FEDERAL REALTY INVESTMENT TRUST
10-K, 1997-02-18
REAL ESTATE INVESTMENT TRUSTS
Previous: FARR CO, SC 13G/A, 1997-02-18
Next: FIELDCREST CANNON INC, 8-A12B/A, 1997-02-18



<PAGE>
 
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                      THE SECURITIES EXCHANGE ACT OF 1934
                                   FORM 10-K
       For Fiscal Year Ended: December 31, 1996 Commission File No.17533
       -----------------------------------------------------------------

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

                 District of Columbia               52-0782497
            ------------------------------------------------------
            (State or other jurisdiction of     (I.R.S. Employer
            incorporation or organization)      identification No.)

            1626 East Jefferson Street, Rockville, Maryland  20852
            ------------------------------------------------------
            (Address of principal executive offices)     (Zip Code)

                                (301) 998-8100
             ----------------------------------------------------
             (Registrant's telephone number, including area code)

          Securities registered pursuant to Section 12(b) of the Act:
                                               Name of Each Exchange  
Title of Each Class                            on Which Registered    
- -------------------                            ---------------------  
Common Shares of Beneficial Interest           New York Stock Exchange
Common Stock Purchase Rights                   New York Stock Exchange 
Preferred Shares of Beneficial Interest*
* None issued, registered pursuant to a shelf registration

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

7.48% Senior Debentures
8 7/8% Senior Notes                                                    
8% Senior Notes
6 5/8% Senior Notes
Subordinated Debt Securities*
* None issued, registered pursuant to a shelf registration

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes   x    No      .
                                               -----     ----- 
     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [x]       
     At February 10, 1997, the aggregate market value of Common
Shares of Beneficial Interest of Federal Realty Investment Trust held by
nonaffiliates was $1.1 billion based upon the closing price of such Shares on
the New York Stock Exchange.
     Indicate the number of shares outstanding of each of the issuer's classes
of common stock.

Class                                 Outstanding at February 10, 1997
- -----                                 --------------------------------
Common Shares of Beneficial Interest       38,934,321
<PAGE>
 
                      DOCUMENTS INCORPORATED BY REFERENCE
                      -----------------------------------



  PART III
  --------

       Portions of the Trust's Proxy Statement in connection with its Annual
       Meeting to be held on May 7, 1997 (hereinafter called "1997 Proxy
       Statement").  Specifically, the Sections entitled "Summary Compensation
       Table", "Employment Agreements", "Aggregated Option Exercises in 1996 and
       December 31, 1996 Option Values", "Retirement and Disability Plans", and
       "Compensation Committee Interlocks and Insider Participation", "Ownership
       of Shares by Trustees and Officers", and "Certain Transactions" appearing
       in the 1997 Proxy Statement are incorporated herein by reference.



       The Exhibit Index for this report is found on page 26.
  This report, including Exhibits, contains 91 pages.

                                       2
<PAGE>
 
  PART I & II
  -----------

  Item 1.   Business
  -------   --------


       Federal Realty Investment Trust is an owner, operator and redeveloper of
  retail properties.  Founded in 1962 as a District of Columbia business trust
  of unlimited duration, the Trust is a self-administered equity real estate
  investment trust.  The Trust consolidates the financial statements of three
  wholly owned subsidiaries, eleven partnerships and a joint venture.  At
  December 31, 1996 the Trust owned 86 retail properties and one apartment
  complex.

       The Trust operates in a manner intended to enable it to qualify as a real
  estate investment trust (REIT) under Sections 856- 860 of the Internal Revenue
  Code.  Under those sections, a REIT which distributes at least 95% of its real
  estate investment trust taxable income to its shareholders each year and which
  meets certain other conditions will not be taxed on that portion of its
  taxable income which is distributed to its shareholders.  Therefore, no
  provision for Federal income taxes is required.

       An important part of the Trust's strategy is to acquire older, well-
  located  properties in prime, densely populated and affluent areas and to
  enhance their operating performance through a program of renovation,
  expansion, reconfiguration and retenanting.  The Trust's traditional focus has
  been on community and neighborhood shopping centers that are anchored by
  supermarkets, drug stores or high volume, value oriented retailers that
  provide consumer necessities.  Late in 1994 the Trust expanded this strategy
  to include retail buildings and shopping centers in prime established main
  street shopping areas.  The Trust continually evaluates its properties for
  renovation, retenanting and expansion opportunities.  Similarly, the Trust
  regularly reviews its portfolio and from time to time considers selling
  certain of its properties.

       The Trust's portfolio of properties has doubled from 43 as of January 1,
  1992 to 87 at December 31, 1996.  During this five year period the Trust
  acquired 48 retail properties for approximately $414 million. Eleven of the
  seventeen acquisitions in 1996 were in California and two were in Florida,
  which are new markets for the Trust. During this same period four shopping
  centers were sold. Also during this period the Trust spent over $183 million
  to renovate, expand, improve and retenant its properties.  All but four of the
  acquisitions were funded primarily by cash.  Of the four properties not fully
  acquired by cash, one was acquired by means of capital and ground leases, one
  was acquired for common shares of the Trust and the assumption of a mortgage,
  one was acquired for cash and the assumption of a municipal bond issue and the
  fourth was acquired for cash with a minority investment by a third party. This
  growth was financed through borrowing and equity offerings, since each year
  the Trust has distributed all or the majority of its cash provided by
  operating activities to its shareholders.

                                       3
<PAGE>
 
      The Trust's 86 retail properties, consisting of 57 shopping centers and 29
  main street retail buildings, are located in 14 states and the District of
  Columbia, primarily along the East Coast between the Boston metropolitan area
  and Richmond, Virginia.  Nineteen of the shopping centers are located in the
  Washington, D.C. metropolitan area; eleven are in Pennsylvania, primarily in
  the Philadelphia area; nine are in New Jersey; five are in Illinois; three are
  in Virginia; three are in Massachusetts; and there is one in each of the
  following states: California, Connecticut, Georgia, Michigan, New York, North
  Carolina and Tennessee.  The main street retail buildings are located in
  California, Connecticut, Florida, Illinois, Massachusetts and New Jersey. No
  single property accounts for over 10% of the Trust's revenues.

       The Trust has approximately 1,800 tenants, ranging from sole proprietors
  to major national retailers; no one tenant or corporate group of tenants
  accounts for 5% or more of revenue.  The Trust's leases with these tenants are
  classified as operating leases and typically are structured to include minimum
  rents, percentage rents based on tenants' sales volumes and reimbursement of
  certain operating expenses and real estate taxes.

       The Trust is seeking to increase its pace of acquiring older, well-
  located shopping centers and retail buildings and then enhancing their revenue
  potential through a program of renovation, retenanting and remerchandising.
  The Trust is also studying sites which are suitable for the development of new
  shopping centers.  During the years ended December 31, 1996, 1995 and 1994,
  retail properties have contributed 96%, 96% and 95%, respectively of the
  Trust's total revenue.

       The Trust amended its by-laws in 1996 to permit investments west of the
  Mississippi River.  Investments are not required to be based on specific
  allocation by type of property.  The extent to which the Trust might mortgage
  or otherwise finance investments varies with the investment involved and the
  economic climate.

       The success of the Trust depends upon, among other factors, the trends of
  the economy, including interest rates, construction costs, retailing trends,
  income tax laws, increases or decreases in operating expenses, governmental
  regulations, population trends, zoning laws, legislation and the ability of
  the Trust to keep its properties leased at profitable levels.  The Trust
  competes for tenants with other real estate owners and the Trust's properties
  account for only a small fraction of the retail space available for lease.
  The Trust competes for investment opportunities and debt and equity capital
  with individuals, partnerships, corporations, financial institutions, life
  insurance companies, pension funds, trust funds and other real estate
  investment trusts.

       Investments in real property create a potential for environmental
  liability on the part of the current and previous owners of, or any mortgage
  lender on, such real property.  If hazardous substances are discovered on or
  emanating from any

                                       4
<PAGE>
 
  property, the owner or operator of the property may be held liable for costs
  and liabilities relating to such hazardous substances.  Effective September 1,
  1996 the Trust obtained environmental insurance on sixty of its properties.
  Subject to certain exclusions and deductibles, the insurance provides coverage
  for unidentified, pre-existing conditions and for future contamination caused
  by tenants and third parties.

       The Trust's current policy is to obtain an environmental study on each
  property it seeks to acquire.  On recent acquisitions, any substances
  identified prior to closing which present an immediate environmental hazard
  have been or are in the process of remediation.  Costs related to the
  abatement of asbestos which increase the value of Trust properties are
  capitalized.  Other costs are expensed.  In 1996 and 1995 approximately
  $970,000 and $1.0 million, respectively, of which $540,000 and $796,000,
  respectively, was capitalized abatement costs, was spent on environmental
  matters.  The Trust has budgeted approximately $3.0 million for 1997 for
  environmental matters, a majority of which is projected for asbestos
  abatement.  (See Note 6 of Notes to Consolidated Financial Statements.)


  Current Developments
  --------------------

        In 1996 the Trust acquired $105.6 million of retail property.  Three
  shopping centers were acquired: Saugus Plaza Shopping Center, located in
  metropolitan Boston, Massachusetts for $12.7 million in cash; Wynnewood
  Shopping Center in suburban Philadelphia, Pennsylvania for $21.8 million in
  cash; and Escondido Promenade in suburban San Diego, California for $14.2
  million in cash and the assumption of $9.4 million of municipal bonds.
  Fourteen retail buildings were acquired: two buildings in Winter Park, Florida
  for a cost of $6.8 million; two buildings in Greenwich, Connecticut for $12.7
  million; and ten buildings, located in Pasadena, Santa Monica and San Diego,
  California, for cash of $17.6 million with minority interests contributing
  another $10.4 million.

