing 247 units located in
Queens,  New York and 1 unit is located in Suffolk County,  New York.  Since the
market  for the sale of  cooperative  apartment  units in New York City and Long
Island is very competitive, the Trust's policy is to lease the units owned by it
with a number of selective units at some locations being held vacant for sale.
At September 30, 1996 95% of the units were occupied.

Competition
- -----------

         As the Trust becomes  active in real estate lending it will compete for
acceptable investments with other REIT's, commercial banks, insurance companies,
savings and loan associations, pension funds and mortgage banking firms, most of
which have greater resources with which to compete for desirable mortgage loans.
With respect to the real estate  acquired by foreclosure  and held for sale, the
Trust  competes for tenants and  potential  purchasers of such  properties  with
owners of  comparable  real  property in the areas in which the  properties  are
located.  With respect to the cooperative  units owned by the Trust,  there is a
great deal of competition for purchasers and, pending  improvement in the market
for the sale of cooperative  units, the Trust intends to rent out  substantially
all the units for terms of up to two years.  At present,  the  apartment  rental
market in the areas in which the Trust owns  cooperative  apartments is satisfac
tory.


<PAGE>



Employees
- ---------

         The Trust has eight full-time  employees.  In addition,  it has entered
into an agreement with REIT  Management  Corp.  ("REIT")  pursuant to which REIT
acts as its advisor.  At the present time,  REIT,  subject to supervision of the
Board of Trustees,  administers the Trust's  portfolio of mortgages  receivable,
engages in negotiations in workout  situations with respect to non-earning loans
and supervises and provides support services in litigation activities. REIT also
supervises the maintenance,  leasing, sale and/or financing of real estate owned
by the  Trust.  As it  becomes  more  active  in  lending  activities  REIT will
participate in originating,  investigating and evaluating  investment opportuni-
ties.  Reference is made to the Trust's Proxy  Statement to be filed pursuant to
Regulation  14A for  information  concerning  the amount and method of computing
REIT's fee.

         In Fiscal 1995 and 1996, the Trust engaged entities, including entities
affiliated with REIT, to manage properties  acquired by the Trust in foreclosure
or deed in lieu of foreclosure.  The management  services  include,  among other
things,  rent  billing  and  collection,  accounting,   maintenance,  contractor
negotiation,  construction management, sales and leasing and mortgage brokerage.
In management's judgment the fees paid to REIT and entities affiliated with REIT
are  competitive  with or less than fees that  would be charged  for  comparable
services by unrelated entities.




<PAGE>



                      EXECUTIVE OFFICERS OF REGISTRANT
                      --------------------------------

      The following sets forth the executive officers of the Trust. The business
history of officers who are also  Trustees will be provided in the Trust's proxy
statement  to be filed  pursuant to  Regulation  14A not later than  January 28,
1997.

Name                                   Office
- ----                                   ------

Fredric H. Gould (*)                   Chairman of the Board and
                                       Chief Executive Officer

Jeffrey A. Gould (*)                   President

Simeon Brinberg                        Senior Vice President;
                                       Secretary

Eugene J. Keely                        Vice President

Nathan Kupin                           Senior Vice President; Trustee

Matthew J. Gould (*)                   Senior Vice President

David  W. Kalish                       Vice President; Chief
                                       Financial Officer

Karen A. Till                          Vice President, Financial

Joshua Gleiber                         Vice President

Seth Kobay                             Vice President; Treasurer

         (*)Fredric H. Gould is Jeffrey A. and Matthew J. Gould's father.

         Jeffrey A. Gould (age 31) has been  President of the Trust since March,
1996 and was Executive  Vice President and Chief  Operating  Officer from March,
1994 to March, 1996. For approximately five years prior to March, 1994 Mr. Gould
was a Vice  President  of the  Trust.  In  June,  1989 Mr.  Gould  became a Vice
President of One Liberty Properties, Inc. a real estate investment trust engaged
primarily in the  ownership of "net leased" real  property.  He is also a Senior
Vice President of Georgetown  Partners,  Inc., managing general partner of Gould
Investors L.P.

         Simeon  Brinberg  (age  63),  has been  Secretary  of the  Trust  since
February,  1983 and Senior Vice President  since  November,  1988.  From 1961 to
September,  1988 he was a partner in the law firm of  Bachner,  Tally,  Polevoy,
Misher & Brinberg and its predecessor.  In October,  1988 Mr. Brinberg became an
officer of BRT and a Vice President of Georgetown  Partners,  Inc. In June, 1989
he became a Vice  President of One Liberty  Properties,  Inc. Mr.  Brinberg is a
director of Witco Corporation.

         Eugene J. Keely (age 61) has been a Vice President of the Trust since
May 1983.

         Matthew  J.  Gould  (age 37) has been  President  and  Chief  Operating
Officer of One Liberty  Properties,  Inc.  since June,  1989. He has been a Vice
President  of the Trust  since 1986 and became  Senior Vice  President  in March
1993. He is President of Georgetown  Partners,  Inc.  since March 1996 and was a
Vice  President  from  1986 to  1996.  In  addition,  Mr  Gould  has been a Vice
President  of  REIT  since  1986,  and a Vice  President  of  Majestic  Property
Management Corp. and related  entities  engaged in real property  management and
leasing, since 1986.

         David W. Kalish (age 49) has been a Vice President and Chief Financial
Officer of the Trust since June, 1990. He has also been Vice President and Chief
Financial Officer of One Liberty Properties, Inc. and Georgetown Partners, Inc.
since June, 1990.  For more than five years prior thereto, Mr. Kalish, a
certified public accountant, was a partner of Buchbinder Tunick & Company, and
its predecessors.


<PAGE>



         Karen A. Till  (age 34) has been a Vice  President  of the Trust  since
March 1994. For more than four years prior thereto, Ms. Till, a certified public
accountant, was employed by Gould Investors L.P. in an accounting capacity.

         Joshua  Gleiber  (age 29) has been a Vice  President of the Trust since
March 1996. From October 1991 to February 1996 Mr. Gleiber was employed by Euram
Management Inc., a subsidiary of ABN AMRO Bank N.V., engaged in asset management
of the commercial  real estate owned  portfolio.  For two years prior thereto he
was a  financial  analyst  at and  acted as a  consultant  to  Riverbank  Realty
Company.

         Seth Kobay (age 42) has been Vice  President and Treasurer of BRT since
March 1994. In addition, Mr. Kobay, a certified public accountant,  has been the
Vice President of Operations of Georgetown Partners, Inc.


<PAGE>



Item 2.  Properties.
         ----------

         The Trust's executive offices are located at 60 Cutter Mill Road, Great
Neck, New York,  where it currently  occupies  approximately  12,000 square feet
with Gould Investors L.P., REIT Management Corp., One Liberty  Properties,  Inc.
and other  related  entities.  The square  footage of the office space  commonly
occupied was reduced effective August 1, 1996 from  approximately  15,000 square
feet to  approximately  12,000 square feet.  The building in which the executive
offices are located is owned by an affiliate of Gould  Investors  L.P. The Trust
contributed $142,000 to the annual rent in Fiscal 1996.

         For a  description  of  the  real  estate  acquired  by  the  Trust  in
foreclosure, see Item 1, Business; Real Estate Owned.

Item 3.  Legal Proceedings.
         -----------------

         The Trust is not a defendant in any material pending legal proceedings.

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

         There were no matters submitted during the fourth quarter of the fiscal
year to a vote of the Trust's security holders.




<PAGE>



                                  PART II

Item 5.  Market for the Registrant's Common Equity and Related Matters
         -------------------------------------------------------------

         The Trust's  shares of Beneficial  Interest  ("Beneficial  Shares") are
listed  on the New York  Stock  Exchange.  The  following  table  shows  for the
quarters  indicated,  the high and low sales  prices of the  Trust's  Beneficial
Shares on the New York Stock Exchange as reported on the Composite Tape.

          Fiscal Year Ended September 30,      High       Low
          -------------------------------      ----       ---

                  1995
                  ----

         First Quarter                        4 3/8       3
         Second Quarter                       4           3 1/2
         Third Quarter                        4 3/4       3 1/4
         Fourth Quarter                       4 3/4       3 7/8



                  1996
                  ----

         First Quarter                        4 1/2      4 1/8
         Second Quarter                       5 1/8      4 1/8
         Third Quarter                        5 1/8      4 3/8
         Fourth Quarter                       6 1/4      4 7/8


         As of December 2, 1996 there were approximately 2,300 holders of record
of the Trust's Beneficial Shares.

         The Trust did not declare any cash distributions to common shareholders
during the years ended September 30, 1995 and 1996. In the years ended September
30,  1995 and 1996 the  Trust  paid  $270,000  and  $203,000,  respectively,  on
1,030,000  shares  of  preferred  stock.  The  preferred  stock,  owned by Gould
Investors L.P., a related party, was converted into 1,030,000  Beneficial Shares
on July 1, 1996.

         The Trust  qualifies  as a real  estate  investment  trust for  Federal
income tax  purposes.  In order to  maintain  that  status,  it is  required  to
distribute  to its  shareholders  at least  95% of its  annual  taxable  income.
Management  believes that as a result of  accumulated  tax losses the Trust will
not be required to make cash distributions for a number of years to maintain its
real estate  investment trust status.  The resumption of cash  distributions and
the amount and timing of future distributions, if any, will be at the discretion
of the Board of Trustees and will depend upon the Trust's  financial  condition,
earnings,  cash flow and other factors.  The Credit  Agreement with First Boston
provides that prior to payment of cash  distributions  on Beneficial  Shares the
Trust must give advance  notice to First Boston and certify that payment of such
distribution will not breach the Trust's net worth covenant.



<PAGE>




Item 6.  Selected Financial Information
         ------------------------------

         The  following  table,  not  covered by the  report of the  independent
auditors, sets forth selected historical financial data of the Trust for each of
the fiscal periods in the five years ended September 30, 1996. This table should
be read in conjunction with the detailed information and financial statements of
the Trust appearing elsewhere herein.
<TABLE>
<CAPTION>

                                                                Fiscal Years Ended
                                                                   September 30,
                                       --------------------------------------------------------------

                                             1996        1995         1994         1993         1992
                                             ----        ----         ----         ----         ----
                                                  (In thousands, except for per share amounts)
<S>                                      <C>         <C>          <C>          <C>          <C>  

Operating statement data:
Total revenues ......................... $  13,556   $  16,637    $  20,530    $  18,003    $  14,882
Provision for possible
 loan losses ...........................      --         1,021        4,340        3,111        7,940
Provision for
 valuation adjustment ..................      --           178          993        3,388          --
Income (loss) before
 gain on sale of fore-
 closed properties held
 for sale ..............................     1,776        (522)      (1,312)      (4,254)      (9,682)
Net income (loss)(1) ...................     2,246       2,974          195       (4,068)      (8,395)

Calculation of net income
 (loss) applicable to common
 shareholders:
Net income (loss) ......................     2,246       2,974          195       (4,068)      (8,395)
Less: distributions
 on preferred stock ....................       203         270          270           12         --
Net income (loss)
 applicable to common
  shareholders .........................     2,043       2,704          (75)      (4,080)      (8,395)
Income (Loss) per
 beneficial share-
   Primary .............................       .26         .37         (.01)        (.56)       (1.14)
   Fully diluted .......................       .26         .35         (.01)        (.56)       (1.14)


Balance sheet data:
  Total assets .........................    89,613     104,515      131,467      162,217      176,594
  Earning real
   estate loans (2) ....................    33,838      44,136       67,739       95,353      107,571
  Non-earning real
   estate loans (2) ....................     5,905       7,154       10,268       26,750       44,250
  Real estate owned (2) ................    47,413      52,029       54,793       51,162       35,574
  Notes payable- banks .................      --        22,900       66,192       92,785      105,000
  Subordinated note, less
   unamortized discount ................      --          --           --           --          3,135
  Loans and mortgages
   payable .............................    25,391      20,756        6,671       10,308        8,626
  Shareholders' equity .................    60,892      57,728       55,024       55,099       55,804
</TABLE>



(1) The year  ended  September  30,  1992,  includes  an  extraordinary  gain of
$969,000.

(2)   Earning and non-earning loans and real estate owned are presented without
deduction of the related allowance for possible losses or valuation allowance.