       During 1996 the Trust spent $42.2 million in renovating, expanding and
  retenanting its properties.  These improvements included $11.5 million on the
  final tenant work and construction of an additional 30,000 square feet at
  Congressional Plaza, which includes the Trust's corporate offices; $4.7
  million on the redevelopment and expansion of a portion of Bethesda Row; $3.9
  million for the renovation of Brick Plaza in Brick, New Jersey; and $2.3
  million to buy out below market leases.  In addition the Trust invested $23.4
  million in mortgage notes receivable, most of which are convertible into
  ownership interests in the properties by which they are secured.

       The Trust initially funded the majority of its 1996 acquisitions, capital
  improvement projects and investments in mortgages with borrowings under its
  revolving credit facilities with four banks.  Borrowings on these revolving
  credit facilities were then repaid from long term debt and equity issues.  In
  August 1996 the Trust issued $50.0 million of 7.48% Debentures due August 15,
  2026, netting approximately $49.8 million.  In May

                                       5
<PAGE>
 
  the Trust sold 1.8 million shares of beneficial interest ("shares") at $22 per
  share to an institutional investor, netting approximately $39.3 million. In
  December the Trust sold another 1.6 million shares to the public at $27 7/8
  per share, netting $42.9 million. Another three million shares were sold to an
  institutional investor on February 4, 1997 for $28 per share, netting $83.9
  million.

       At December 31, 1996 the Trust had 205 full-time employees.

                                       6
<PAGE>

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

Retail Properties
- -----------------
  The following table sets forth information concerning each retail property in
  which the Trust owns an equity interest or has a leasehold interest as of
  December 31, 1996. Except as otherwise noted, retail properties are 100% owned
  in fee by the Trust.

<TABLE>
<CAPTION>
                                            Year         Year                          Number of                Occupancy (1)
                                         Completed     Acquired     Square Feet (1)     Tenants     Acres     Overall / Economic
                                       ------------- ------------ ------------------- ----------- --------- ----------------------
<S>                                    <C>           <C>          <C>                 <C>         <C>       <C> 
Allwood                                     1958         1988            52,000             8         5          100% / 100%
  Clifton, NJ  07013  (2)                                                          
                                                                                   
Andorra                                     1953         1988           257,000            40        23           94% / 94%
  Philadelphia, PA  19128  (3)                                                     
                                                                                   
Bala Cynwyd                                 1955         1993           266,000            29        22           99% / 99%
  Bala Cynwyd, PA  19004                                                           
                                                                                   
Barracks Road                               1958         1985           478,000            86        39           98% / 97%
  Charlottesville, VA  22905  (3)                                                   
                                                                                   
Bethesda Row                             1945-1991       1993           276,000            68         8           99% / 97%
  Bethesda, MD  20814  (2) (5)                                                      
                                                                                   
Blue Star                                   1959         1988           392,000            32        55           97% / 97%
  Watchung, NJ  07060  (2)                                                          
                                                                                   
Brainerd Village                            1960         1987           218,000            26        20           75% / 64%
  Chattanooga, TN  37411                                                           
                                                                                   
Brick Plaza                                 1958         1989           288,000            30        42           98% / 98%
  Brick Township, NJ  08723  (2)                                                   
                                                                                   
Bristol                                     1959         1995           296,000            38        22           97% / 97%
   Bristol, CT  06010                                                              
                                                                                   
Brunswick                                   1957         1988           261,000            23        22          100% / 99%
  North Brunswick, NJ  08902  (2)                                                  
                                                                                   
Clifton                                     1959         1988            80,000            13         8           98% / 98%
  Clifton, NJ  07013  (2)                                                          
                                                                                   
Congressional Plaza                         1965         1965           341,000            47        22          100% / 99%
  Rockville, MD  20852  (4)



<CAPTION>
                                               Principal
                                                Tenants
                                        ------------------------
<S>                                     <C> 
Allwood                                    Grand Union
  Clifton, NJ  07013  (2)                  Mandee Shop

Andorra                                    Acme Markets
  Philadelphia, PA  19128  (3)             Andorra Theater

Bala Cynwyd                                Lord & Taylor
  Bala Cynwyd, PA  19004                   Acme Markets

Barracks Road                              Bed, Bath & Beyond
  Charlottesville, VA  22905  (3)          Safeway
                                           Superfresh

Bethesda Row                               Giant Food
  Bethesda, MD  20814  (2) (5)             Giant Pharmacy

Blue Star                                  Caldor
  Watchung, NJ  07060  (2)                 Shop Rite
                                           Toys R Us

Brainerd Village                           Office Depot
  Chattanooga, TN  37411                   Sports Authority

Brick Plaza                                A&P Supermarket
  Brick Township, NJ  08723  (2)           Steinbach's

Bristol                                    Bradlees
   Bristol, CT  06010                      Super Stop & Shop

Brunswick                                  Caldor
  North Brunswick, NJ  08902  (2)          Grand Union
                                           Schwartz Furniture

Clifton                                    Acme Markets
  Clifton, NJ  07013  (2)                  Rickel Home Center

Congressional Plaza                        Fresh Fields
  Rockville, MD 20852  (4)                 Tower Records
                                           Buy Buy Baby
</TABLE>

                                       7
<PAGE>

<TABLE>
<CAPTION>
                                          Year            Year                                  Number of               
                                       Completed        Acquired          Square Feet (1)        Tenants        Acres    
                                     -------------    ------------      ------------------     -----------    ---------
<S>                                      <C>             <C>                <C>                 <C>            <C>     
Crossroads                                1959            1993               192,000              23             15     
  Highland Park, IL  60035                                                                                              
                                                                                                                        
Dedham                                    1959            1993               253,000              34             18     
  Dedham, MA  02026                                                                                                     
                                                                                                                        
Eastgate                                  1963            1986               159,000              31             17     
  Chapel Hill, NC  27514                                                                                                
                                                                                                                        
Ellisburg Circle                          1959            1992               258,000              37             27     
  Cherry Hill,  NJ  08034                                                                                               
                                                                                                                        
Escondido Promenade                                                                                                     
    Escondido, CA  92029 (6)              1987            1996               223,000              45             18     
                                                                                                                        
Falls Plaza                               1962            1967                60,000              10             6      
  Falls Church, VA  22046                                                                                               
                                                                                                                        
Feasterville                              1958            1980               104,000              11             12     
  Feasterville, PA 19047 (2)                                                                                            
                                                                                                                        
Federal Plaza                             1970            1989               243,000              39             18     
  Rockville, MD 20852                                                                                                   
                                                                                                                        
Finley Square                             1974            1995               306,000              17             21     
  Downers Grove, IL 60515                                                                                               
                                                                                                                        
Flourtown                                 1957            1980               183,000              22             15     
  Flourtown, PA  19031                                                                                                  
                                                                                                                        
Gaithersburg Square                       1966            1993               207,000              36             17     
  Gaithersburg, MD  20878                                                                                               
                                                                                                                        
Garden Market                             1958            1994               134,000              22             12     
  Western Springs, IL 60558                                                                                             
                                                                                                                        
Governor Plaza                            1963            1985               252,000              21             26     
  Glen Burnie, MD 21961 (3)                                                                                            
                                                                                                                        
Hamilton                                  1961            1988               180,000              14             18      
  Hamilton, NJ  08690 (2)



<CAPTION>
                                               Occupancy (1)                    Principal
                                             Overall/Economic                    Tenants 
                                           ----------------------       --------------------------
<S>                                            <C>                      <C>                          
Crossroads                                     100%/100%                Gold Standard Liquors        
  Highland Park, IL  60035                                              TJ Maxx                      
                                                                                                     
Dedham                                         91%/91%                  Ames                         
  Dedham, MA  02026                                                     Cherry &  Webb               
                                                                                                     
Eastgate                                       98%/97%                  Food Lion                    
  Chapel Hill, NC  27514                                                Southern Season              
                                                                                                     
Ellisburg Circle                               99%/99%                  Shop Rite                    
  Cherry Hill,  NJ  08034                                               Bed, Bath & Beyond           
                                                                                                     
Escondido Promenade                                                                                  
  Escondido, CA  92029 (6)                     92%/92%                  Toys R Us                    
                                                                        TJ Maxx                      
                                                                                                     
Falls Plaza                                    100%/100%                Giant Food                   
  Falls Church, VA  22046                                               CVS Pharmacy                 
                                                                                                     
Feasterville                                   96%/96%                  Office Max                   
  Feasterville, PA 19047 (2)                                            Genuardi Markets             
                                                                                                     
Federal Plaza                                  99%/95%                  Bed, Bath & Beyond           
  Rockville, MD 20852                                                   Comp USA                     
                                                                        TJ Maxx                     
                                                                                                     
Finley Square                                  85%/85%                  Bed, Bath & Beyond           
  Downers Grove, IL 60515                                               Service Merchandise          
                                                                                                     
Flourtown                                      87%/87%                  K Mart                       
  Flourtown, PA  19031                                                  Genuardi Markets             
                                                                                                     
Gaithersburg Square                            86%/86%                  Borders Books                
  Gaithersburg, MD  20878                                               Bed, Bath & Beyond           
                                                                                                     
Garden Market                                  100%/100%                Dominick's                   
  Western Springs, IL 60558                                             Ace Hardware                 
                                                                                                     
Governor Plaza                                 95%/95%                  Comp USA                     
  Glen Burnie, MD 21961 (3)                                             Bally's Total Fitness        
                                                                                                     
Hamilton                                       100%/100%                Shop Rite                    
  Hamilton, NJ  08690 (2)                                               Steven's Furniture           
                                                                        A.C. Moore                    
</TABLE>

                                       8
<PAGE>







<TABLE>
<CAPTION>
                                       Year           Year                           Number of
                                     Completed      Acquired      Square Feet (1)     Tenants      Acres
                                   -------------  ------------   ------------------ -----------  --------
<S>                                <C>            <C>            <C>                <C>          <C> 
Huntington                             1962           1988            274,000            12          21
  Huntington, NY  11746  (2)                                                         
                                                                                     
                                                                                     
Idylwood Plaza                         1991           1994             73,000            18          6
  Falls Church, VA 22030                                                             
                                                                                     
Lancaster                              1958           1980            107,000            17          11
  Lancaster, PA 17601  (2)                                                           
                                                                                     
Langhorne Square                       1966           1985            208,000            28          21
  Levittown, PA 19056                                                                
                                                                                     
Laurel Centre                          1956           1986            382,000            57          26
  Laurel, MD  20707                                                                  
                                                                                     
                                                                                     
Lawrence Park                          1972           1980            340,000            40          28
  Broomall, PA 19008   (2)                                                           
                                                                                     
                                                                                     
Loehmann's Plaza                       1971           1983            245,000            48          18
  Fairfax, VA 22042  (7)                                                             
                                                                                     
Mid-Pike Plaza                         1963           1982            303,000            21          20
  Rockville, MD 20852   (2)                                                          
                                                                                     
                                                                                     
Northeast                              1959           1983            303,000            40          19
  Philadelphia, PA 19114                                                             
                                                                                     
Northeast Plaza                        1952           1986            446,000            45          44
  Atlanta, GA  30329                                                                 
                                                                                     
North Lake Commons                     1989           1994            123,000            20          13
  Lake Zurich, IL  60047                                                             
                                                                                     
Old Keene Mill                         1968           1976             92,000            19          11
  Springfield, VA  22152                                                             
                                                                                     
Pan Am                                 1979           1993            218,000            29          25
  Fairfax, VA  22031



<CAPTION>
                                             Occupancy (1)                   Principal
                                          Overall / Economic                  Tenants
                                        ----------------------        ------------------------
<S>                                     <C>                           <C> 
Huntington                                     99% / 99%               Bed, Bath and Beyond
  Huntington, NY  11746  (2)                                           Service Merchandise
                                                                       Toys R Us

Idylwood Plaza                                 97% / 97%               Super Crown
  Falls Church, VA 22030                                               Fresh Fields

Lancaster                                      100% /100%              Giant Eagle
  Lancaster, PA 17601  (2)                                             A.C. Moore

Langhorne Square                               77% /64%                Drug Emporium
  Levittown, PA 19056                                                  Marshalls

Laurel Centre                                  91% / 91%               Giant Food
  Laurel, MD  20707                                                    Marshalls
                                                                       Toys R US

Lawrence Park                                  98% / 98%               Acme Markets
  Broomall, PA 19008   (2)                                             Best Products
                                                                       Rickel Home Center

Loehmann's Plaza                               94% / 94%               Loehmann's Dress Shop
  Fairfax, VA 22042  (7)                                               Linens N Things

Mid-Pike Plaza                                 97% / 97%               Syms
  Rockville, MD 20852   (2)                                            Toys R Us
                                                                       G Street Fabrics

Northeast                                      99% / 99%               Burlington Coat Factory
  Philadelphia, PA 19114                                               Marshalls

Northeast Plaza                                71% /61%                Publix
  Atlanta, GA  30329                                                   Cinema 12

North Lake Commons                             97% / 96%               Dominick's
  Lake Zurich, IL  60047

Old Keene Mill                                 74% / 74%               Fresh Fields
  Springfield, VA  22152                                               Rite Aid

Pan Am                                         94% / 94%               Micro Center
  Fairfax, VA  22031                                                   Safeway
                                                                       MJ Designs

</TABLE>


                                        9
<PAGE>




<TABLE>
<CAPTION>
                                               Year        Year                        Number of                  Occupancy (1)
                                             Completed   Acquired    Square Feet (1)    Tenants     Acres        Overall/Economic
                                            ----------- ----------  ----------------- -----------  -------     --------------------
<S>                                          <C>         <C>        <C>               <C>          <C>         <C> 
Park & Shop                                    1930        1995          47,000            11          1              95%/88%
  Washington, DC 20036                                                                                    
                                                                                                          
Perring Plaza                                  1963        1985         437,000            17          27             100%/100%
  Baltimore, MD 21134  (3)                                                                                
                                                                                                          
                                                                                                          
Queen Anne Plaza                               1967        1994         149,000            11          18             100%/100%
  Norwell, MA 02061                                                                                       
                                                                                                          
Quince Orchard                                 1975        1993         238,000            28          16             95%/85%
  Gaithersburg, MD 20877  (5)                                                                             
                                                                                                          
                                                                                                          
Roseville                                      1964        1973         143,000            2           20             22%/22%
  Roseville, MI 48066                                                                                     
                                                                                                          
Rutgers                                        1973        1988         216,000            18          27             95%/95%
  Franklin, N.J. 08873  (2)                                                                               
                                                                                                          
Saugus Plaza                                   1976        1996         171,000            8           19             96%/96%
  Saugus, MA 01906                                                                                        
                                                                                                          
Shillington                                    1956        1980          74,000            18          8              92%/81%
  Shillington, PA 19607  (2)                                                                              
                                                                                                          
Shirlington                                    1940        1995         349,000            44          16             92%/92%
  Arlington, VA 22206                                                                                     
                                                                                                          
Town & Country                                 1968        1973         236,000            22          19             92%/92%
  Springfield, IL 62704                                                                                   
                                                                                                          
Troy                                           1966        1980         205,000            18          19             99%/99%
  Parsippany-Troy, NJ 07054  (2)                                                                          
                                                                                                          
                                                                                                          
Tysons Station                                 1954        1978          50,000            15          4              95%/91%
  Falls Church, VA 22043                                                                                  
                                                                                                          
West Falls                                     1960        1972          62,000            17          5              96%/96%
  Falls Church, VA 22046                                                                                  
                                                                                                          
Wildwood                                       1958        1969          85,000            34          13             100%/100%
  Bethesda, MD 20814




<CAPTION>
                                                  Principal
                                                   Tenants
                                                 -----------

<S>                                              <C> 
Park & Shop                                       Petco
  Washington, DC 20036                           Pizzeria Uno

Perring Plaza                                     Home Depot
  Baltimore, MD 21134  (3)                        Metro Foods
                                                  Burlington Coat Factory

Queen Anne Plaza                                  TJ Maxx
  Norwell, MA 02061                               Star Markets

Quince Orchard                                    Circuit City
  Gaithersburg, MD 20877  (5)                     Dyncorp


Roseville                                         Drug Emporium
  Roseville, MI 48066

Rutgers                                           Foodtown
  Franklin, N.J. 08873  (2)                       K  Mart

Saugus Plaza                                      K Mart
  Saugus, MA 01906                                Super Stop & Shop

Shillington                                       Super Trak Auto
  Shillington, PA 19607  (2)

Shirlington                                       Carlyle Grand Cafe
  Arlington, VA 22206                             Cineplex Odeon

Town & Country                                    Burlington Coat Factory
  Springfield, IL 62704

Troy                                              Comp USA
  Parsippany-Troy, NJ 07054  (2)                  K  Mart
                                                  Pathmark

Tysons Station                                    Linens N Things
  Falls Church, VA 22043

West Falls                                        Staples
  Falls Church, VA 22046

Wildwood                                          CVS Pharmacy
  Bethesda, MD 20814                              Sutton Place Gourmet
</TABLE>

                                      10
<PAGE>




<TABLE>
<CAPTION>
                                      Year           Year                             Number of                  Occupancy (1)
                                    Completed      Acquired        Square Feet (1)     Tenants      Acres      Overall/Economic
                                  -------------  ------------    ------------------  ------------ ---------  ---------------------  
<S>                               <C>            <C>             <C>                 <C>          <C>        <C>          
Williamsburg                          1961           1986             248,000             33          21            99%/99%
  Williamsburg, VA  23187                                                                                      
                                                                                                               
                                                                                                               
Willow Grove                          1953           1984             228,000             28          14            96%/96%
  Willow Grove, PA  19090                                                                                      
                                                                                                               
The Shops at Willow Lawn              1957           1983             435,000            103          37            90%/80%
  Richmond, VA 23230 (5)                                                                                      
                                                                                                               
                                                                                                               
Wynnewood                             1948           1996             252,000             20          16            93%/93%
  Wynnewood, PA  19096                                                                                         
                                                                                                               
Retail buildings
- ----------------                                                                               
  Thirteen buildings in CT          1900-1991      1994-1996          231,000             88                        98%/98%
                                                                                                               
                                                                                                               
  Ten buildings in CA(8)            1888-1995        1996             139,000             25                        92%/92%
  Two buildings in FL                 1920           1996              28,000              9                        100%/93%
  One building in MA                  1930           1995              12,000              7                        100%/82%
  One building in NJ                  1940           1995              11,000              2                       100%/100%
  Two buildings in IL               1920-1927        1995              19,000              3                        82%/82%



<CAPTION>
                                               Principal
                                               Tenants
                                        ---------------------
Williamsburg                            Food Lion
  Williamsburg, VA  23187               Peebles
                                        Rose's
                                   
Willow Grove                            Marshalls
  Willow Grove, PA  19090               Toys R Us
                                   
The Shops at Willow Lawn                Leggett Stores
  Richmond, VA 23230 (5)                Barnes & Noble
                                        Cineplex Odeon
                                   
Wynnewood                               Food Fare
  Wynnewood, PA  19096             
                                   
Retail buildings
- ----------------
  Thirteen buildings in CT              Barney's
                                        Eddie Bauer
                                        Saks Fifth Avenue
  Ten buildings in CA                   Disney Store
  Two buildings in FL                   Limited Express
  One building in MA                    M. Joseph
  One building in NJ                    Legg Mason
  Two buildings in IL                   Foodstuff
</TABLE> 

 (1)     Overall occupancy is expressed as a percentage of rentable square feet
         and includes square feet covered by leases for stores not yet opened.
         Economic occupancy is expressed as a percentage of rentable square 
         feet, but only includes leases currently generating rental income.
 (2)     The Trust has a leasehold interest in this property.
 (3)     The Trust owns a 99.9% partnership interest in this center.
 (4)     The Trust owns a 49% equity interest in this center.
 (5)     The Trust owns this property subject to a ground lease.
 (6)     The Trust owns the controlling interest in this center.  A minority 
         owner has an interest in the profits of the center.
 (7)     The Trust has a 1% general partnership interest and manages the 
         partnership.  A 99% interest was sold to a limited partner. 
 (8)     The Trust owns the general partnership interest in these buildings.
 