<PAGE>



Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         -----------------------------------------------------------------------
         of Operations
         -------------

Liquidity and Capital Resources
- -------------------------------

   The Trust was engaged in the business of making and  participating  in senior
and junior real estate mortgages,  secured by income producing property and to a
lesser  extent by  unimproved  real  property.  The  Trust's  investment  policy
emphasized  short-term  mortgage  loans.  Repayments of real estate loans in the
amount of $19,940,000 are due during the twelve months ending September 30, 1997
("Fiscal 1997"),  including  $9,358,000 which is due on demand.  There presently
exists a favorable  environment for obtaining  financing  secured by real estate
and for selling real estate.  Accordingly,  as loans  mature,  borrowers in many
cases  are able to  refinance  and  repay  the  indebtedness  due to the  Trust.
However,  the Trust cannot  project the portion of loans maturing in Fiscal 1997
which will be paid or the portion of loans maturing in Fiscal 1997 which will be
extended for a fixed term or on a month to month basis.

   Effective  September 23, 1992, the Trust entered into an Amended and Restated
Credit  Agreement  ("Restated  Credit  Agreement") with five banks. The maturity
date under the Restated  Credit  Agreement was extended to June 30, 1997. At the
commencement of Fiscal 1996 there was $22,900,000 outstanding under the Restated
Credit Agreement.  The loan was reduced from time to time in Fiscal 1996 and was
repaid in full in August 1996.

   In October, 1996 the Trust entered into a $25,000,000 credit facility with CS
First Boston Mortgage Capital Corp.  ("First Boston") The facility,  a revolving
credit facility which permits the Trust to borrow, repay and reborrow,  provides
for an  interest  rate,  adjusted  monthly,  of prime  plus 1% or Libor plus 3%,
whichever is lower,  and matures  October 17,  1998.  The Trust has the right to
extend for two  additional  six month  periods.  The Trust can use  proceeds  of
borrowings  under this facility for any corporate  purpose and intends to borrow
funds  for  lending  purposes  as it  becomes  active  in the  mortgage  lending
business.  Borrowings  under  the  credit  facility  are  secured  by  specified
receivables  and  real  estate  owned by the  Trust,  and the  credit  agreement
provides  that the loan amount will never  exceed 75% of the agreed value of the
collateral.

   During the twelve months ended September 30, 1996 ("Fiscal 1996"),  the Trust
had an increase in cash provided by investing activities,  primarily as a result
of collections  from real estate loans of $11,162,000 and proceeds from the sale
of real estate  owned of  $5,710,000  (excluding  purchase  money  mortgages  of
$734,000). The cash provided by investing activities,  totalling $14,339,000 and
proceeds  of  $7,050,000  from  refinancing  real  estate  owned and  $1,408,000
received from the exercise of outstanding  stock options was used to reduce bank
debt by $22,900,000 to zero in Fiscal 1996. The Trust also paid off or paid down
loans and mortgages payable in the amount of $3,179,000.

     On July 2, 1996, the Trust's Board of Trustees authorized the purchase from
time to time of up to  250,000  shares  of  beneficial  interest  of the  Trust.
Through  September 30, 1996 52,752 shares have been  purchased at an approximate
aggregate  cost of $304,000.  From  October 1, 1996 through  December 2, 1996 an
additional 58,600 shares have been purchased at an aggregate cost of $356,000.

   The Trust  intends  to  satisfy  its  liquidity  needs  from cash and  liquid
investments on hand, the credit facility with First Boston, interest received on
outstanding  real estate loans and net cash flow generated from the operation of
properties.



<PAGE>




Results of Operations
- ---------------------

1996 vs 1995
- ------------

     The Trust's loan  portfolio at September 30, 1996,  before giving effect to
the allowance for possible losses, was $39,743,000,  of which $5,905,000 (15% of
total  real  estate  loans)  is  categorized  as  non-earning,  as  compared  to
$51,290,000 at September 30, 1995, of which $7,154,000 (14% of total real estate
loans) is  categorized  as  non-earning.  The  $11,547,000  decrease in the loan
portfolio  since  September  30, 1995 is due to receipt of  $5,400,000  from the
refinancing  of a portion of a first mortgage held by the Trust on a cooperative
apartment  complex in Queens,  New York, payoff of real estate loans aggregating
approximately  $4,665,000  and  partial  recovery on a fully  reserved  mortgage
receivable having a book balance of approximately  $1,286,000 prior to allowance
for possible losses.

   Interest and fees on real estate loans  decreased  to  $4,586,000  for Fiscal
1996 as compared to $7,914,000 for Fiscal 1995.  This decrease of $3,328,000 was
primarily due to a decrease in earning real estate loans as a result of payoffs,
including the payoff in Fiscal 1995 of three loans secured by properties located
in  the  Texas  marketplace,  one  of  which  produced  additional  interest  of
approximately  $1,000,000,  recognition  of  interest  earned  of  approximately
$400,000 upon settlement,  after  litigation,  of a junior interest in a pool of
mortgages and a property securing a real estate loan becoming real estate owned.

   Operating income on real estate owned increased by $453,000 to $8,615,000 for
the year ended  September 30, 1996 as compared to $8,162,000  for the comparable
period in the prior fiscal year.  This  increase was  principally  the result of
income generated from an office building in Fairway, Kansas, acquired in October
1995 and an  increase in rental  income at the Dover,  Delaware  property,  as a
result of improved  occupancy  directly  attributable  to the conversion of this
property from a regional mall to an office park, offset in part by the sale of a
number of properties.

   Interest  expense  decreased by $4,052,000  to $1,134,000  for the year ended
September 30, 1996 from  $5,186,000 for the year ended September 30, 1995 due to
the continuing  decrease and the eventual payoff of the outstanding bank debt in
August 1996.

   The expenses for Fiscal 1995 include  provisions  for possible loan losses of
$1,021,000  and  provisions  for  valuation  adjustments  of  $178,000  with  no
comparable   provisions  during  Fiscal  1996.  Management  determined  that  no
additional  provisions  for possible loan losses or valuation  adjustments  were
required for Fiscal 1996.

   The Advisor's fee decreased to $615,000 for the twelve months ended September
30, 1996 from $777,000 for the comparable twelve month period in the prior year,
a decrease  of  $162,000.  This  decrease  was a result of a  decrease  in total
invested assets, the basis on which the advisory fee is calculated.

   General and administrative expenses decreased by $305,000 from $2,971,000 for
the year ended September 30, 1995 to $2,666,000 for the year ended September 30,
1996.  This  decrease  is  primarily  the  result of a decrease  in the  Trust's
executive  compensation and related  expenses due to a reduction of staff.  This
decrease  was offset in part by the  recognition during  Fiscal 1996 of approxi-
mately $187,000 of additional legal,  accounting and investment banking expenses
incurred in connection with a potential transaction which did not proceed beyond
the negotiation stage and which has been terminated.

   Operating  expenses  relating to real estate owned increased by $535,000 from
$6,402,000  for Fiscal 1995 to  $6,937,000  for Fiscal 1996.  This  increase was
primarily  due to an increase in  interest on  mortgages  secured by real estate
owned to $1,968,000 for the year ended September 30, 1996 from $441,000 for the


<PAGE>



comparable  period in 1995, and the Trust taking title to an office  building in
October 1995, by deed-in-lieu  of foreclosure.  This increase was offset in part
by a  combination  of the  sale of real  estate  owned  and  the  completion  of
extensive repairs at a mixed use property during the fiscal year ended September
30, 1995.

   Depreciation  and  amortization  decreased by $196,000 for the twelve  months
ended  September 30, 1996 from the comparable  period ended  September 30, 1995.
This is a result of the  reclassification  of a mixed use  property  located  in
Philadelphia, Pennsylvania from an asset held for the production of income to an
asset held for sale, thereby no longer being  depreciated,  offset in part by an
increase in the amortization of deferred mortgage costs.

   Gain on sale of foreclosed  properties for the year ended  September 30, 1996
was $470,000 as compared to $3,496,000 for the year ended September 30, 1995. It
is the  policy of the Trust to offer  for sale all real  estate  owned at prices
which management  believes represents fair value in the geographic area in which
the property is located.

1995 vs 1994
- ------------

   The Trust's loan portfolio at September 30, 1995, before giving effect to the
allowance for possible  losses,  was  $51,290,000,  of which  $7,154,000 (14% of
total  real  estate  loans)  is  categorized  as  non-earning,  as  compared  to
$78,007,000  at September  30,  1994,  of which  $10,268,000  (13% of total real
estate loans) is categorized as  non-earning.  The  $26,717,000  decrease in the
loan  portfolio from September 30, 1994 was primarily due to the payoff of three
real estate loans secured by garden apartments located in the Texas market place
in the  amount  of  approximately  $16,767,000  (net  of  repayments  to  senior
participating  lenders  aggregating  $8,445,000)  . The  portfolio  was  further
reduced  by  the  Trust  taking  title  to two  properties  by  deed-in-lieu  of
foreclosure  at an  estimated  fair  value  aggregating  $5,310,000  (net  of an
allowance for possible losses of $1,750,000),  as well as the settlement,  after
litigation, of a junior interest in a pool of mortgages having a book balance of
approximately $4,300,000 prior to allowance for possible losses of approximately
$2,600,000.  These  decreases  were offset in part by purchase  money  mortgages
taken back in connection with the sale of real estate owned.

   Real estate owned (prior to valuation allowances of $2,460,000)  decreased to
$52,029,000  at  September  30,  1995  from  $54,793,000   (prior  to  valuation
allowances of  $2,717,000)  at September 30, 1994. The decrease of $2,764,000 is
due to  the  sale  of  various  real  estate  owned  with  a  basis  aggregating
approximately $13,918,000 offset in part by real estate acquired by deed-in-lieu
of  foreclosure  at an  estimated  fair value of  $5,310,000  and  approximately
$7,300,000 in improvements of which  approximately  $6,600,000 was expended at a
property located in Dover, Delaware,  which was converted from a shopping center
to a corporate center and mall.

   Interest and fees on real estate loans  decreased  to  $7,914,000  for Fiscal
1995 as compared to $10,999,000 for Fiscal 1994. This decrease of $3,085,000 was
a result of a decrease in earning real estate loans, as a result of payoffs, and
various  events  which  occurred  during  Fiscal  1994,   including  receipt  of
additional  interest of  approximately  $1,100,000  upon payoff of a real estate
loan  secured by a  property  located in Texas,  recognition  of an  unamortized
discount of $565,000 upon early payoff of a real estate loan,  and collection of
approximately  $480,000 from court appointed  receivers who operated  properties
securing  certain loans.  These  decreases were offset in part by the receipt of
additional  interest of  approximately  $1,410,000  (net of $745,000 of deferred
interest  accrued  during  Fiscal  1994) upon  payoff of two real  estate  loans
secured by garden apartments located in Texas, recognition of interest earned of
approximately $400,000 upon settlement,  after litigation,  of a junior interest
in a pool of  mortgages  and  interest  earned  from  purchase  money  mortgages
originated by the Trust in connection with properties sold.



<PAGE>




   Operating  income on real estate owned  decreased by $1,013,000 to $8,162,000
for the year ended  September 30, 1995 as compared to  $9,175,000  for the prior
fiscal year.  This decrease was  principally a result of the sale of a number of
properties  offset in part by the income  generated  from the  acquisition  of a
garden apartment  complex located in Spring Valley,  New York and an increase in
rental income at the Dover, Delaware property, as a result of conversion of this
property from a regional mall to a corporate office park and mall.

   Other income, primarily investment income, increased by $205,000 for the year
ended  September  30, 1995 from  $356,000 for Fiscal 1994 to $561,000 for Fiscal
1995.  This  increase is  primarily  due to an increase in the average  yield on
investments.

   Interest expense decreased by $1,429,000 in Fiscal 1995 as compared to Fiscal
1994 due to a decrease  throughout the year of the outstanding bank debt and the
payoff of a mortgage payable, offset in part by an increase in the average prime
interest rate.

   The  expenses  for  the  twelve  months  ended  September  30,  1995  include
provisions  for possible loan losses and valuation  adjustments of $1,199,000 as
compared to $5,333,000  for the  comparable  period in 1994.  This decrease is a
result of a more favorable  environment for obtaining  financing secured by real
property and in selling real property assets.

   The Advisor's fee  decreased by $275,000 from  $1,052,000  for the year ended
September  30, 1994 to $777,000  for the year ended  September  30,  1995.  This
decrease was a result of a decrease in total invested assets, the basis on which
the advisory fee is calculated.

   General and  administrative  expenses  decreased to $2,971,000 in Fiscal 1995
from  $3,224,000  in Fiscal  1994,  a decrease  of  $253,000.  This  decrease is
primarily  the  result  of  decreased   professional  fees  as  foreclosure  and
bankruptcy  proceedings are finalized as well as a decrease in other general and
administra tive expenses.