Apartments
- ----------

The following table sets forth information concerning the Trust's apartment
development as of December 31, 1996 which is 100% owned by the Trust in fee.
This development is not subject to rent control.

<TABLE>
<CAPTION>
                                      Year         Year                                            Eff. and                       
Property                            Completed    Acquired       Acres         1-BR        2-BR       3-BR      Total    Occupancy 
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>            <C>           <C>         <C>         <C>       <C>        <C>    
Rollingwood                           1960         1971           14           58         163         61        282        99%    
  Silver Spring, MD
  9 three-story buildings
</TABLE>


                                      11
<PAGE>
 
  Item 3.   Legal Proceedings.
  ------    ----------------- 

       None

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

       None


  Item 5.   Market for Registrant's Common Equity and Related Stockholder
  ------    -------------------------------------------------------------
            Matters.
            ------- 
<TABLE>
<CAPTION>
 
Market Quotations
 
                                                 Dividends
 Quarter ended          High         Low           Paid
 -------------          ----         ---         ---------
<S>                    <C>          <C>          <C> 
 December 31, 1996     $28 3/4      $22 5/8      $ .42
 September 30, 1996     25           21 3/4        .41
 June 30, 1996          23 1/8       20 1/2        .41
 March 31, 1996         23 1/8       20 1/4        .41
                                           
 December 31, 1995     $23 1/2      $20          $ .41
 September 30, 1995     23 5/8       21 1/8        .395
 June 30, 1995          22 5/8       19 3/4        .395
 March 31, 1995         22           20 1/4        .395
</TABLE>

       The number of holders of record for Federal Realty's common shares of
  beneficial interest at December 31, 1996 was 7,573.

       For the years ended December 31, 1996 and 1995, $.21 and $.43,
  respectively, of dividends paid represented a return of capital.

       Dividends declared per quarter during the last two fiscal years were as
  follows:

<TABLE>
<CAPTION>
 
      Quarter Ended      1996      1995
      -------------      ----      ---- 
      <S>                <C>       <C>
                            
       March 31          $ .41     $.395
       June 30             .41      .395
       September 30        .42      .41
       December 31         .42      .41
</TABLE>

       The Trust's common shares of beneficial interest are listed on the New
  York Stock Exchange.

                                      12
<PAGE>
 
  Item 6.   Selected Financial Data.
            ----------------------- 

  In thousands, except per share data

<TABLE> 
<CAPTION> 
                            Year ended December 31,

                       1996         1995        1994        1993      1992
  Operating Data                                       
  ---------------------------------------------------------------------------
  <S>                <C>           <C>         <C>         <C>        <C> 
                                                       
  Rental Income      $164,887      $142,841    $128,133   $105,948    $89,971
                                                       
  Income before gain                                   
  on sale of real                                      
  estate and extra-                                    
  ordinary item        28,754        23,655      20,466     16,114      6,987
                                                       
  Gain (loss) on sale                                  
  of real estate          (12)         (545)       ---         ---      2,501
                                                       
  Extraordinary item -                                 
  gain (loss) on early                                 
  extinguishment of                                    
  debt                   ---          ---        ---         2,016        (58)
                                                       
  Net income           28,742        23,110      20,466     18,130      9,430
                                                       
  Net cash provided                                    
   by operating                                        
   activities (1)      65,648        65,117      45,199     35,183     28,236
                                                         
  Dividends declared   56,607        51,392      48,196     42,021     36,306
                                                         
  Weighted average                                       
  number of shares                                       
  outstanding          33,573        31,860      30,679     27,009     22,767
                                                         
  Per share:                                             
  Net income              .86           .72         .67        .67        .41
                                                         
  Dividends declared     1.66          1.61        1.57       1.55       1.53
                                                         
  Other Data                                             
  ---------------------------------------------------------------------------
  Funds from                                             
   Operations (2)      65,254        57,034      50,404     40,824     29,374
                                                       
  Balance Sheet Data                                   
  ---------------------------------------------------------------------------
  Real estate                                          
    at cost        $1,147,865    $1,009,682    $852,722   $758,088   $598,867
                                                         
  Total assets      1,035,306       886,154     751,804    689,803    603,365
                                                         
  Mortgage and                                           
   capital lease                                         
   obligations        229,189       222,317     235,705    218,545    245,694
</TABLE>                                               
                                                       
                                         13              
<PAGE>
 
<TABLE> 
                            Year ended December 31,

                       1996         1995       1994      1993      1992
  Operating Data
  -----------------------------------------------------------------------
  <S>               <C>          <C>       <C>       <C>        <C> 
  Notes payable        66,106       49,980    61,883    30,519      6,117
                                                               
  Senior notes        215,000      165,000     ---       ---       50,000
                                                               
  Convertible                                                  
    subordinated                                               
    debentures         75,289       75,289    75,289   115,167     46,218
                                                               
  Shareholders'                                                
    equity            388,885      327,468   343,222   283,059    222,432
                                                               
  Number of shares                                             
  outstanding          35,886       32,160    31,609    28,018     24,718
</TABLE> 

  (1) Determined in accordance with Financial Accounting Standards Board
  Statement No. 95.

  (2) Defined as income before depreciation and amortization of real estate
  assets and before extraordinary items and significant nonrecurring events less
  gains on sale of real estate. Funds from operations differs from net cash
  provided by operating activities primarily because funds from operations does
  not include changes in operating assets and liabilities. Funds from operations
  is a supplemental measure of performance that does not replace net income as a
  measure of performance or net cash provided by operating activities as a
  measure of liquidity.

                                      14
<PAGE>
 
  Management's Discussion and Analysis of Financial Condition and Results of
  Operations

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

       Federal Realty meets its liquidity requirements through net cash provided
  by operating activities, long term borrowing through debt offerings and
  mortgages, medium and short term borrowing under revolving credit facilities,
  and equity offerings. Because a significant portion of the Trust's net cash
  provided by operating activities is distributed to shareholders, capital
  outlays for property acquisitions, renovation projects and debt repayments
  require funding from borrowing or equity offerings.

       Operating activities generated $65.6 million in 1996, $65.1 million in
  1995 and $45.2 million in 1994 of which $52.1 million, $47.9 million and
  $44.0 million, respectively, was distributed to shareholders. Despite a $5.6
  million increase in net income in 1996 over 1995 and a $3.4 million increase
  in non-cash charges such as depreciation in 1996 over 1995, net cash provided
  by operating activities increased only $500,000 because these increases to
  cash were offset by an increased usage of $8.5 million in 1996 over 1995 for
  other operating purposes, primarily increases in accounts receivable, prepaid
  expenses and decreases in accrued expenses. Cash generated from operating
  activities was $19.9 million greater in 1995 than in 1994.  The increase of
  $2.6 million in net income and an increase of $4.4 million in non-cash charges
  such as depreciation were augmented by a decreased usage of $12.9 million in
  other operating activities, primarily due to increases in accounts payable and
  accrued expenses.

       During the three year period 1994 through 1996, the Trust expended over
  $357 million in cash to acquire properties and to improve its properties. In
  addition, in 1996 the Trust invested $23.4 million in mortgage notes
  receivable, most of which are convertible into ownership interests in the
  properties by which they are secured. At December 31, 1996 the Trust had
  deposits of $23.4 million on real estate, primarily for the purchase in
  January 1997 of the fee interest on four properties which it held subject to
  capital leases. These expenditures were primarily funded from the proceeds of
  various debt and equity transactions.

       The Trust is actively expanding its acquisition efforts. In 1996 the
  Trust amended its bylaws to permit investments west of the Mississippi River.
  The Trust acquired $105.6 million of retail property in 1996, comprised of
  three shopping centers and fourteen retail buildings. With certain of these
  purchases the Trust made its first acquisitions in Florida and California. On
  October 1, the Trust acquired Saugus Plaza Shopping Center, located in
  metropolitan Boston, Massachusetts for $12.7 million in cash. On October 29,
  1996 Wynnewood Shopping Center in suburban Philadelphia, Pennsylvania was
  purchased for a total cash cost of $21.8 million. On December 31, 1996 the
  Trust acquired the controlling interest in a Limited Liability Company formed
  to own Escondido Promenade in suburban San Diego, California for $14.2 million
  in cash. The $23.5 million center is encumbered by $9.4 million of municipal
  bonds. The bonds, which mature October 1, 2016, bear interest at a variable
  rate determined weekly to be the interest rate which would enable

                                       15
<PAGE>
 
  the bonds to be remarketed at 100% of their principal amount. The bonds are
  redeemable on demand by the holders and if they cannot be resold, will be due.
  The other member of the Limited Liability Company, who is related to the
  developer of the property, has a minor interest in the profits of the company.

       On February 28, 1996 the Trust purchased, for cash, two retail buildings
  in Winter Park, Florida for a cost of $6.8 million. In 1996 the Trust
  purchased two buildings in Greenwich, Connecticut, one for $3.2 million in
  cash on May 6 and another for $9.5 million in cash on June 4. On December 31,
  1996 the Trust made an investment of $17.6 million for the general partnership
  interest in two partnerships (the "CIM partnerships"), one of which owns ten
  main street retail buildings and the other of which owns a purchase option on
  a street retail building. The ten buildings, valued at $28 million, are
  located in Pasadena, Santa Monica and San Diego, California. Nine of the ten
  buildings are scheduled to be renovated and retenanted. The Trust will
  contribute 90% of future capital costs. The limited partners who contributed
  $10.4 million to the partnerships will receive a cumulative return of $762,000
  per year. All remaining income and cash available for distribution will be
  allocated 90% to the Trust and 10% to the minority partners until each
  receives a return of 10% on its deemed investment and then 60% to the Trust
  and 40% to the minority partner.

       During 1996 the Trust invested $42.4 million in improvements to its
  properties; these improvements included: (1) $11.5 on the final tenant work
  and construction of an additional 30,000 square feet at Congressional Plaza,
  which includes the Trust's corporate offices; (2) $4.7 million on the
  redevelopment and expansion of a portion of Bethesda Row; (3) $3.9 million on
  the redevelopment of Brick Plaza which was begun in 1995; and (4) $2.3 million
  to buy out below market leases.

       In 1995 the Trust purchased 19 retail properties. The Trust also
  purchased a building abutting Flourtown Shopping Center, one of its existing
  centers, for $3.1 million. The Finley Square Shopping Center in suburban
  Chicago, Illinois was purchased on April 27, 1995 for approximately $18.8
  million in cash; Bristol Shopping Center in Bristol, Connecticut was purchased
  on September 22, 1995 for $19.6 million, by assuming a $11.3 million mortgage
  and by issuing common shares valued at $7.3 million with the balance in cash;
  Park & Shop Center in Washington, D.C. was purchased on December 1, 1995 for
  $11.2 million in cash; and on December 21, 1995 Shirlington Shopping Center in
  Arlington, Virginia was purchased for $23.5 million in cash. The retail
  building acquisitions during 1995 were as follows: seven buildings in West
  Hartford, Connecticut for $15.3 million; two buildings in Greenwich,
  Connecticut for $14.9 million; one building in Westport, Connecticut for $5.7
  million; one building in Brookline, Massachusetts for $3.8 million; one
  building in Westfield, New Jersey for $2.2 million; two buildings in Evanston,
  Illinois for $3.6 million; and a building contiguous to Bethesda Row in
  Bethesda, Maryland for $2.0 million.
 
       During 1995, $33.8 million was expended on improvements to Trust
  properties. These improvements included $3.8 million on the

                                       16
<PAGE>
 
  redevelopment of Congressional Plaza in Rockville, Maryland, $5.5 million to
  complete the redevelopment and retenanting of Gaithersburg Square in
  Gaithersburg, Maryland and $5.8 million for the first phase of the renovation
  of Brick Plaza in Brick, New Jersey.

       During 1994 the Trust purchased four shopping centers and one retail
  building, Idylwood Plaza in Falls Church, Virginia, North Lake Commons in Lake
  Zurich, Illinois, Garden Market Shopping Center in Western Springs, Illinois,
  Queen Anne Plaza in Norwell, Massachusetts and the Ship's Building in
  Westport, Connecticut. In addition, the Trust purchased a 3.9 acre parcel of
  land, on which there is a supermarket, which adjoins its Bala Cynwyd Shopping
  Center. These properties were acquired for a total cash investment of $48.3
  million and a $1.1 million note.

       During 1994, $42.3 million was expended on improvements to Trust
  properties. These improvements included $15.5 million on the renovation and
  expansion of Congressional Plaza in Rockville, Maryland, $4.1 million to
  complete the redevelopment of Ellisburg Circle Shopping Center in Cherry Hill,
  New Jersey, and $3.9 million to begin the redevelopment and retenanting of
  Gaithersburg Square Shopping Center in Gaithersburg, Maryland.

       The majority of these acquisitions and improvements, as well as debt
  repayment requirements, were initially financed with borrowings under the
  Trust's revolving credit facilities. The Trust uses these credit facilities to
  fund acquisitions and other cash requirements until conditions are favorable
  for issuing equity or long term debt. In August 1996, the Trust amended these
  unsecured medium term revolving credit facilities, increasing the aggregate
  amount available from $130 million to $135 million, extending the maturity
  from three years to five years, and decreasing the interest rate from LIBOR
  (London Interbank Offered Rate) plus 75 to 100 basis points to LIBOR plus 75
  basis points. The facilities require fees and have covenants requiring a
  minimum shareholders' equity and a maximum ratio of debt to net worth. At
  December 31, 1996, 1995 and 1994, $59.4 million, $40.1 million and $54.7
  million, respectively, was borrowed under these facilities. The maximum amount
  borrowed under these facilities during 1996, 1995 and 1994 was $76.2 million,
  $66.8 million and $54.7 million, respectively. The weighted average interest
  rate on borrowings during 1996, 1995 and 1994 was 6.4%, 6.9%, and 5.6%,
  respectively.

       Borrowings on these revolving credit facilities were repaid from a
  variety of long term debt and equity issues. In August 1996 the Trust issued
  $50.0 million of 7.48% Debentures due August 15, 2026, netting approximately
  $49.8 million. The debentures, which pay interest semiannually on February 15
  and August 15, are redeemable at par at the option of the holders on August
  15, 2008 and by the Trust at any time thereafter. On May 24, 1996 the Trust
  sold 1.8 million shares at $22 per share to an institutional investor, netting
  approximately $39.3 million. On December 13, 1996 the Trust sold another 1.6
  million shares to the public at $27 7/8 per share, netting $42.9 million.
  Another three million shares were sold to an institutional investor on
  February 4, 1997 for $28 per share, netting $83.9 million.

                                       17
<PAGE>
 
       During 1995 the Trust issued $165 million of senior notes: $100.0 million
  at 8 7/8% interest in January, netting proceeds of approximately $98.9
  million; $25.0 million at 8% interest in April, netting approximately $24.9
  million; and $40.0 million at 6 5/8% interest in December, netting
  approximately $39.6 million. In January 1995 the Trust repaid a $22.5 million
  mortgage which had been borrowed in 1994 and a $1.1 million note issued in
  connection with the purchase of Queen Anne Plaza in 1994.

       In order to minimize the risk of changes in interest rates, in connection
  with certain of these debt issues the Trust entered into interest rate hedge
  agreements. All agreements have been terminated and the cost or gain on the
  hedges is being recognized as a component of interest expense over the life of
  the financing.
 
       In April 1994 the Trust raised net proceeds of $61.3 million from a
  public offering of 2.5 million common shares of beneficial interest
  ("shares").  In a concurrent offering of 840,000 shares to an institutional
  investor, the Trust raised net proceeds of $21.7 million.  In April 1994 the
  Trust redeemed $39.8 million principal amount of its 5 1/4% convertible
  subordinated debentures due 2002 at a price equal to 120% of their principal
  amount or $47.8 million.  In November 1994 the Trust spent $4.2 million to
  exercise the option to purchase the land at Northeast Shopping Center, $3.4
  million of which had been recorded as a capital lease obligation.

       The Trust has budgeted $44.0 million for capital improvements to its
  properties in 1997. These improvements include: (1) $6.0 million for the next
  phase of the redevelopment and expansion of Brick Plaza; (2) $6.1 million to
  renovate and retenant Troy Shopping Center; (3) $4.1 million to renovate
  Feasterville Shopping Center; and (4) $3.5 million to complete the renovation
  and expansion of a portion of Bethesda Row.

       The Trust's long term debt has varying maturity dates and in a number of
  instances includes balloon payments or other contractual provisions that could
  require significant repayments during a particular period. The next
  significant maturity is approximately $53.5 million of mortgage obligations
  which are due in 1998.

       The Trust is seeking to increase its pace of acquisitions, both shopping
  centers and main street retail buildings. In addition, the Trust is searching
  for site acquisitions in its core markets to permit the Trust to build new
  shopping centers.

       The Trust will need additional capital in order to fund these
  acquisitions, expansions and refinancings. Sources of this funding may be
  proceeds from the sale of existing properties, additional debt and additional
  equity. The timing and choice between additional debt or equity will depend
  upon many factors, including the market price for the Trust's shares, interest
  rates and the Trust's ratio of debt to net worth. The Trust believes that it
  will be able to raise this capital as needed, based on its past success in so
  doing.

                                       18
<PAGE>
 
  Contingencies
  -------------

       As previously reported, certain of the Trust's shopping centers have some
  environmental contamination. The Trust has retained an environmental
  consultant to investigate contamination at a center in New Jersey. The Trust
  is evaluating whether it has insurance coverage for this matter. At this time,
  the Trust has not determined what the range of remediation costs might be, but
  does not believe that the costs will have a material effect upon the Trust's
  financial condition. The Trust has also identified chlorinated solvent
  contamination at another property. The contamination appears to be linked to
  the current and/or previous dry cleaner. The Trust intends to look to the
  responsible parties for any remediation effort. Evaluation of this situation
  is preliminary and it is impossible, at this time, to estimate the range of
  remediation costs, if any.