   Operating  expenses relating to real estate owned increased to $6,402,000 for
the year ended  September 30, 1995 from  $5,112,000 for the year ended September
30, 1994.  This increase was primarily due to extensive  repairs  completed at a
mixed use property and the Trust acquiring an apartment building by deed-in-lieu
of foreclosure, offset in part by the sale of real estate owned.

   Gain on sale of  foreclosed  properties  for Fiscal  1995 was  $3,496,000  as
compared  to  $1,507,000  in Fiscal  1994.  The Fiscal 1995 gain was a result of
various transactions totalling  $12,320,000,  net of purchase money mortgages of
$4,313,000 (net of a $850,000 wrap  mortgage).  It is the policy of the Trust to
offer  for sale all  real  estate  owned at  prices  which  management  believes
represents fair value in the geographic area in which the property is located.


Item 8.  Financial Statements and Supplementary Data
         -------------------------------------------


   This information  appears in a separate section of this report following Part
IV.



Item 9.Changes in and Disagreements with Accountants on Accounting and Financial
       -------------------------------------------------------------------------
       Disclosure
       ----------
    
         None.




<PAGE>



                                  PART III

   Items 10, 11, 12 and 13 will be included in the Trust's proxy statement to be
filed pursuant to Regulation 14A not later than January 28, 1997.

                                  PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)   1. Financial  Statements - The response is submitted in a separate section
         of this report following Part IV.

      2. Financial Statement Schedules - The response is submitted in a separate
         section of this report following Part IV.

     3.  Exhibits:

         3(a).  Second Amended and Restated Declaration of Trust dated June 13,
                1972.  Incorporated by reference to Exhibit 3A to Form 10-K for
                the year ended September 30, 1984.

         3(b).  First Amendment to Second Amended and Restated Declaration of
                Trust dated August 20, 1986.  Incorporated by reference to the
                Trust's Registration Statement on Form S-2 (No. 33-8125).

         3(c).  Second Amendment to Second Amended and Restated Declaration of
                Trust dated March 2, 1987.  Incorporated by reference to the
                Trust's Registration Statement on Form S-2 (No.33-12172).

         3(d).  Third Amendment to Second Amended and Restated Declaration of
                Trust dated March 2, 1988. Incorporated by reference to Exhibit
                3D to Form 10-K for the year ended September 30, 1988.

         3(e).  By-laws - Incorporated by reference to the Trust's Registration
                Statement on Form S-2 (No. 33-8125).

         10(a). Advisory Agreement dated February 7, 1983 between the Trust and
                REIT Management Corp.  Incorporated by reference to the Trust's
                Registration Statement on Form S-2 (No. 33-8125).

         10(b). Credit Agreement with CFS First Boston Mortgage Capital Corp.
                dated October 17, 1996.  Incorporated by reference to Exhibit
                7(c) to Form 8-K filed on October 24, 1996.

         21.    Subsidiaries - Each subsidiary is 100% owned by the Trust. Filed
                with this Form 10-K.

         27.    Financial Data Schedule - Filed with electronic filing.

         (b)    Reports on Form 8-K:

                A Form 8-K was filed on July 2, 1996 to report the conversion of
                1,030,000 shares of Preferred Stock to Beneficial shares .  Also
                on July 2, 1996, the Trust reported the authorization by the
                Board of Trustees to purchase up to 250,000 shares of Beneficial
                Interest of the Trust. A Form 8-K  was filed on October 24, 1996
                to report the Credit Agreement consummated with CS First Boston
                Mortgage Capital Corp.

         (c)    Exhibits - See Item 14(a) 3., above.

         (d)    See Item 14(a) 2., above.


<PAGE>



                                 SIGNATURES

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

                              BRT REALTY TRUST

Date:  December 19, 1996             By:/s/Jeffrey A. Gould
                                        -------------------
                                        Jeffrey A. Gould
                                        President

   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/Fredric H. Gould        Chairman of the Board              December 19, 1996
- -------------------        (Principal Executive
Fredric H. Gould            Officer)           
                           

/s/Patrick J. Callan                                          
- --------------------
Patrick J. Callan          Trustee                            December 19, 1996

/s/Arthur Hurand                                              
- ----------------
Arthur Hurand              Trustee                            December 19, 1996

/s/Gary Hurand                                                
- --------------
Gary Hurand                Trustee                            December 19, 1996

/s/Nathan Kupin
- ---------------
Nathan Kupin               Trustee                            December 19, 1996

/s/Herbert C. Lust,II
- ---------------------
Herbert C. Lust II         Trustee                            December 19, 1996

/s/Marshall Rose
- ----------------
Marshall Rose              Trustee                            December 19, 1996

/s/David W. Kalish
- ------------------
David W. Kalish            Vice President                     December 19, 1996
                           (Principal Financial
                            and Accounting Officer)

<PAGE>



                          EXHIBIT 21

SUBSIDIARIES

COMPANY                                                  STATE OF INCORPORATION
- -------                                                  ----------------------
Hoboken Front Corp.                                             New Jersey
Huntington-Park Corporation                                     New York
Forest Green Corporation                                        New York
Realty 49 Corp.                                                 New York
TRB No. 1 Corp.                                                 New York
TRB No. 2 Corp.                                                 New York
TRB Ft. Wright Corp.                                            New York
TRB Cutter Mill Corp.                                           New York
White Plains Realty Corp.                                       New York
Kew Gardens Realty Corp.                                        New York
Blue Realty Corp.                                               Delaware
3581 Broadway Realty Corp.                                      New York
620 West 172nd Street Realty Corp.                              New York
Multiple Property Realty Corp.                                  New York
119 Madison Avenue Realty Corp.                                 New York
TRB No. 3 Owners Corp.                                          Wyoming
2042 Amsterdam Avenue Realty Corp.                              New York
2190 Boston Post Road Realty Corp.                              New York
TRB 96th Street Corp.                                           New York
Remson Point Realty Corp.                                       New York
TRB 13 Eighth Avenue Corp.                                      New York
Community Wrap Holding Corp.                                    Florida
Casa Wrap Holding Corp.                                         Florida
TRB Valley Corp.                                                New York
76 Madison Avenue Realty Corp.                                  New York
2211 Church Avenue Realty Corp.                                 New York
TRB Hilltop Corp.                                               New Jersey
TRB Cruger Avenue Corp.                                         New York
570 Elmont Road Realty Corp.                                    New York
TRB Fairway Office Center Corp.                                 Kansas
TRB East 33rd Street Corp.                                      New York
TRB 261-65 First Avenue Corp.                                   New York
TRB Abbotts Corp.                                               Pennsylvania
TRB Greenpoint Avenue Realty Corp.                              New York


<PAGE>




                         Annual Report on Form 10-K
                        Item 8, Item 14(a)(1) and (2)

Index to Consolidated Financial Statements and Consolidated Financial Statement
Schedules
                       September 30, 1996

The following consolidated financial statements of BRT Realty Trust are included
in Item 8:

                                                               Page No.
                                                               --------

Report of Independent Auditors                                    F-1

Consolidated Balance Sheets as of September 30,
   1996 and 1995                                                  F-2

Consolidated Statements of Operations for the
  three years ended September 30, 1996, 1995 and 1994             F-3

Consolidated Statements of Shareholders' Equity
  for the three years ended September 30, 1996,
  1995 and 1994                                                   F-4

Consolidated Statements of Cash Flows for the
  three years ended September 30, 1996, 1995 and
  1994                                                            F-5-6

Notes to Consolidated Financial Statements                        F-7-20

Consolidated Financial Statement Schedules for 
the year ended September 30, 1996:

     III - Real Estate and Accumulated Depreciation               F-21-22
      IV - Mortgage Loans on Real Estate                          F-23-24

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






<PAGE>




                         Report of Independent Auditors




To the Trustees and Shareholders
BRT Realty Trust


We have audited the accompanying consolidated balance sheets of BRT Realty Trust
(the  "Trust") as of September 30, 1996 and 1995,  and the related  consolidated
statements of operations,  shareholders'  equity, and cash flows for each of the
three years in the period ended September 30, 1996. Our audits also included the
consolidated  financial  statement  schedules listed in the Index as Item 14(a).
These  consolidated  financial  statements  and  consolidated  schedules are the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these consolidated  financial  statements and consolidated  schedules
based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  financial
statements.  An audit also includes 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.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of BRT
Realty Trust at September 30, 1996 and 1995, and the consolidated results of its
operations  and its cash flows for each of the three  years in the period  ended
September 30, 1996, in conformity with generally accepted accounting principles.
Also, in our opinion,  the related  consolidated  financial statement schedules,
when considered in relation to the basic consolidated financial statements taken
as a whole,  present fairly in all material  respects the  information set forth
therein.




New York, New York                                            Ernst & Young LLP
December 2, 1996

                                       F1

<PAGE>


                     BRT REALTY TRUST AND SUBSIDIARIES
                         Consolidated Balance Sheets
                             (Amounts in thousands)


                                     ASSETS
                                     ------
                                                           September 30,
                                                  ------------------------------
                                                       1996              1995
                                                  -------------   --------------
Real estate loans - Notes 2, 4 and 5:
     Earning interest ..............................      $ 33,838      $ 44,136
     Not earning interest ..........................         5,905         7,154
                                                          --------      --------
                                                            39,743        51,290
        Less allowance for possible losses .........         7,773         9,084
                                                          --------      --------
                                                            31,970        42,206
                                                          --------      --------
Real estate owned - Notes 3, 4 and 5:
     Foreclosed properties held for sale ...........        47,413        52,029
     Less valuation allowance ......................         2,128         2,460
                                                          --------      --------
                                                            45,285        49,569
                                                          --------      --------

Cash and cash equivalents ..........................         6,209         7,385
Investment in U.S. Government obligations
     and securities ................................         1,977          --
Interest receivable ................................           354           594
Other assets .......................................         3,818         4,761
                                                          --------      --------

     TOTAL ASSETS ..................................      $ 89,613      $104,515
                                                          ========      ========


        LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
     Notes payable - Note 5 ......................       $    --      $  22,900 
     Notes payable,Gould(a related party)-Note 5 .           1,030         --   
     Loans and mortgages payable - Note 5 ........          25,391       20,756 
     Accounts payable and accrued liabilities                                   
        including deposits of $1,524 and $1,967              2,300        3,131 
                                                          ---------    ---------
     Total liabilities ...........................          28,721       46,787 
                                                                                
Commitments and contingencies - ..................            --           --   
     Notes 2,3,4,5,8 and 9                                                      
                                                                                
Shareholders' equity-Note 7:                                  
   Preferred shares, $1 par value:                                             
     Authorized 10,000 shares, issued- 
        0 and 1,030 shares ......................             --          1,030
     Shares of beneficial interest, $3 par value:                               
        Authorized number of shares, unlimited,                                 
         issued-8,969 and 7,538 shares ...........          26,906       22,614 
     Additional paid-in capital, net of                                         
        distributions of $5,171 and $4,968 .......          81,857       83,914 
     Net unrealized gain on 
        available-for-sale securities ............              17         --   
     Accumulated deficit .........................         (45,249)     (47,495)
                                                           -------      ------- 
                                                            63,531       60,063 
     Cost of 244 and 192 treasury shares of 
          beneficial interest ....................          (2,639)      (2,335)
                                                         ---------    --------- 
     Total shareholders' equity ..................          60,892       57,728 
                                                         ---------    --------- 
                                                                                
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ..       $  89,613    $ 104,515 
                                                         =========    ========= 
                                                         
      See accompanying notes to consolidated financial statements 



                                                  
                                       F2

<PAGE>
                                  BRT REALTY TRUST AND SUBSIDIARIES
                                Consolidated Statements of Operations
                          (Amounts in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                                             Year Ended September 30,
                                                                             ------------------------
                                                                         1996          1995            1994
                                                                         ----          ----            ----
<S>                                                                  <C>            <C>            <C>                  
Revenues:
   Interest and fees on real estate loans-Note 2                     $     4,586    $      7,914   $    10,999
   Operating income on real estate owned                                   8,615           8,162         9,175
   Other, primarily investment income                                        355             561           356
                                                                     -----------    ------------   -----------

      Total Revenues                                                      13,556          16,637        20,530
                                                                     -----------    ------------   -----------

Expenses:
   Interest-notes payable and loans payable-Note 5                         1,134           5,186         6,615
   Provision for possible loan losses - Note 4                                 -           1,021         4,340
   Provision for valuation adjustment - Note 4                                 -             178           993
   Advisor's fees - Note 8                                                   615             777         1,052
   General and administrative - Note 8                                     2,666           2,971         3,224
   Operating expenses relating to real estate 
      owned including interest on mortgages of                             
      of $1,968, $441 and $427                                             6,937           6,402         5,112   
   Depreciation and amortization                                             428             624           506
                                                                     -----------    ------------   -----------