       The Trust reserved $2.0 million at closing in 1993 for environmental
  issues associated with Gaithersburg Square Shopping Center. Pursuant to an
  indemnity agreement entered into with the seller at closing, the Trust agreed
  to take certain actions with respect to identified chlorinated solvent
  contamination. The seller indemnified the Trust for certain third party claims
  and government requirements related to contamination at adjacent properties.
  During the fourth quarter of 1996, the reserve was reduced to $200,000 with a
  corresponding reduction in the basis of land at the shopping center. The Trust
  estimates that $200,000 is the cost to monitor the contaminant concentrations
  in groundwater for ten years, thereby satisfying regulatory requirements, to
  the best of the Trust's knowledge.

       Pursuant to the provisions of the respective partnership agreements, in
  the event of the exercise of put options by the other partners, the Trust
  would be required to purchase the 99% limited partnership interest at
  Loehmann's Plaza at its then fair market value and a 22.5% interest at
  Congressional Plaza at its then fair market value.

       Under the terms of the CIM partnerships, if certain leasing and revenue
  levels are obtained for the properties owned by the partnerships, the limited
  partners may require the Trust to purchase their partnership interests at a
  formula price based upon net operating income. The purchase price may be paid
  in cash or common shares of the Trust, at the election of the limited
  partners. If the limited partners do not redeem their interest, the Trust may
  choose to purchase the limited partnership interests upon the same terms.

       Recently unfavorable trends in the retail environment have led to a
  number of retail bankruptcies. A further weakening of the retail environment,
  additional bankruptcies and further retail consolidations could adversely
  impact the Trust, by increasing vacancies and decreasing rents. In past
  difficult retail and real estate environments, the Trust has been able to
  replace weak and bankrupt tenants with stronger tenants; management believes
  that due to the quality of the Trust's properties there will continue to be
  demand for its retail space.

                                       19
<PAGE>
 
  Results of Operations
  ---------------------

       Net income and funds from operations have been affected by the Trust's
  recent acquisition, redevelopment and financing activities. The Trust has
  historically reported its funds from operations in addition to its net income
  and net cash provided by operating activities. Funds from operations is a
  supplemental measure of real estate companies' operating performance which
  excludes historical cost depreciation, since real estate values have
  historically risen and fallen with market conditions rather than over time.
  The National Association of Real Estate Investment Trusts (NAREIT) defines
  funds from operations as follows: income before depreciation and amortization
  of real estate assets and before extraordinary items and significant non-
  recurring events less gains on sale of real estate. Funds from operations does
  not replace net income as a measure of performance or net cash provided by
  operating activities as a measure of liquidity. Rather, funds from operations
  has been adopted by real estate investment trusts to provide a consistent
  measure of operating performance in the industry.

       The reconciliation of net income to funds from operations is as follows:

  <TABLE>                                                                   
  <CAPTION>                                                                 
                                              Year ended December 31,       
                                                   (in thousands)           
                                           1996         1995         1994   
  <S>                                    <C>          <C>          <C>      
                                                                            
  Net income                             $28,742      $23,110      $20,466  
  Depreciation and amortization                                             
    of real estate assets                 34,128       30,986       26,479  
  Amortization of initial direct                                            
    costs of leases                        2,372        2,393        2,404  
  Loss on sale of real estate, extra-                                       
    ordinary and non-recurring items          12          545        1,055  
                                         -------      -------      -------  
  Funds from operations                  $65,254      $57,034      $50,404  
                                         =======      =======      =======  
  </TABLE>                                                                  

       The Trust's retail leases generally provide for minimum rents, with
  periodic increases. Most retail tenants pay a majority of on-site operating
  expenses and real estate taxes. Many leases also contain a percentage rent
  clause which calls for additional rents based on tenant sales, so that at a
  given sales volume, if prices increase, so does rental income. These features
  in the Trust leases reduce the Trust's exposure to higher costs caused by
  inflation, although inflation has not been significant in recent years.

       Rental income, which consists of minimum rent, percentage rent, and cost
  recoveries, increased 11.5% in 1995 to $142.8 million from $128.1 million in
  1994 and 15.4% in 1996 to $164.9 million. If centers acquired and sold in
  1994, 1995 and 1996 are excluded, rental income increased 4.3% from 1994 to
  1995 and 6.6% from 1995 to 1996.

       Minimum rents increased 14% in 1995 to $113.9 million from $99.9 million
  in 1994 and 15.5% in 1996 to $131.5 million. If

                                       20
<PAGE>
 
  centers acquired and sold in 1994, 1995 and 1996 are excluded, minimum rents
  increased 6.7% from 1994 to 1995 and 6.2% from 1995 to 1996. Fifty percent of
  the increase in minimum rent in 1996 was from Congressional Plaza, Brick Plaza
  and Gaithersburg Square, which have been redeveloped and retenanted. Thirty-
  four percent of the increase in minimum rent in 1995 was from Congressional
  Plaza.

       Cost reimbursements consist of tenant reimbursements of real estate taxes
  (real estate tax recovery) and common area maintenance expenses (CAM
  recovery). After removing the effect of properties purchased and sold during
  the past three years, real estate tax recovery increased 6.2% from 1994 to
  1995 and 9.7% from 1995 to 1996. Forty-nine percent of the increase from 1994
  to 1995 was attributable to Congressional Plaza as its occupancy increased
  after being vacated for renovation. Sixty-four percent of the increase in 1996
  was attributable to Congressional Plaza, Brick Plaza and Gaithersburg Square.
  CAM recovery on the portfolio, adjusted to remove the effect of properties
  purchased in 1994, 1995 and 1996, was $13.2 million in 1994, $11.5 million in
  1995 and $13.2 million in 1996. These fluctuations correspond to fluctuations
  in CAM expenses, primarily snow removal and related repairs which were high in
  1994 and 1996 due to heavy snowfalls in those years.

       Other property income includes items which tend to fluctuate from period
  to period, such as utility reimbursements, telephone income, merchant
  association dues, lease termination fees, late fees and temporary tenant
  income. The increases from 1994 to 1996 were due primarily to the fluctuating
  nature of the income. Major increases in 1995 over 1994 resulted from lease
  termination fees, an unexpected recovery from a bankrupt tenant, merchant
  association dues and a commission on telephone services. The increase from
  1995 to 1996 was due to lease termination fees.
 
       Rental expenses went from $35.8 million in 1994 to $35.1 million in 1995
  to $40.7 million in 1996, which represents 26.8% of property income (rental
  income plus other property income) in 1994, 23.4% in 1995 and 23.3% in 1996.
  If rental expenses are adjusted to remove the effect of properties purchased
  and sold in 1994, 1995 and 1996, rental expenses ranged from $35.1 million in
  1994 to $32.6 million in 1995 to $35.3 million in 1996. The primary reason for
  the decrease from 1994 to 1995 was a decrease in snow removal and other
  related expenses, such as roof and parking lot repairs. The increase from 1995
  to 1996 was caused by an increase in snow related expenses and by an increase
  in the write-off of tenant work and lease commissions, often connected with
  tenants whose leases were terminated. Real estate taxes have ranged from 9.0%
  of property income in 1994 to 9.6% in 1995 to 9.4% in 1996. The lower
  percentage in 1994 was primarily due to Congressional Plaza, which received a
  refund of prior year taxes in 1994.

       Depreciation and amortization expenses have increased because of the
  recent acquisitions and also because of the depreciation on recent tenant work
  and property improvements.
 
       Interest income has increased slightly over the past three years. The
  Trust's major sources of interest income are on its mortgage notes receivable,
  its notes to officers, and its available cash balances. Increases in interest
  income due to the issuance of

                                       21
<PAGE>
 
  $14.3 million in mortgage notes receivable in 1996 were offset by decreases in
  interest on investments in marketable securities which the Trust sold in 1995.
  Included in interest income in 1995 is the effect of the sale in December 1995
  of the Trust's investment in Olympia and York Senior First Mortgage Notes and
  other real estate investment trusts, both of which were written down to market
  value in prior years.

       Interest expense increased to $45.6 million in 1996 from $39.3 million in
  1995, due to interest on the $50 million of senior debentures issued in 1996
  and the $165 million of senior notes issued in 1995, due to interest from
  increased usage of the revolving credit facilities and due to interest on the
  mortgage assumed upon the purchase of Bristol Shopping Center. Interest
  expense increased from $31.5 million in 1994 to $39.3 million in 1995,
  primarily due to interest on the three issues of senior notes in 1995. The
  ratio of earnings to fixed charges was 1.59x, 1.55x and 1.61x in 1996, 1995
  and 1994, respectively. The ratio of funds from operations to fixed charges
  was 2.35x, 2.35x, and 2.52x in 1996, 1995 and 1994, respectively.

       Administrative expenses have increased as the Trust has grown and as it
  has accelerated its acquisition and development efforts. Administrative
  expenses as a percentage of total income, however, were fairly constant, at
  5.1%, 4.7% and 4.8%, in 1996, 1995 and 1994, respectively.  The $1.8 million
  increase from 1995 to 1996 was primarily due to the write-off of costs
  associated with unconsummated acquisition and development efforts and due to
  costs related to the move of the Trust's corporate office.  The major
  components of the increase in 1995 over 1994 were in payroll and in costs
  related to a business combination that the Trust decided not to pursue.