      Total Expenses                                                      11,780          17,159        21,842
                                                                     -----------    ------------   -----------

Income (loss) before gain on sale of foreclosed
    properties held for sale                                               1,776           ( 522)       (1,312)
Net gain on sale of foreclosed properties                                            
    held for sale                                                            470           3,496         1,507
                                                                     -----------    ------------   -----------

Net Income                                                           $     2,246   $       2,974  $        195
                                                                     ===========    ============  ============

Calculation of net income (loss) 
  applicalbe to common shareholders: 
   Net income                                                        $     2,246    $      2,974   $       195
   Less: distributions on preferred stock                                    203             270           270
                                                                     -----------    ------------   -----------

Net income (loss) applicable to common shareholders                  $     2,043    $      2,704   $       (75)
                                                                     ===========    ============   ===========

Income (loss) per share of Beneficial Interest:
   Primary
   Income (loss) before gain on sale of foreclosed
    properties held for sale applicable to common shareholders       $       .20    $       (.11)  $      (.22)
Gain on sale of foreclosed properties held for sale                          .06    $        .48           .21
                                                                     -----------    ------------   -----------
Net income (loss) applicable to common shareholders                  $       .26    $        .37   $      (.01)
                                                                     ===========    ============  ============
                                                                                                                 
Fully Diluted                                                        $       .26    $        .35   $      (.01)
                                                                     ===========    ============  ============
                                                                                                   
Weighted average number of common shares outstanding:
   Primary                                                             7,825,557       7,346,624     7,346,624
                                                                       =========       =========     =========
   Fully Diluted                                                       8,688,508       8,443,139     7,346,624
                                                                       =========       =========     =========

 See   accompanying   notes  to  consolidated financial statements.

</TABLE>     
             
                                       F3                          
                                       
<PAGE>


                        BRT REALTY TRUST AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
             For the Years Ended September 30, 1994, 1995, and 1996
                             (Amounts in thousands)
<TABLE>
<CAPTION>

                                                                  Net Unreal-
                                          Shares of  Additional  ized Gain on
                                Preferred Beneficial Paid-In    Available-For    Accumulated
                                  Stock   Interest   Capital    Sale Securities     Deficit
                                --------- --------- ----------  --------------   ------------
<S>                               <C>     <C>       <C>             <C>          <C> 
           
Balances, September 30, 1993      $1,030  $22,614   $84,454            -             (50,664)

Distributions-preferred stock        -        -        (270)           -                  -

Net income                           -        -         -              -                195
                                 -------  -------  --------         ------       ------------

Balances,September 30, 1994       1,030    22,614    84,184            -            (50,469)

Distributions-preferred stock        -        -        (270)           -                  -

Net income                           -        -         -              -              2,974
                                 -------  -------  --------        ------        ------------

Balances, September 30, 1995      1,030    22,614    83,914            -            (47,495)

Exercise of Stock Options            -      1,202       206            -                  -

Conversion of 1,030 shares of
  preferred stock to shares
  of beneficial interest         (1,030)    3,090    (2,060)           -                  -

Distributions - Preferred Stock      -        -        (203)           -                  -

Unrealized gain on available-
  for-sale securities                -        -         -             17                  -

Net income                           -        -         -              -              2,246
                                 -------  -------  --------        ------       ------------

September 30, 1996              $     0   $26,906   $81,857         $ 17         $  (45,249)
                                 =======  =======  ========        ======       ============

 See  accompanying  notes to consolidated financial statements.
                      
                                        
                                       F-4
</TABLE>

         
<PAGE>
                                                 
                     BRT REALTY TRUST AND SUBSIDIARIES
                Consolidated Statements of Cash Flows
                        (Amounts in thousands)

                                                      Year Ended September 30,
                                                      ------------------------
                                                        1996    1995       1994
                                                      ------   ------     -----
Cash flows from operating activities:
   Net income                                         $2,246   $2,974   $   195
   Adjustments to reconcile net income to net 
      cash provided by operating activities:   
        Provision for possible loan losses                 -    1,021     4,340
        Provision for valuation adjustment                 -      178       993
        Amortization and depreciation                    428      624       506
        Recognition of discount upon premature 
           payoff of real estate loans                     -        -      (565)
        Net gain on sale of real estate and             
           foreclosed properties                        (470)  (3,496)   (1,507)
        Decrease (increase) in interest receivable       240      756      (358)
        Decrease (increase) in prepaid expenses          405     (630)     (248)
        Decrease in accounts payable and
           accrued liabilities                          (301)    (226)     (370)
        Decrease (increase) in rent receivable           (22)     144       (48)
        Decrease in escrow deposits                      112      384        12
        Increase in deferred costs                      (613)    (469)        -
        Other                                            117     (519)       78
                                                     -------  --------  -------

Net cash provided by operating activities              2,142      741     3,028
                                                     -------  -------   -------

Cash flows from investing activities:
   Collections from real estate loans                 11,162   29,285    28,041
   Proceeds from participating lenders                   225       50         -
   Additions to real estate loans                       (451)    (498)     (944)
   Repayments to participating lenders                     -   (8,445)   (5,479)
   Net costs capitalized to real estate owned         (1,861)  (7,762)   (1,663)
   Proceeds from sale of real estate owned             5,710   12,320     8,980
   Decrease in deposits payable                         (443)    (238)     (126)
   Decrease (increase) in investments
      in U.S. Government obligations                    (986)   1,979     5,115
   Sale of marketable securities                         820        -         -
   Other                                                 163     (133)      (48)
                                                     -------  -------   --------

Net cash provided by investing activities             14,339   26,558    33,876
                                                     -------  -------   -------
Cash flows from financing activities:
   Bank repayments                                   (22,900) (43,292)  (26,593)
   Proceeds from mortgages payable                     7,050   19,250         -
   Payoff/paydown of loan and mortgages payable       (3,179)  (3,310)   (5,503)
   Exercise of stock options                           1,408        -         -
   Repurchase of shares of beneficial interest          (304)       -         -
   Decrease (increase) in restricted cash                558    6,540    (5,389)
   Other                                                (290)    (276)     (207)
                                                     -------- -------   -------

Net cash used in financing activities                (17,657) (21,088)  (37,692)
                                                     -------- -------   -------
Net(decrease)increase in cash and cash equivalents    (1,176)   6,211      (788)
Cash and cash equivalents at beginning of year         7,385    1,174     1,962
                                                     -------  -------   -------
Cash and cash equivalents at end of year              $6,209  $ 7,385   $ 1,174
                                                     =======  =======   =======

  See  accompanying  notes to consolidated financial statements.

                                       F5

<PAGE>



                        BRT REALTY TRUST AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                             (Amounts in thousands)
                                   (Continued)

                                                     Year Ended September 30,
                                                    --------------------------- 
                                                       1996     1995      1994
                                                    --------   ------   ------- 
Supplemental disclosures of cash flow information:

  Cash paid during the year for interest expense      $2,715   $5,987   $ 7,493
                                                   =========   ======   =======

Supplemental schedule of noncash investing
   and financing activities:   

   Transfer of nonearning real estate loans
      to foreclosed properties at fair value          $   34   $5,310   $17,745

   Nonrecourse mortgage obligations relating
      to properties acquired through foreclosure           -        -       609

   Transfer of third-party senior  participating  
      interest in a real estate loan to a mortgage
      payable upon acquisition of a property
      through foreclosure                                  -        -     1,495

   Note payable to Gould Investors L.P., a
      related party, incurred in connection with
      the purchase of marketable securities            1,794        -         -

   Recognition of valuation allowance upon sale
      of real estate owned                               332        -     1,505

   Recognition of allowance for previously
      provided losses                                  1,311    5,258    13,656

   Purchase money  mortgages from sale of real 
      estate owned (net of an $850 wrap mortgage
      in the 1995 period)                                734    4,313     6,242

   Write-off of nonrecourse mortgage payable upon
      relinquishment of real estate owned                  -    1,005         -

   Recognition of valuation allowance upon
      relinquishment of real estate owned                  -      435         -

   Conversion of 1,030 shares of preferred stock
      to shares of beneficial interest                 3,090        -         -


     See  accompanying  notes to consolidated financial statements.

                                       F6

<PAGE>

                        BRT REALTY TRUST AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                    (Amounts in Thousands Except Share Data)

NOTE 1 -   SIGNIFICANT ACCOUNTING POLICIES

           Principles of Consolidation; Basis of Preparation
           -------------------------------------------------

           The  consolidated  financial  statements  include the accounts of BRT
           Realty Trust, its wholly-owned  subsidiaries,  and its majority-owned
           or  controlled  real estate  entities.  For  financial  statement and
           economic purposes,  the  majority-owned  real estate entity is deemed
           wholly-owned and presented  accordingly.  Material intercompany items
           and  transactions  have  been  eliminated.  Many of the  wholly-owned
           subsidiaries  were  organized  to take  title to  various  properties
           acquired by BRT Realty Trust.  BRT Realty Trust and its  subsidiaries
           are hereinafter referred to as the Trust.

           Income Tax Status
           -----------------

           The Trust qualifies as a real estate  investment trust under Sections
           856-860 of the Internal Revenue Code.

           The Trustees  may, at their  option,  elect to operate the Trust as a
           business trust not qualifying as a real estate investment trust.

           Income Recognition
           ------------------

           Income and expenses are recorded on the accrual  basis of  accounting
           for both financial reporting and income tax purposes.  The Trust does
           not accrue interest or rental income on impaired loans or real estate
           owned  where,  in  the  judgment  of  management  and  the  Trustees,
           collection of interest or rent according to the contractual  terms is
           considered doubtful.  Among the factors the Trust considers in making
           an  evaluation  of the  collectibility  of interest or rent are,  the
           status  of the  loan or  property,  the  financial  condition  of the
           borrower or tenant and anticipated future events.  Loan discounts are
           amortized  over the life of the real estate  loan using the  constant
           interest method.

           Loan  commitment and extension fee income is deferred and recorded as
           income  over  the  life  of  the  commitment  and  loan.  If  a  loan
           subsequently  becomes nonearning,  the unamortized portion of the fee
           is offset against the loan balance.

           Allowance for Possible Losses
           -----------------------------

           The Trust measures the impairment of its real estate loans based upon
           the fair value of the underlying collateral which is determined on an
           individual  loan  basis.  In  arriving  at  the  fair  value  of  the
           collateral,  numerous  factors  are  considered,   including,  market
           evaluations  of the underlying  collateral,  operating cash flow from
           the property during the projected holding period, and estimated sales
           value  computed by applying  an expected  capitalization  rate to the
           stabilized  net  operating  income  of the  specific  property,  less
           selling  costs,   discounted  at  market   discount  rates.  If  upon
           completion  of the  valuations,  the  fair  value  of the  underlying
           collateral  securing the  impaired  real estate loan is less than the
           recorded  investment  in the loan,  an  allowance  is created  with a
           corresponding  charge to expense.  The  adequacy of the  allowance is
           predicated on the assumption

                                       F7

<PAGE>



NOTE 1 - SIGNIFICANT ACCOUNTING POLICES (Continued)

           that  the  Trust  will be able to hold  assets  and  dispose  of,  or
           realize,  the assets in the ordinary course of business.  Adjustments
           may be necessary in the event that effective interest rates,  rent-up
           periods,   future  economic   conditions   including  the  terms  and
           availability  of long term permanent  financing for the property,  or
           other  relevant  factors  vary  significantly  from those  assumed in
           estimating the allowance for possible losses. The existing allowances
           will be either  increased or decreased based upon future  valuations,
           with a corresponding  increase or reduction in the provision for loan
           losses.

           Real Estate Owned
           -----------------

           Foreclosed  properties  (real estate  acquired by foreclosure or by a
           deed in lieu of  foreclosure)  are recorded at estimated  fair value,
           net of foreclosure  costs, at the time of foreclosure.  In subsequent
           periods, individual foreclosed assets held for sale are valued at the
           lower of the  recorded  cost or  estimated  fair value,  as described
           below, and if required,  a valuation allowance is recognized.  Assets
           acquired through  foreclosure and held for sale, are not depreciated,
           while assets held  long-term  for the  production  of income would be
           depreciated  over their  estimated  useful lives.  Costs  incurred in
           connection with the foreclosure of the properties collateralizing the
           real  estate  loans and costs  incurred to extend the life or improve
           the assets subsequent to foreclosure are capitalized. With respect to
           the operating properties, operating income and expenses are reflected
           in the  statement of  operations.  For  residential  apartment  units
           acquired through foreclosure which are subject to an offering for the
           sale of units or  cooperative  shares,  the net  effect of income and
           expenses is applied to the basis of the asset to the extent that fair
           value is not exceeded.

           Valuation Allowance on Real Estate Owned
           ----------------------------------------

           Effective for the year ended  September  30, 1996,  the Trust adopted
           Statement of Financial  Accounting  Standards  No. 121 ("FASB  121"),
           "Accounting   for  the  Impairment  of  Long-Lived   Assets  and  for
           Long-Lived  Assets to be Disposed Of". FASB 121 requires the Trust to
           make a review of each real estate asset owned for which indicators of
           impairment are present and to determine  whether the carrying  amount
           of the asset will be recovered. Recognition of impairment is required
           if the  undiscounted  cash flows  estimated  to be  generated  by the
           assets are less than the  assets'  carrying  amount.  Measurement  is
           based upon the fair value of the asset.  FASB 121 also  requires that
           long-lived  assets that are expected to be disposed of be reported at
           the lower of carrying amount or fair value less costs to sell.

           Since the Trust had previously  evaluated  impaired real estate owned
           at the  lower  of the  assets  carrying  amount  or fair  value,  the
           adoption  of FASB 121 did not have a material  effect on the  Trust's
           financial statements.

           Real  estate  owned  assets  held for sale are valued at the lower of
           cost or fair value, less costs to sell, on an individual asset basis.
           Upon   evaluating  the  property,   many   indicators  of  value  are
           considered,  including current and expected  operating cash flow from
           the property during the projected holding period,  costs necessary to
           extend the life or improve the asset, expected  capitalization rates,
           projected  stabilized net operating  income,  selling costs,  and the
           ability to hold and dispose of such real estate owned in the ordinary
           course of  business.  Valuation  adjustments  may be necessary in the
           event that effective interest rates, rent-up periods, future economic
           conditions,  and other relevant factors vary significantly from those
           assumed in valuing the property at the time of foreclosure. If future
           evaluations result in a diminution in the value of the property,


                                       F8

<PAGE>

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES - (Continued)

          the reduction  will be recognized  as a valuation  allowance.  If the
          value of the property subsequently increases, the valuation allowance
          will be reduced.

          Fair Value of Financial Instruments
          -----------------------------------

          The following  methods and assumptions were used to estimate the fair
          value of each class of financial instruments:

          Cash and short term investments: The carrying amounts reported in the
          balance sheet for these instruments approximate their fair values.

          Investment in U.S. Government  obligations and securities:  Investment
          in U.S. Government obligations are considered to be "held-to-maturity"
          and  are  reported  on  the  balance  sheet  at  cost.  Investment  in
          securities  are considered  "available-for-sale",  and are reported on
          the balance sheet based upon quoted market prices.

          Real estate loans: The earning mortgage loans of the Trust have either
          variable interest rate provisions,  which are based upon a margin over
          the prime rate, or are  currently  fixed at effective  interest  rates
          which  approximate  market.  At  September  30,  1996 and  1995  these
          interest rates are  reflective of current market  conditions for these
          loans. Accordingly, the carrying amounts of the earning,  non-impaired
          mortgage loans approximate their fair values.  For earning loans which
          are impaired and  non-earning  loans,  the Trust has valued such loans
          based upon the fair value of the underlying  collateral.  Accordingly,
          their carrying amounts are recorded at fair value.

          Notes, loans and mortgages payable: The Trust determined the estimated
          fair value of its debt by  discounting  future cash  payments at their
          effective rates of interest, which approximate current market rates of
          interest  for  similar  loans.  Accordingly,   there  is  no  material
          difference between their carrying amounts and fair value.

          Per Share Data
          --------------

          Primary  earnings per share of  beneficial  interest is based upon the
          weighted  average  number of common shares and the assumed  equivalent
          shares  outstanding during each year, after giving effect to dividends
          relating to the Trust's  preferred stock. The preferred stock,  issued
          on September 14, 1993, is not considered a common stock equivalent for
          the purpose of computing  primary  earnings per share.  The  preferred
          stock was converted to shares of beneficial  interest on a one for one
          basis on July 1, 1996.  The  assumed  exercise  of  outstanding  share
          options,  using the treasury stock method, is not materially  dilutive
          for the primary  earnings  per share  computation  for the years ended
          September 30, 1996 and 1995, and is  anti-dilutive  for the year ended
          September 30, 1994.

          Fully diluted  earnings per share of beneficial  interest  amounts are
          based  on  an  increased   number  of  common  shares  that  would  be
          outstanding  assuming  the  exercise of common  share  options and the
          conversion of preferred stock to shares of beneficial  interest at the
          year end market price. The fully diluted per share computation for the
          years ended September 30, 1996 and 1995 are dilutive with the addition
          of 1,030,000  shares of preferred  stock and 91,858 and 66,515 shares,
          respectively,  upon exercise of common share options.  As for the year
          ended  September 30, 1994, the fully diluted per share  computation is
          anti-dilutive, and therefore not presented.


                                       F9
<PAGE>


NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES - (Continued)

          Cash Equivalents
          ----------------

          Cash equivalents consist of highly liquid investments, primarily money
          market type U.S.  Government  obligations,  with  maturities  of three
          months or less when purchased.

          Use of Estimates
          ----------------

          The  preparation  of  the  financial  statements  in  conformity  with
          generally accepted  accounting  principles requires management to make
          estimates  and  assumptions  that affect the  amounts  reported in the
          financial  statements  and  accompanying  notes.  Actual results could
          differ from those estimates.

          Reclassification of Financial Statements
          ----------------------------------------

          Certain amounts  reported in previous  financial  statements have been
          reclassified in the  accompanying  financial  statements to conform to
          the current year's presentation.




                                       F10

<PAGE>

NOTE 2- REAL ESTATE LOANS

          At  September  30,  1996,  information  as to  real  estate  loans  is
summarized as follows:                                                   
                                                                         Not
                                                             Earning   Earning 
                                                       Total  Interest Interest
                                                      ------  -------- -------- 
           First mortgage loans:
             Long-term:
                Residential ........................  $1,958   $1,958  $    -
             Short-term (five years or less):
                Shopping centers/retail ............   5,637    5,637       -
                Industrial buildings ...............   3,880    3,880       -
                Office buildings ...................   3,915    3,915       -
                Residential (multiple family units)    7,759    6,684   1,075
                Hotel ..............................   1,191    1,191       -
                Unimproved land ....................   1,918        -   1,918
                Miscellaneous ......................   2,842    2,842       -

           Second mortgage loans:
             Shopping centers/retail ...............   2,073      226   1,847
             Office building .......................     667      667       -
             Residential (multiple family units) ...   5,683    5,683       -
             Hotel .................................   1,000        -   1,000

           Wraparound mortgages ....................   1,220    1,155      65
                                                    --------  -------  ------

                                                     $39,743  $33,838  $5,905
                                                    ========  =======  ======

           A summary of loans at September 30, 1995 is as follows:

           First mortgage loans ...................  $40,755  $40,107  $  648
           Second mortgage loans ..................    8,686    2,635   6,051
           Wraparound mortgages ...................    1,849    1,394     455
                                                   --------- --------   -----

                                                     $51,290  $44,136  $7,154
                                                   ========= ======== =======

           Of the real estate loans not earning  interest at September  30, 1996
           and 1995, $5,905 and $7,154,  respectively were deemed impaired as it
           is probable  that the Trust will be unable to collect all amounts due
           according to the  contractual  terms.  Allowances for possible losses
           were provided for all such non-earning  loans,  with the exception of
           loans in the amount of $648 at  September  30, 1996 and 1995.  Of the
           real estate loans  earning  interest at September  30, 1996 and 1995,
           $11,766 and $12,268,  respectively,  were deemed impaired and all are
           subject  to  allowances  for  possible  losses.  For the years  ended
           September 30, 1996, 1995 and 1994, respectively,  an average $18,547,
           $20,350  and $29,653 of real estate  loans were deemed  impaired,  on
           which $1,464, $2,524 and $1,733 of interest income was recognized.

                                       F11

<PAGE>
NOTE 2 - REAL ESTATE LOANS (Continued)

          The Trust's earning loans  generally  provide for interest rates which
          are  related  to the  prime  rate,  whereas  the  new  purchase  money
          mortgages  have  fixed  interest  rates,   with   incremental   annual
          increases.  The weighted  average  interest  rate on earning loans was
          9.31% and 9.75% at September 30, 1996 and 1995, respectively.

          Annual maturities of real estate loans receivable during the next five
          years,  reflect revised maturities as a result of debt  restructurings
          and are summarized as follows:

           Years Ending September 30,                   Amount
           --------------------------             -------------
           1997 ................................. $       19,940
           1998 .................................          5,983
           1999..................................          3,992
           2000..................................          3,644
           2001 .................................            394
           2002 and thereafter...................          5,790
                                                  --------------
           Total                                  $       39,743
                                                  ==============
          The Trust's portfolio consists primarily of senior and junior mortgage
          loans,  secured by residential and commercial  property,  77% of which
          are located principally in the New York metropolitan area.

          There has been a more favorable  environment  for obtaining  financing
          secured by real property and in selling real property assets. As loans
          mature,  borrowers of the Trust in many cases are able to refinance or
          sell their  properties  and repay the  indebtedness  due to the Trust.
          Management  anticipates  that  extensions for an additional  period of
          time may be granted for loans  maturing  during 1997. If a loan is not
          repaid at maturity,  in addition to foreclosing  on the property,  the
          Trust may either  extend the loan or consider  the loan past due.  The
          Trust analyzes each loan  separately to determine the  appropriateness
          of an extension. In analyzing each situation, management examines many
          aspects of the loan receivable, including the value of the collateral,
          the financial strength of the borrower, past payment history and plans
          of the owner of the  property.  Of the  $19,940 of real  estate  loans
          receivable  which mature in Fiscal 1997,  $14,967 were extended during
          the fiscal year ended  September 30, 1996.  The Trust  received $18 in
          extension fees.

          Over the past  number of years,  the  Trust has  restructured  certain
          loans.  Although  maturities  were  extended and  interest  rates were
          reduced,  principal remained  unchanged.  The effects of interest rate
          reductions  which were  applicable  to real estate  loans  aggregating
          approximately $13,700, are insignificant as compared to what the Trust
          would have otherwise  received for the year ended  September 30, 1996.
          If all loans  classified as non-earning were earning interest at their
          contractual  rates for the years ended  September  30, 1996,  1995 and
          1994,  interest  income would have  increased  by $632,  $729 and $979
          respectively.

          The  Trust's   interests  in  wraparound   mortgages  are  subject  to
          underlying mortgages  aggregating $4,632 at September 30, 1996. Senior
          participations  in the Trust's loans at September 30, 1995 amounted to
          approximately  $15,500.  There  were no senior  participations  in the
          Trust's loans at September 30, 1996.
   

                                    F12

<PAGE>
NOTE 2 - REAL ESTATE LOANS (Continued)

          At September  30, 1996 the two largest real estate loans had principal
          balances outstanding of approximately $3,900 and $3,300, respectively.
          Of the total  interest and fees earned on real estate loans during the
          fiscal  year ended  September  30,  1996,  12% and 8% related to these
          loans, respectively.

          Included   in  the   Trust's   portfolio,   is  a  real   estate  loan
          collateralized  by a  50%  interest  in a  partnership  in  which  the
          Chairman  of the Board of Trustees of the Trust holds 1/2 of the other
          50%  partnership  interest.  The balance of the loan at September  30,
          1996 and 1995 is $2,625 and $2,850, respectively.