       Investors' share of operations represents the minority interest in
  Congressional Plaza, Loehmann's Plaza and North City Plaza. In 1995 minority
  net losses at Loehmann's and North City exceeded the minority net income at
  Congressional Plaza which was under redevelopment in 1995.

       Income before loss on sale of real estate and extraordinary item
  increased from $20.5 million in 1994 to $23.7 million in 1995 to $28.7 million
  in 1996, reflecting not only the contribution to net income from the Trust's
  acquisitions but also the contribution from improved operating results of the
  core portfolio.

       Loss or gain on the sale of real estate is dependent on the extent and
  timing of sales. The Trust regularly reviews its portfolio and does from time
  to time sell properties. In 1996 the Trust sold Town & Country Plaza in
  Hammond, Louisiana for $4.9 million, resulting in a loss of $12,000. In 1995
  the Trust sold North City Plaza for $1.8 million resulting in a loss on sale
  of $545,000.

       As a result of the foregoing items, net income rose from $20.5 million in
  1994 to $23.1 million in 1995 to $28.7 million in 1996.

                                       22
<PAGE>
 
       The Trust intends to increase its pace of acquisitions in 1997. If
  successful in so doing, these acquisitions should contribute to growth in
  rental income and expenses and, thereby, net income. The growth of the core
  portfolio, however, is, in part, dependent on controlling expenses, some of
  which are beyond the complete control of the Trust, such as snow removal, and
  trends in the retailing environment. Recently there have been a number of
  retailer bankruptcies and consolidations. These bankruptcies and a further
  weakening of the retail environment could adversely impact the Trust, by
  increasing vacancies and by decreasing rents. In past weak retail and real
  estate environments, the Trust has been able to replace weak and bankrupt
  tenants with stronger tenants; management believes that due to the quality of
  the Trust's properties there will continue to be demand for its retail space.

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

       Included in Item 14.

  Item 9. Disagreements on Accounting and Financial Disclosure.
  ------------------------------------------------------------ 

       None.

                                       23
<PAGE>
 
                                   Part III
                                   --------



  Item 10. Directors and Executive Officers of the Registrant.
           ---------------------------------------------------


           Executive Officers of the Registrant
           ------------------------------------


       The Executive Officers in 1996 were:

  <TABLE>
  <CAPTION>
 
  Name                 Age         Position with Trust                        
  ----                 ---         -------------------                        
  <S>                  <C>         <C>                                        
                                                                              
  Steven J. Guttman     50         President and Chief Executive Officer and 
                                   Trustee                        
                                                                              
  Ron D. Kaplan         33         Senior Vice President-Capital Markets, Chief
                                   Investment Officer
                                   
  Catherine R. Mack     52         Vice President-General Counsel and Secretary
                                                                              
  Mary Jane Morrow      44         Senior Vice President-Finance and Treasurer
                                                                              
  Hal A. Vasvari        53         Executive Vice President and Chief Operating
                                   Officer                    
                                                                              
  Cecily A. Ward        50         Vice President-Controller                  
                                                                              
  Robert S. Wennett     36         Senior Vice President-Acquisitions
  </TABLE>              

  Steven J. Guttman has been the Trust's President and Chief Executive Officer
  since April 1980. Mr. Guttman has been associated with the Trust since 1972,
  became Chief Operating Officer in 1975 and became a Managing Trustee in 1979.

  Ron D. Kaplan joined the Trust in November 1992 as Vice President-Capital
  Markets. Mr. Kaplan was formerly a Vice President of Salomon Brothers Inc
  where he was responsible for capital raising and financial advisory services
  for public and private real estate companies. While at Salomon Brothers which
  he joined in 1987, he participated in two of the Trust's debt offerings.

  Catherine R. Mack came to the Trust in January 1985 as General Counsel and
  became a Vice President in February 1986. Before joining the Trust, Ms. Mack
  was an Assistant United States Attorney for the District of Columbia and,
  prior to that, an attorney with Fried, Frank, Harris, Shriver and Jacobson in
  Washington, D.C. where she represented several local real estate entities. She
  has practiced law since 1974.

  Mary Jane Morrow joined the Trust in January 1987 as Vice President-Finance
  and Treasurer. Before joining Federal Realty, Ms.

                                       24
<PAGE>
 
  Morrow was a Partner with Grant Thornton LLP, the Trust's independent
  accountants. She was with Grant Thornton LLP for over 10 years and has
  extensive experience in real estate and accounting.

  Hal A. Vasvari joined Federal Realty Management, Inc., the Trust's former
  managing agent, in August 1985 as Executive Vice President. In January 1989,
  Mr. Vasvari became Executive Vice President-Management of the Trust. In
  December 1994, Mr. Vasvari was appointed Chief Operating Officer. Prior to
  August 1985, he was director of leasing for Kravco Co., a developer of
  shopping malls and shopping centers.

  Cecily A. Ward joined the Trust in April 1987 as Controller. Prior to joining
  the Trust, Ms. Ward, a certified public accountant, was with Grant Thornton
  LLP, the Trust's independent accountants.

  Robert S. Wennett joined the Trust's acquisitions department in April 1986.
  Prior to joining the Trust, Mr. Wennett was an associate with Chemical Realty
  Corporation in New York where he was involved in real estate financing for
  corporate clients.

  The schedule identifying Trustees under the caption "Election of Trustees" of
  the 1997 Proxy Statement is incorporated herein by reference thereto.


  Item 11.  Executive Compensation.
  --------  -----------------------

  The sections entitled "Summary Compensation Table" and "Aggregated Option
  Exercises in 1996 and December 31, 1996 Option Values" of the 1997 Proxy
  Statement are incorporated herein by reference thereto.

  Item 12.  Security Ownership of Certain Beneficial Owners and Management.
  --------  ---------------------------------------------------------------

  The section entitled "Ownership of Shares by Trustees and Officers" of the
  1997 Proxy Statement is incorporated herein by reference thereto.


  Item 13.  Certain Relationships and Related Transactions.
  --------  -----------------------------------------------

  The section entitled "Certain Transactions" of the 1997 Proxy Statement is
  incorporated herein by reference thereto.

                                       25
<PAGE>
 
                                    Part IV
                                    -------

  Item 14.  Exhibits, Financial Statement                          Page No.   
  --------  -----------------------------                          --------   
            Schedules, and Reports on                                         
            -------------------------                                         
            Form 8-K                                                          
            --------                                                          
                                                                              
  (a)  1.   Financial Statements                                              
            --------------------                                              
                                                                              
       Report of Independent Certified                                        
       Public Accountants                                           F-2       
                                                                              
       Consolidated Balance Sheets-                                           
       December 31, 1996 and 1995                                   F-3       
                                                                              
       Consolidated Statements of                                             
       Operations - years ended                                               
       December 31, 1996, 1995                                                
       and 1994                                                     F-4       
                                                                              
       Consolidated Statements of                                             
       Shareholders' Equity - years                                           
       ended December 31, 1996, 1995                                          
       and 1994                                                     F-5       
                                                                              
       Consolidated Statements of                                             
       Cash Flows - years ended                                               
       December 31, 1996, 1995 and                                            
       1994                                                         F-6       
                                                                              
       Notes to Consolidated                                                  
       Financial Statements                                                   
       (Including Selected Quarterly                                          
       Data)                                                  F-7 - F21       
                                                                              
                                                                              
  (a)  2.    Financial Statement Schedules                                    
             -----------------------------                                    
                                                                              
                                                                              
       Schedule III - Summary of Real Estate                                  
       and Accumulated Depreciation.......................... F22 - F25       
                                                                              
       Schedule IV - Mortgage Loans on Real                                   
       Estate ............................................... F26 - F27       
                                                                              
       Report of Independent Certified                                        
       Public Accountants........................................   F28       

                                       26
<PAGE>
 
  (a)  3.        Exhibits
                 --------

       (3)  (i)       The Trust's Third Amended and Restated  Declaration of
            Trust dated May 24, 1984, filed with the Commission on July 5, 1984
            as Exhibit 4 to the Trust's Registration Statement on Form S-2 (file
            No. 2-92057) is incorporated herein by reference thereto.

            (ii)      Bylaws of the Trust, filed with the Commission as an
            exhibit to the Trust's Current Report on Form 8-K dated February 20,
            1985, as most recently amended and filed with the Commission as
            portions of Item 6 to the Trust's Quarterly Report on Form 10-Q for
            the quarter ended September 30, 1996, is incorporated herein by
            reference thereto.

      (4)   (i)       Specimen Share of Beneficial Interest, filed with the
            Commission on November 23, 1982 as Exhibit 4 to the Trust's
            Registration Statement on Form S-2 (file No. 2-80524), is
            incorporated herein by reference thereto.

            (ii)      Indenture dated March 15, 1985, relating to the Trust's 
            8 3/4 % Convertible Subordinated Debentures Due 2010, filed with the
            Commission on March 1, 1985 as Exhibit 4 (a) (2) to the Trust's
            Registration Statement on Form S-2 (File No. 2-96136) is
            incorporated herein by reference thereto.

            (iii)     Indenture dated April 1, 1986, relating to the Trust's
            8.65% Senior Notes due 1996, filed with the commission on March 27,
            1986 as exhibit 4 (a) 1 to the Trust's Registration Statement on
            Form S-3, (File No. 33-3934) is incorporated herein by reference
            thereto.

            (iv)      The 5 1/4% Convertible Subordinated Debenture due 2002 as
            described in Amendment No. 1 to Form S-3 (File No. 33-15264), filed
            with the Commission on August 4, 1987 is incorporated herein by
            reference thereto.