NOTE 3 - REAL ESTATE OWNED
          
          A summary of real estate owned,  for the year ended September 30, 1996
          is as follows:
                             September 30,                          Collections/
                                1995                                Sales/Other 
                             Properties     Additions       Costs             
                             No. Amount    No. Amount   Capitalized   No. Amount
                             --  ------    --- ------   -----------   --  ------
                   
                            
Residential units-shares of
 cooperative  corporations    5 $ 9,261   1      $34  $    193      (2) $(4,597)
Shopping centers/retail       4  18,509   -        -        73      (1)  (1,374)
Office                        4  20,266   -        -     1,530      (1)    (806)
Improved land                 2   3,442   -        -         -       -        - 
Unimproved land               2   1,494   -        -        65       -        - 
                             ---------------------------------------------------
                             17  52,972   -       34     1,861      (4)  (6,777)
                             ---------------------------------------------------
                                                 (a)
  Less:Valuation Allowance    -   2,460   -        -         -       -     (332)
  Depreciation/Amortization(c)-     943   -      204         -       -        - 
                             ---------------------------------------------------
                             17 $49,569   1    $(170)   $1,861      (4) $(6,445)
                             ===================================================
                                                          (b)

                                        September 30,
                                              1996      
                                 Gain     Properties
                                  on     ------------   
                                 Sale    No.   Amount  
                                -----   ---  --------                  
Residential units-shares of                            
 cooperative  corporations     $  243    4   $  5,134  
Shopping centers/retail           227    3     17,435  
Office                              -    3     20,990  
Improved land                       -    2      3,442  
Unimproved land                     -    2      1,559  
                              ------------------------  
                                  470   14     48,560  
                              ------------------------  
                                                       
  Less:Valuation Allowance          -    -      2,128  
  Depreciation/Amortization(c)      -    -      1,147  
                             ------------------------  
                                 $470   14    $45,285  
                             ========================  
 
          (a)    The  addition  to  real  estate  owned  was  acquired  through
                  foreclosure and recorded at its estimated fair value.

           (b)    A significant  portion of the costs capitalized to real estate
                  owned, approximately $1,088, related to the office building in
                  Kansas City, Kansas. The property was acquired by deed in lieu
                  of foreclosure in October, 1995.

           (c)    During  the  second   quarter  of  Fiscal   1996,   the  Trust
                  reclassified  a mixed use  property  located in  Philadelphia,
                  Pennsylvania,   as  held  for  sale  and  no  longer  for  the
                  production of income. Accordingly, the property is now carried
                  at the lower of cost or fair value, less costs to sell, and is
                  no longer being depreciated.


                                       F13

<PAGE>

NOTE 3 - REAL ESTATE OWNED (Continued)

                  Future minimum  rentals to be received by the Trust,  pursuant
                  to noncancellable operating leases in excess of one year, from
                  properties  on which the Trust has title at September 30, 1996
                  are as follows:

                  Years Ending September 30,                   Amount
                  --------------------------                   ------
                  1997 .................................     $  5,713
                  1998 .................................        4,676
                  1999 .................................        4,074
                  2000 .................................        3,850
                  2001..................................        3,324

NOTE 4 - ALLOWANCE FOR POSSIBLE LOSSES AND VALUATION ALLOWANCE
         ON REAL ESTATE OWNED

           The Trust measures the impairment of its real estate loans based upon
           the fair value of the underlying collateral which is determined on an
           individual  loan basis.  If the  valuation  is less than the recorded
           investment  in the loan an allowance is created with a  corresponding
           charge to expense. The existing allowance will be either increased or
           decreased based upon future valuations with a corresponding  increase
           or reduction in the provision for loan losses.

           The Trust  evaluates its portfolio of mortgage  loans and real estate
           owned  held for sale on an  individual  asset  basis,  comparing  the
           amount at which the asset is carried to its estimated fair value,  as
           applicable.  In making  its  evaluations,  the Trust  considers  many
           indicators  of asset  impairment  and  value  including  current  and
           expected  operating  income and expected  capitalization  rates.  The
           Trust  has  assumed  that  it  will  be  able  to  acquire   property
           collateralizing  mortgage loans by foreclosure if deemed appropriate,
           and hold and dispose of such assets and real estate  currently  owned
           in the  ordinary  course of  business,  to maximize the return to the
           Trust.  The  evaluations  and related  assumptions are dependent upon
           current estimates of future operations,  proceeds, costs, events, and
           general market and economic  conditions,  all of which are influenced
           by many unpredictable factors. Accordingly, the ultimate realizations
           of the  Trust's  assets,  including  future  income,  may differ from
           amounts presently estimated.

           There has been a continued  improvement  in the real estate  industry
           over the past few years as  evidenced  by an increase in  occupancies
           and  rental  rates  as  well  as a  more  favorable  environment  for
           obtaining  financing  secured by real  property.  As a result of this
           improvement,  the Trust was not  required  to record  provisions  for
           possible loan losses nor valuation  adjustments during the year ended
           September 30, 1996.  Provisions  for possible loan losses  aggregated
           $1,021 and $4,340 during the years ended September 30, 1995 and 1994,
           respectively,  and  provisions for valuation  adjustments  aggregated
           $178 and $993 also in the respective fiscal years.

                                       F14

<PAGE>
NOTE 4 - ALLOWANCE FOR POSSIBLE LOSSES AND VALUATION ALLOWANCE
         ON REAL ESTATE OWNED (Continued)

               An analysis of the allowance for possible losses is as follows:

                                                       Year Ended September 30,
                                                       ------------------------
                                                        1996     1995      1994
                                                      ------   -------  --------
               Balance at beginning of year          $9,084   $13,321  $ 22,637
               Provision for possible loan losses         -     1,021     4,340
               Write-off of allowances               (1,311)   (5,258)  (13,656)
                                                    -------   -------  --------

               Balance at end of year                $7,773    $9,084   $13,321
                                                    =======   =======  ========

               The allowance for possible  losses applies to assets  aggregating
               $17,023 at September 30, 1996,  $18,774 at September 30, 1995 and
               $20,700 at September 30, 1994.

               The  allowance  for  possible  losses  consists of the  following
               components:
                                                       Year Ended September 30,
                                                       ------------------------
                                                             1996  1995    1994
                                                            -----  ----    ----
               Excess of carrying value plus estimated cost
                 to complete and market, over estimated
                 selling price ..........................  $1,595 $2,720  $3,003
               Valuation adjustment .....................   5,775  6,141   9,464
               Estimated holding period costs ...........     403    223     854
                                                            ----- ------ -------

                                                           $7,773 $9,084 $13,321
                                                           ====== ====== =======

               An analysis of the valuation allowance is as follows:

                                                       Year Ended September 30,
                                                      -------------------------
                                                        1996     1995      1994
                                                       -----   ------    ------
               Balance at beginning of year           $2,460   $2,717    $3,229
               Provision for valuation adjustment          -      178       993
               Write-off of valuation adjustment
                  upon sale or relinquishment of
                  real estate owned                     (332)    (435)   (1,505)
                                                     -------  -------  --------
               Balance at end of year                 $2,128   $2,460   $ 2,717
                                                     =======  =======    ======

               The valuation  allowance applies to assets aggregating $23,434 at
               September 30, 1996,  $12,742 at September 30, 1995 and $13,917 at
               September 30, 1994.

                                      F15

<PAGE>

NOTE 5 - DEBT OBLIGATIONS

           Debt obligations consist of the following:
                                                               September 30,
                                                          --------------------- 
                                                           1996           1995
                                                          ------        ------- 
            Notes payable, credit agreement              $     -       $ 22,900
                                                         =======       ========
            Notes payable, Gould (a related party)       $ 1,030       $      -
                                                         =======       ========
            Loans and mortgages payable                  $25,391       $ 20,756
                                                         ========      ========


           On September 23, 1992 an Amended and Restated  Credit  Agreement (the
           "Agreement")  was  executed  between the Trust and five banks,  which
           were  parties  to an  existing  credit  agreement.  Pursuant  to  the
           Agreement,  the  Trust  granted  the  banks a lien  on all  mortgages
           receivable  and pledged the stock of its  wholly-owned  subsidiaries,
           which own all of the  Trust's  real  estate.  During the fiscal  year
           ended  September 30, 1993 the interest held by a governmental  agency
           in the Agreement  (approximately 17% of the Trust's indebtedness) was
           sold at a public  auction.  Subsequently,  an entity  related  to the
           Trust,  One  Liberty  Properties,  Inc.  ("One  Liberty"),  purchased
           approximately 29% of the 17% portion of the indebtedness purchased at
           a public sale by an unrelated entity.

           The  principal  balance bore  interest at the prime lending rate plus
           1%, and in addition,  the "Agent Bank",  which  represented  the five
           banks involved in the Agreement,  received an annual fee equal to 1/8
           of 1% of the aggregate  outstanding  principal balance. The Agreement
           which  matured on June 30, 1995 with two, one year  options  based on
           satisfying certain ratios and principal  payments,  all of which were
           met, was extended by the Trust to June 30, 1997. In August 1996,  the
           Trust paid off in full its remaining  debt  obligation  due under the
           Agreement.

           During  August,  1996 the  Trust  purchased  common  stock of a local
           savings bank from Gould  Investors L.P.  ("Gould"),  a related party.
           The Trust purchased these shares at Gould's cost, which  approximated
           market and  executed a Note  Payable  ("Note")  to Gould for the full
           amount of the purchase price. The Note bears interest at prime and is
           payable in August, 1997. Interest expense on the Note was $16 for the
           year ended September 30, 1996. The Note was paid in full in November,
           1996.  The Trust's  investment  in the local savings bank amounted to
           4.9% at September 30, 1996.

           At September 30, 1996 there are five outstanding  mortgages  payable,
           all of which are secured by individual  real estate owned  properties
           with  an  aggregate  carrying  value  of  $34,309,  net of  valuation
           allowance and accumulated  depreciation.  The mortgages bear interest
           at rates  ranging  from  7.83% to 8.75% and mature  between  2000 and
           2005.

                                      F16

<PAGE>
NOTE 5 - DEBT OBLIGATIONS (Continued)

           Scheduled  principal  repayments  during  the  next  five  years  and
           thereafter are as follows:

                  Years Ending September 30,                       Amount
                  --------------------------                       ------
                  1997 ......................................    $    971
                  1998 ......................................       1,060
                  1999 ......................................       1,149
                  2000 ......................................       1,272
                  2001.......................................      15,769
                  2002 and thereafter .......................       5,170
                                                                 --------
                                                                  $25,391
                                                                 ========
NOTE 6 - FEDERAL INCOME TAXES

           Cumulative  taxable loss since  inception is less than the cumulative
           loss reported for financial statement purposes  principally because a
           substantial  portion of the allowance for possible losses has not yet
           been deducted for tax purposes.

           The taxable  loss is  expected  to be $2,779 less than the  financial
           statement income during Calender 1996.

           At December 31, 1995,  the Trust had  available  tax  operating  loss
           carryforwards of $35,161 of which $2,469 will expire in 2005,  $2,638
           will expire in 2006, $13,605 will expire in 2007, $14,288 will expire
           in 2008, $1,634 will expire in 2009 and $527 will expire in 2010.

NOTE 7 - SHAREHOLDERS' EQUITY

           Distributions
           -------------
           There  were no  distributions  on the  Trust's  shares of  beneficial
           interest declared during the years ended September 30, 1994, 1995 and
           1996.

           Stock Options
           -------------
           On March 4, 1991 the Board of Trustees granted,  under the 1988 Stock
           Option Plan  (Incentive/Nonstatutory  Stock Option  Plan)  options to
           purchase a total of 412,000  shares of  beneficial  interest at $3.50
           per share to a number of officers and employees of the Trust.  On May
           20,  1991 the Board of  Trustees  granted,  also under the 1988 Stock
           Option  Plan,  options  to  purchase  a total  of  50,000  shares  of
           beneficial  interest  at $3.625 per share to certain  trustees of the
           Trust. Options are exercisable at per share amounts at least equal to
           the fair market value of the Trust's beneficial shares at the date of
           grant.  The options are  cumulatively  exercisable at the rate of 25%
           per annum,  commencing after six months,  and expire five years after
           the date of grant.  During fiscal 1996,  various officers,  employees
           and Trustees of the Trust exercised  400,700 of these options and the
           balance of 46,300 expired.

                                      F17

<PAGE>

NOTE 7 - SHAREHOLDERS' EQUITY (Continued)

           On December 8, 1995,  the Board of Trustees  granted,  under the 1988
           Stock Option Plan, options to purchase the remaining 53,000 shares of
           beneficial  interest available under this plan at $4.375 per share to
           various  officers  and  employees  of  the  Trust.  The  options  are
           cumulatively  exercisable at a rate of 25% per annum, for a period of
           five  years  commencing  six  months  after  the  date of  grant.  At
           September 30, 1996 options to purchase 13,250 shares are exercisable.

           A maximum of 500,000 shares of beneficial  interest were reserved for
           issuance  under the 1988 Stock  Option  Plan,  all of which have been
           granted at September 30, 1996.