            (v)       Shareholder Rights Plan, dated April 13, 1989, filed with
            the Commission as an exhibit to the Trust's Current Report on 
            Form 8-K, dated April 13, 1989, is incorporated herein by reference
            thereto.

            (vi)      Indenture dated December 13, 1993, related to the Trusts's
            7.48% Debentures due August 15, 2026, the Trust's 8 7/8% Senior
            Notes due January 15, 2000, the Trust's 8% Notes due April 21, 2002
            and the Trust's 6 5/8% Notes due 2005, filed with the commission
            on December 13, 1993 as exhibit 4 (a) to the Trust's Registration
            Statement on Form S-3, (File No. 33-51029) is incorporated herein by
            reference thereto.

            (vii)     Dividend Reinvestment and Share Purchase Plan, dated
            November 3, 1995, filed with the Commission on Form S-3 on November
            3, 1995 (File No. 33-63955) is incorporated herein by reference
            thereto.

                                       27
<PAGE>
 
       (9)  Voting Trust Agreement...............................*

       (10) (i)       Consultancy Agreement with Samuel J. Gorlitz, as amended,
            filed with the Commission as Exhibit 10 (v) to the Trust's Annual
            Report on Form 10-K for the year ended December 31, 1983, is
            incorporated herein by reference thereto.

            (ii)      The Trust's 1983 Stock Option Plan adopted May 12, 1983,
            filed with the Commission as Exhibit 10 (vi) to the Trust's Annual
            Report on Form 10-K for the year ended December 31, 1983, is
            incorporated herein by reference.

            (iii)     Deferred Compensation Agreement with Steven J. Guttman
            dated December 13, 1978, filed with the Commission as Exhibit 10
            (iv) to the Trust's Annual Report on Form 10-K for the year ended
            December 31, 1980 is incorporated herein by reference thereto.

       The following documents, filed with the Commission as portions of Exhibit
  10 to the Trust's Annual Report on Form 10-K for the year ended December 31,
  1985, are incorporated herein by reference thereto.

            (iv)      The Trust's 1985 Non-Qualified Stock Option Plan, adopted
            on September 13, 1985

       The following documents, filed with the Commission as  portions of
  Exhibit 10, to the Trust's Annual Report on Form 10-K for the year ended
  December 31, 1980, have been modified as noted below, and are incorporated
  herein by reference thereto.

            (v)       Consultancy Agreement with Daniel M. Lyons dated February
            22, 1980, as amended (modified as of December l, 1983, to provide
            for an annual cost of living increase, not to exceed 10%).

       The following documents filed as portions of Exhibit 10 to the Trust's
  Annual Report on Form 10-K for the year ended December 31, 1988 are
  incorporated herein by reference thereto:

            (vi)      The 1988 Share Bonus Plan.

            (vii)     Amendment No. 3 to Consultancy Agreement with Samuel J.
            Gorlitz.

       The following documents filed with the Commission as portions of Item 6
  to the Trust's Quarterly Report on Form 10-Q for the quarter ended March 31,
  1989 are incorporated herein by reference thereto;

            (viii)    Executive Agreement between the Trust and Steven J.
            Guttman, dated April 13, 1989.

            (ix) Executive Agreement between the Trust and Catherine R. Mack,
            dated April 13, 1989.

                                       28
<PAGE>
 
            (x)       Executive Agreement between the Trust and Mary Jane
            Morrow, dated April 13, 1989.

            (xi)      Executive Agreement between the Trust and Hal A. Vasvari,
            dated April 13, 1989.

            (xii)     Employment Agreement between the Trust and Steven J.
            Guttman, dated April 13, 1989.

            (xiii)    Employment Agreement between the Trust and Catherine R.
            Mack, dated April 13, 1989.

            (xiv)     Executive Agreement between the Trust and Robert S.
            Wennett, dated April 13 ,1989, modified January 1, 1990, filed with
            the Commission as a portion of Exhibit 10 to the Trust's Annual
            Report on Form 10-K for the year ended December 31, 1989 is
            incorporated herein by reference thereto.

            (xv)      The 1991 Share Purchase Plan, dated January 31, 1991,
            filed with the Commission as a portion of Exhibit 10 to the Trust's
            Annual Report on Form 10-K for the year ended December 31, 1990 is
            incorporated herein by reference thereto.

            (xvi)     Employment Agreement between the Trust and Robert S.
            Wennett, dated January 1, 1992, filed with the Commission as an
            exhibit to the Trust's Annual Report on Form 10-K for the year ended
            December 31, 1991 is incorporated herein by reference thereto.

            (xvii)    Amendment No. 4 to Consultancy Agreement with Samuel J.
            Gorlitz,  filed with the Commission as an exhibit to the Trust's
            Annual Report on Form 10-K for the year ended December 31, 1992 is
            incorporated herein by reference thereto.

            (xviii)   Employment and Relocation Agreement between the Trust and
            Ron D. Kaplan, dated September 30, 1992, filed  as an exhibit to the
            Trust's Annual Report on Form 10-K for the year ended December 31,
            1992 is incorporated herein by reference thereto.

            (xix)     Amendment dated October 1, 1992, to Voting Trust Agreement
            dated as of March 3, 1989 by and between I. Wolford Berman and
            Dennis L. Berman filed as an exhibit to the Trust's Annual Report on
            Form 10-K for the year ended December 31, 1992 is incorporated
            herein by reference thereto.

            (xx)   1993 Long-Term Incentive Plan and Certified Resolution 
            Re: Amendment to 1993 Long-Term Incentive Plan, filed with the
            Commission as portions of Item 6 to the Trust's Quarterly Report on
            Form 10-Q for the quarter ended June 30, 1993, are incorporated
            herein by reference thereto.

                                       29
<PAGE>
 
  The following documents, filed with the Commission as portions of Item 6 to
  the Trust's Quarterly Report on Form 10-Q for the quarter ended September 30,
  1993 are incorporated herein by reference thereto:

            (xxi)     Revolving Credit Agreement dated as of September 1, 1993
            among Federal Realty Investment Trust and Corestates Bank.

            (xxii)    Credit Agreement dated as of August 25, 1993 between
            Federal Realty Investment Trust and First Union National Bank of
            Virginia.

            (xxiii)   Revolving Credit Agreement dated as of June 22, 1993
            between Federal Realty Investment Trust and Signet Bank/Maryland.

            (xxiv)    Consulting Agreement between Misner Development and
            Federal Realty Investment Trust.

            (xxv)     Fiscal Agency Agreement dated as of October 28, 1993
            between Federal Realty Investment Trust and Citibank, N.A.

            (xxvi)    Credit Agreement dated as of February 11, 1994 between
            Federal Realty Investment Trust and Mellon Bank as filed as an
            exhibit to the Trust's Annual Report on Form 10-K for the year ended
            December 31, 1993 is incorporated herein by reference thereto.

            (xxvii)   Other Share Award and Purchase Note between Federal Realty
            Investment Trust and Ron D. Kaplan, dated January 1, 1994, filed
            with the Commission as a portion of Item 6 to the Trust's Quarterly
            Report on Form 10-Q for the quarter ended March 31, 1994 is 
            incorporated herein by reference thereto.

            (xxviii)  Amended and Restated 1983 Stock Option Plan of   Federal
            Realty Investment Trust and 1985 Non-Qualified Stock Option Plan of
            Federal Realty Investment Trust, filed with the Commission on August
            17, 1994 on Form S-8, (File No. 33-55111) is incorporated herein by
            reference thereto.

  The following documents, filed with the Commission as portions of Exhibit 10
  to the Trust's Annual Report on Form 10-K for the year ended December 31,
  1994, are incorporated herein by reference thereto:

            (xxix)    Form of Severance Agreement between Federal Realty
            Investment Trust and Certain of its Officers dated
            December 31, 1994.

            (xxx)     Credit Agreement dated as of September 30, 1994 between
            Federal Realty Investment Trust and First Union National Bank of 
            Virginia.

                                       30
<PAGE>
 
            (xxxi)    Second Amendment to Revolving Credit Agreement dated as of
            September 30, 1994 between Federal Realty Investment Trust and
            Corestates Bank.
 
            (xxxii)   First Amendment to Credit Agreement dated September 30,
            1994 between Federal Realty Investment Trust and Mellon Bank.

            (xxxiii)  First Amendment to Revolving Credit Agreement dated
            September 30, 1994 between Federal Realty Investment Trust and
            Signet Bank/Maryland.

            (xxxiv)   Exclusive Brokerage Agreement between Street Retail Inc.
            and Westport Advisors Corporation filed as an exhibit to the Trust's
            Quarterly Report on Form 10-Q for quarter ended March 31, 1995 is
            incorporated herein by reference thereto.

  The following documents, filed with the Commission as portions of Item 6 to
  the Trust's Quarterly Report on Form 10-Q for the quarter ended September 30,
  1995 are incorporated herein by reference thereto:

            (xxxv)    Non-Exclusive Brokerage Agreement between Federal Realty
            Investment Trust and Westport Advisors Corporation and Jack Alan
            Guttman dated August 20, 1995.

            (xxxvi)   Exclusive Brokerage Agreement between Street Retail, Inc.
            and Westport Advisors Corporation and Jack Alan Guttman dated August
            20, 1995.

  The following are filed as exhibits hereto:

            (xxxvii)  Non-Exclusive Brokerage Agreement between Federal Realty
            Investment Trust, Street Retail, Inc., Westport Realty Advisors,
            Inc. and Jack Alan Guttman, dated December 3, 1996.

            (xxxviii) Second and Third Amendments dated as of August 1, 1996 to
            the Credit Agreement dated as of September 30, 1994 between Federal
            Realty Investment Trust