           Effective for the year ended  September  30, 1996,  the Trust adopted
           Statement of Financial  Accounting  Standards No. 123,  ("FASB 123"),
           "Accounting  for  Stock-Based  Compensation".  In accordance with the
           provisions of FASB 123, the Trust applies Accounting Principles Board
           Opinion  No. 25,  "Accounting  for Stock  Issued to  Employees",  and
           related  interpretations  in accounting for its stock option plan and
           accordingly,   does   not   recognize   compensation   expense.   Had
           compensation   expense  for  the  Trust's   stock  option  plan  been
           determined  based  upon the fair  value at the grant  date for awards
           under the plan consistent with the methodology  prescribed under FASB
           123,  the effect on reported  net income and earnings per share would
           have been immaterial.

           Changes in the number of shares  under all  option  arrangements  are
           summarized as follows:

                                                    Year Ended September 30,
                                                 -----------------------------
                                                    1996        1995     1994
                                                   ------      ------   ------
            Outstanding at beginning of period    447,000     462,000  462,000
            Granted                                53,000           -        -
            Option price per share granted         $4.375           -        -
            Cancelled                                   -      15,000        -
            Exercisable at end of period           13,250     447,000  449,500
            Exercised                             400,700           -        -
            Expired                                46,300           -        -
            Outstanding at end of period           53,000     447,000  462,000
            Option prices per share outstanding    $4.375 $3.50-$3.63$3.50-$3.63

            Preferred Shares
            ----------------

            During the year ended  September  30, 1993 the  Trust's  independent
            directors  approved the exchange of 1,030,000 $1.00 par value shares
            of newly issued, Series A cumulative  convertible preferred stock of
            the Trust to One Liberty, a related party, for the cancellation of a
            subordinated note with a remaining principal balance of $3,375. This
            exchange was  approved by the Trust's  shareholders.  The  preferred
            shares provided for cumulative annual dividends of $.2622 per share,
            payable quarterly,  all of which were paid, and are convertible into
            shares of beneficial  interest on a one-for-one basis, with one vote
            per  share.  On  January  19,  1995,  One  Liberty  transferred  the
            1,030,000 shares of the convertible preferred stock of the Trust to


                                      F18

<PAGE>
NOTE 7 - SHAREHOLDERS' EQUITY (Continued)

           Gould, a related party,  as partial  consideration  in a real estate
           transaction. On July 1, 1996 Gould converted the 1,030,000 preferred
           shares into 1,030,000 shares of beneficial interest.

           Treasury Shares
           ---------------

           On July 2,  1996,  the  Trust's  Board of  Trustees  authorized  the
           purchase  from time to time of up to  250,000  shares of  beneficial
           interest of the Trust,  of which 52,752  shares have been  purchased
           through September 30, 1996 at an approximate aggregate cost of $304.
           From October 1, 1996 through  December 2, 1996 an additional  58,600
           shares  have  been  purchased  at an  aggregate  cost  of  $356.  At
           September  30,  1996,  the Trust owns 244,000  shares of  beneficial
           interest of the Trust at an aggregate cost of $2,639.

NOTE 8 - ADVISOR'S COMPENSATION AND CERTAIN TRANSACTIONS

           Certain of the  Trust's  officers  and  trustees  are also  officers,
           directors and the shareholder of REIT Management Corp.  ("REIT"),  to
           which the Trust pays  advisory fees for  administrative  services and
           investment advice. The agreement, which expires on December 31, 2000,
           provides  that  directors and officers of REIT may serve as trustees,
           officers and employees of the Trust, but shall not be compensated for
           services  rendered  in such  latter  capacities.  Advisory  fees  are
           charged to operations at a rate of 1% on real estate loans and 1/2 of
           1% on other invested assets. Advisory fees amounted to $615, $777 and
           $1,052  for the years  ended  September  30,  1996,  1995,  and 1994,
           respectively.

           A  company  with  the  same   shareholder  as  REIT  manages  certain
           foreclosed  properties  for the Trust  under  renewable  year-to-year
           agreements.  Management  fees  and  leasing,  selling  and  financing
           commissions incurred for the years ended September 30, 1996, 1995 and
           1994 aggregated $755, $1,016 and $617, respectively.

           A law firm in which the partners are officers of the Trust,  received
           fees directly  from  borrowers of the Trust  totalling  approximately
           $21, $17 and $67 for the years ended  September  30,  1996,  1995 and
           1994,  respectively.  The  Chairman  of the Board of  Trustees of the
           Trust holds a similar  position  in One  Liberty and is an  executive
           officer of the managing  general  partner and is a general partner of
           Gould (Note 5). During the years ended  September 30, 1996,  1995 and
           1994,  allocated general and  administrative  expenses charged to the
           Trust by Gould aggregated $1,161, $1,338 and $1,264, respectively.

NOTE 9 - COMMITMENT

           In August  1984,  the Board of Trustees  approved a  non-contributory
           pension plan covering eligible employees and officers.  Contributions
           by the Trust are made  through a money  purchase  plan,  based upon a
           percent of  qualified  employees'  total  salaries.  Pension  expense
           approximated  $60, $101 and $100 during the years ended September 30,
           1996, 1995 and 1994, respectively.

                                      F19

<PAGE>

NOTE 10 -  QUARTERLY FINANCIAL DATA  (Unaudited)

                                  1st Quarter   2nd Quarter     3rd Quarter     
                                   Oct.-Dec.    Jan.-March      April-June      
                                   ----------   ----------     ------------     
                                                        1996
                                   -------------------------------------------
           Revenues                 $ 3,440   $     3,432      $       3,347    
           Provision for
             possible loan losses   $     -   $         -      $           -    
           Provision for valuation
             adjustment             $     -   $         -      $           -    
           Income before
              gain on sale of fore-
              closed properties
              held for sale         $   363   $        90      $         600    
           Net income               $   590   $        90      $         600    
           Per share                $    .07  $         -      $         .07    

                                                       1995
                                   ------------------------------------------
           Revenues                 $ 3,943   $     4,672      $       4,237    
           Provision for
             possible loan losses   $ 1,021   $         -      $           -    
           Provision for valuation
             adjustment             $     -   $       178      $           -    
           Income (loss) before
              gain on sale of fore-
              closed properties
              held for sale         $(1,509)  $       378      $         193    
           Net income               $ 1,018   $       720      $         193    
           Per share                $   .13   $       .09      $         .02    

                                    4th Quarter     Total        
                                      July-Sept.   For Year.     
                                    ------------  ----------     
                                                             
    
           Revenues                  $   3,337     $   13,556    
           Provision for                                         
             possible loan losses    $       -     $        -    
           Provision for valuation                               
             adjustment              $       -     $        -    
           Income before                                         
              gain on sale of fore                               
              closed properties                                  
              held for sale          $     723     $    1,776    
           Net income                $     966     $    2,246    
           Per share                 $     .11     $      .26(a) 
                                                                 
                                                                 
           Revenues                  $   3,785     $   16,637    
           Provision for                                         
             possible loan losses    $       -     $    1,021    
           Provision for valuation                               
             adjustment              $       -     $      178    
           Income (loss) before                                  
              gain on sale of fore                               
              closed properties                                  
              held for sale          $     416     $     (522)   
           Net income                $   1,043     $    2,974    
           Per share                 $     .13     $      .37              
                                                                 
           Per share earnings  represent  primary earnings per beneficial share.
           (a) Calculated on weighted average shares  outstanding for the fiscal
           year.
<PAGE>

NOTE 11 - SUBSEQUENT EVENT

           On October 17, 1996 the Trust  entered  into a $25 million  revolving
           credit agreement  ("Credit  Agreement") with CS First Boston Mortgage
           Capital Corp.  ("First  Boston").  Portions of  borrowings  under the
           Credit  Agreement  will be used to  provide  the Trust  with funds to
           become active in mortgage  lending.  The Credit Agreement will mature
           on October 17, 1998 with the right for the Trust to extend the Credit
           Agreement  for two  additional  six month  periods.  Interest will be
           charged on the  outstanding  principal  balance at the lower of LIBOR
           plus 3% or the prime  lending  rate  plus 1%,  adjusted  monthly.  As
           collateral  for any  advances  to be made by First  Boston  under the
           Credit Agreement,  the Trust has pledged certain mortgages receivable
           and  real  estate  owned,  and  the  stock  of  all  but  two  of its
           subsidiaries.

           As of September 30, 1996 through  December 2, 1996, the Trust has not
           drawn down any funds under the Credit Agreement.

                                      F20

<PAGE>

                    BRT REALTY TRUST
      SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
                   SEPTEMBER 30, 1996
                 (Amounts in Thousands)

                                                               
                                           Initial Cost To Company    
                                           -----------------------    
                                                        Buildings   
                                    Encum-                 And      
Description                        brances    Land    Improvements  
- -----------                        -------   -----    ------------  
      
Residential
   Manhattan, New York...........  $     -  $   513      $ 2,413
Miscellaneous ...................        -      255        1,027        
                                                                
Shopping Center/Retail                                          
   Rock Springs, WY .............    1,490      600        2,483          
   Philadelphia, PA .............    9,877    2,897       10,512        
   Miscellaneous ................        -      184           20        
                                                                
Office                                                          
   Manhattan, New York ..........    3,175      987        3,948        
   Dover, DE ....................    8,601      775        3,195        
   Fairway, Kansas                       -      387        2,613        
                                                                
Improved Land                                                   
   Miscellaneous ................    2,248    3,442            -        
                                                                
Unimproved Land                                                 
   Miscellaneous ................        -    1,318            -        
                                   -------  -------      -------                
TOTAL                              $25,391  $11,358      $26,211       
                                   =======  =======      =======                

                                               Costs Capitalized           
                                           Subsequent To Acquisiton           
                                           ------------------------            
Description                              Improvements  Carrying Costs 
- -----------                              ------------  -------------- 
  
Residential                                                           
   Manhattan, New York ..................     $897          -         
   Miscellaneous ........................       29          -         
                                                                      
Shopping Center/Retail                                                
   Rock Springs, WY .....................      142         28         
   Philadelphia, PA .....................      540          -         
   Miscellaneous ........................       29          -         
                                                                      
Office                                                                
   Manhattan, New York ..................      695         32         
   Dover, DE ............................    7,293          -         
   Fairway, Kansas ......................      897        168         
                                                                      
Improved Land                                                         
   Miscellaneous ........................        -          -         
                                                                      
Unimproved Land                                                       
   Miscellaneous ........................        -        241         
                                           --------     -----         
TOTAL                                      $10,522       $469         
                                           ========     ===== 
                                                          (a)         
 
                                                                    
<PAGE>
                                        

                              Gross Amount At Which Carried At               
                                     September 30, 1996                    
                              --------------------------------        
                                       Buildings                           
                                         and                      Accum.   
Description                    Land   Improvements    Total       Deprec.  
- -----------                    ----   ------------ ---------      ------   
                                                                    
Residential                                                                
   Manhattan, New York ......  $513        $3,310    $3,823       $   -    
   Miscellaneous ............   255         1,056     1,311           -    
                                                                           
Shopping Center/Retail                                                     
   Rock Springs, WY .........   600         2,653     3,253         226    
   Philadelphia, PA ......... 2,897        11,052    13,949         921    
   Miscellaneous ............   184            49       233           -    
                                                                           
Office                                                                     
   Manhattan, New York ......   987         4,675     5,662           -    
   Dover, DE ................   775        10,488    11,263           -    
   Fairway, Kansas ..........   387         3,678     4,065           -    
                                                                           
Improved Land                                                              
   Miscellaneous ............ 3,442             -     3,442           -    
                                                                           
Unimproved Land                                                            
   Miscellaneous ............ 1,559             -     1,559           -    
                            -------       -------   -------      ------         
TOTAL                       $11,599       $36,961   $48,560      $1,147    
                            =======       =======   =======      ======         
                                                      (b)           (c)    

                                                                  
                                                         Depreciation 
                                                           Life For   
                               Date Of        Date      Latest Income 
Description                  Construction    Acquired       Statement 
- -----------                 -------------    --------   ------------- 
                                       
Residential                                                           
   Manhattan, New York ......   -             Apr-90           -      
   Miscellaneous ............   -             Various          -      
                                                                      
Shopping Center/Retail                                                
   Rock Springs, WY .........   -             Jan-92     21-35 Years  
   Philadelphia, PA .........   -             Apr-93           -      
   Miscellaneous ............   -             Various          -      
                                                                      
Office                                                                
   Manhattan, New York ......   -             Sept-92          -      
   Dover, DE ................   -             Oct-93           -      
   Fairway, Kansas ..........   -             Sept-95          -      
                                                                      
Improved Land                                                         
   Miscellaneous ............   -             Various          -      
                                                                      
Unimproved Land                                                       
   Miscellaneous ............   -             Various          -      
                                                                      
                               (d)                                      
                                                                      

<PAGE>                                                                         
                                                                               
                              BRT REALTY TRUST                                 
          SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION              
                             SEPTEMBER 30, 1996                                
                           (Amounts in Thousands)                              
                                                                               
Notes to the schedule:                                                         
                                                                               
(a)      With respect to residential  apartment units acquired  through
         foreclosure which are subject to an offering for sale of units
         or cooperative  shares,  the net effect of income and expenses
         is applied  to the basis of the asset to the  extent  that the
         realizable  value  is not  exceeded.  With  respect  to  other
         operating  properties,  all operating  income and expenses are
         reflected in the Statement of Operations.                     
                                                                                
(b)      Total foreclosed properties                                 $48,560(1)
           Less: Accumulated depreciation/amortization                 1,147   
                 Valuation allowance                                 2,128   
                                                                      ------   
         Net foreclosed properties                                   $45,285   
                                                                      ======   
         (1)For federal income tax purposes, the net aggregate cost of         
            foreclosed properties is approximately $37,000.                    
                                                                               
(c)      Assets acquired  through  foreclosure  which are held long term for the
         production of income are depreciated, while those held for sale are not
         depreciated.  During the second  quarter of Fiscal  1996,  the property
         located in  Philadelphia,  Pennsylvania,  was  reclassified as held for
         sale and no longer  for the  production  of  income.  Accordingly,  the
         property is now carried at the lower of cost or fair value,  less cost
         to sell, and no longer being depreciated.                             
                                                                               
(d)      Information not readily obtainable.                                   
                                                                               
(e)      A reconciliation of real estate owned is as follows:                  
                                                                               
                                               Year Ended September 30,        
                                            ------------------------------
                                               1996      1995       1994   
                                             -------    ------     ------      
   Balance at beginning of year ..........  $ 49,569  $ 52,076    $47,933      
   Additions:                                   
   Foreclosures ..........................        34     5,310     17,745      
   Improvements ..........................     1,609     7,275      1,102      
   Carrying costs ........................       252       487        562      
   Recognition of valuation allowance upon                                     
     sale of property ....................       332         -      1,505      
   Recognition of valuation allowance upon                                     
     relinquishment of property ..........         -       436          -      
                                            --------  --------    -------      
                                              51,796    65,584     68,847      
                                            --------  --------    -------      
   Deductions:                                                                 
   Sales/conveyances .....................     6,307    13,918     15,459      
   Relinquishment of real estate owned ...         -     1,441          -      
   Provision for valuation adjustment ....         -       178        993      
   Depreciation and amortization .........       204       478        319      
                                            --------  --------    -------      
   Total Expenses                              6,511    16,015     16,771      
                                            --------  --------    -------      
   Balance at end of year                    $45,285   $49,569   $ 52,076      
                                            ========  ========    =======      
                                                                               
<PAGE>

                          BRT REALTY TRUST
                SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
                        SEPTEMBER 30, 1996
                      (Amounts in Thousands)

                                                             FINAL  
                                     # OF   INTEREST       MATURITY   
DESCRIPTION                         LOANS      RATE          DATE   
- -----------                    ----------   --------      -----------
First mortgage loans:
  Long term:
  Miscellaneous
   $0-$899 ......................... 43                                
  Short term:
   Shopping Center - Marion, IN .... 1      Prime + 5.0%   On Demand   
   Hotel, Stamford, CT ............. 1      8.75%           Feb-97     
   Office Building - Brooklyn, NY .. 1      9.75%           Dec-98     
   Retail - Brooklyn, NY ........... 1      9.5%            Jan-98     
   Vacant Land -Lynewood Gardens,PA  1      Prime + 5.0%    Open       
   Cooperative Apartments-Islip, NY  1      9.0%            Oct-98     
   Unsecured Loan - Kansas City, MO  1      LIBOR + 1.5%    Dec-96     
   Office Building - Brooklyn, NY .. 1      Prime + 1.0%    Jun-98     
   Underlying Mortgage - Bronx, NY . 1      Tbill + 2.25%   Jan-2000   
   Industrial Building - Queens, NY  1      10.5%           Apr-97     

 Miscellaneous
  $0-$299 .......................... 7                                 
  $300-$599 ........................ 7                                 
  $600-$899 ........................ 4                                 

Junior mortgage loans:
Shopping centers:
  Shopping center - Seattle, WA .... 1      Prime + 5.0%    Open       

  Miscellaneous
  $0-$299 .......................... 1                                 

Office
  Miscellaneous
  $0-$699 .......................... 1                                 

Residential:
  Garden Apartments - Arlington, TX  1      Prime + 7.0%    Oct-96     
  Underlying Mortgage - Queens, NY . 1      9.0%            Aug-2002   

  Miscellaneous
  $0-$1 ............................ 1                                 

Hotel:
  Hotel - Chicago, IL .............. 1      8.0%            Open       

Wraparound mortgages:
  Miscellaneous .................... 3                                 
                               -------                                 
                                    81                                
                               ========                                
<PAGE>
                                                                                
                                                                                
DESCRIPTION                           PERIODIC PAYMENT TERMS                    
- -----------                    -------------------------------------------------
First mortgage loans:
  Long term:
  Miscellaneous
   $0-$899                                                                      
  Short term:
   Shopping Center - Marion, IN ....  Interest monthly, principal at maturity   
   Hotel, Stamford, CT .............  Interest and principal amount             
   Office Building - Brooklyn, NY ..  Interest monthly, principal at maturity   
   Retail - Brooklyn, NY ...........  Interest and prinicpal monthly            
   Vacant Land -Lynewood Gardens,PA   Interest monthly, principal at maturity   
   Cooperative Apartments-Islip, NY   Interest monthly, principal at maturity   
   Unsecured Loan - Kansas City, MO   Interest monthly, principal at maturity   
   Office Building - Brooklyn, NY ..  Interest monthly, principal at maturity   
   Underlying Mortgage - Bronx, NY .  Interest monthly, principal at maturity   
   Industrial Building - Queens, NY   Interest and principal monthly            

 Miscellaneous
  $0-$299                                                                       
  $300-$599                                                                     
  $600-$899                                                                     

Junior mortgage loans:
Shopping centers:
  Shopping center - Seattle, WA ....  Interest monthly, principal at maturity   

  Miscellaneous
  $0-$299                                                                       

Office
  Miscellaneous
  $0-$699                                                                       

Residential:
  Garden Apartments - Arlington, TX   Interest monthly, principal at maturity   
  Underlying Mortgage - Queens, NY .  Interest monthly, principal at maturity   

  Miscellaneous
  $0-$1                                                                         

Hotel:
  Hotel - Chicago, IL ..............  Interest monthly, principal at  maturity  

Wraparound mortgages:
  Miscellaneous                                                                 
                                                                     
<PAGE>
                                                                          
                                                                  CARRYING      
                                                  FACE AMOUNT      AMOUNT       
DESCRIPTION                         PRIOR LEINS   OF MORTGAGES    OF MORTGAGES  
- -----------                    -------------------------------------------------

First mortgage loans:
  Long term:
  Miscellaneous
   $0-$899 .........................  $     -   $ 1,958            $1,947       
  Short term:
   Shopping Center - Marion, IN ....        -     1,149               886       
   Hotel, Stamford, CT .............        -     1,191               512       
   Office Building - Brooklyn, NY ..        -     1,290             1,290       
   Retail - Brooklyn, NY ...........        -     1,740             1,740       
   Vacant Land -Lynewood Gardens,PA         -     1,918                 -       
   Cooperative Apartments-Islip, NY         -     2,143             2,143       
   Unsecured Loan - Kansas City, MO         -     2,289             1,789       
   Office Building - Brooklyn, NY ..        -     2,625             2,625       
   Underlying Mortgage - Bronx, NY .        -     2,835             2,200       
   Industrial Building - Queens, NY         -     3,320             2,692       

 Miscellaneous
  $0-$299 ..........................        -     1,286             1,246       
  $300-$599 ........................        -     2,650             1,969       
  $600-$899 ........................        -     2,706             2,706       

Junior mortgage loans:
Shopping centers:
  Shopping center - Seattle, WA ....    3,102     1,847               949       

  Miscellaneous
  $0-$299 ..........................    1,538       226               226       

Office
  Miscellaneous
  $0-$699 ..........................    2,377       667               667       

Residential:
  Garden Apartments - Arlington, TX     2,109     1,739             1,739       
  Underlying Mortgage - Queens, NY .    5,400     3,943             3,943       

  Miscellaneous
  $0-$1 ............................    9,000         1                 1       

Hotel:
  Hotel - Chicago, IL ..............   12,546     1,000                 -       

Wraparound mortgages:
  Miscellaneous ....................    5,423     1,220               700       
                                      ------------------------------------------

                                      $ 41,495  $39,743           $31,970       
                                      ==========================================


<PAGE>

                                            PRINCIPAL AMOUNT
                                            OF LOANS SUBJECT
                                              TO DELINQUENT
DESCRIPTION                              PRINCIPAL OR INTEREST
- -----------                              ----------------------

First mortgage loans:
  Long term:
  Miscellaneous
   $0-$899 ...............................    $         -
  Short term:
   Shopping Center - Marion, IN ..........              -
   Hotel, Stamford, CT ...................              -
   Office Building - Brooklyn, NY ........              -
   Retail - Brooklyn, NY .................              -
   Vacant Land -Lynewood Gardens, ........          1,918
   Cooperative Apartments-Islip, .........              -
   Unsecured Loan - Kansas City, .........              -
   Office Building - Brooklyn, NY ........              -
   Underlying Mortgage - Bronx, N ........              -
   Industrial Building - Queens, .........              -

 Miscellaneous
  $0-$299 ................................              -
  $300-$599 ..............................            426
  $600-$899 ..............................            649

Junior mortgage loans:
Shopping centers:
  Shopping center - Seattle, WA ..........          1,847

  Miscellaneous
  $0-$299 ................................              -

Office
  Miscellaneous
  $0-$699 ................................              -

Residential:
  Garden Apartments - Arlington, .........              -
  Underlying Mortgage - Queens, NY........              -

  Miscellaneous
  $0-$1 ..................................              -

Hotel:
  Hotel - Chicago, IL ....................          1,000

Wraparound mortgages:
  Miscellaneous ..........................             65
                                               ----------

                                                   $5,905
                                               ==========

<PAGE>

                          BRT REALTY TRUST
           SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
                         SEPTEMBER 30, 1996
                       (Amounts in Thousands)

Notes to the schedule:

                                                 Year Ended September 30,
                                             ------------------------------ 
                                               1996      1995         1994
                                            --------   -------     --------
    Balance at beginning of year .........   $42,206   $64,686     $ 99,466
    Additions:
    Advances under real estate loans .....       451        498         944
    Repayments to participating lenders ..         -      8,445       5,479
    Capitalization of earned interest
     income to loan balance in accordance
     with agreements .....................         -          -          13     
    Recognition of discount upon premature
     payoff of real estate loans .........         -          -         565
    Purchase money mortgages from sale of
     real estate owned ...................       734      4,243       6,242
                                            --------  ---------  ----------

                                              43,391     77,872     112,709
                                            --------  ---------  ----------
    Deductions:
    Collections of principal .............    11,162     29,285      28,041
    Proceeds from participating lenders ..       225         50           -
    Provision for possible loan losses ...         -      1,021       4,340
    Investments transferred to foreclosed
     properties, net .....................        34      5,310      15,642
                                            --------  ---------   ---------
                                              11,421     35,666      48,023
                                            --------  ---------   ---------

    Balance at end of year ...............   $31,970    $42,206     $64,686
                                            ========  =========   =========

(b) The  aggregate  cost of  investments  in  mortgage  loans  is the  same  for
financial reporting purposes and Federal income tax purposes.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE SHEET AND STATEMENT OF OPERATIONS  AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000014846
<NAME> BRT REALTY TRUST
<MULTIPLIER> 1000
                                                       
<S>                                        <C>         
<PERIOD-TYPE>                              YEAR
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           6,209
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  89,613
<CURRENT-LIABILITIES>                                0
<BONDS>                                         26,421
                                0 
                                          0
<COMMON>                                        26,906
<OTHER-SE>                                      33,986
<TOTAL-LIABILITY-AND-EQUITY>                    89,613
<SALES>                                              0
<TOTAL-REVENUES>                                13,556
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                11,780
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  2,246
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              2,246
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,246
<EPS-PRIMARY>                                      .26
<EPS-DILUTED>                                      .26
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission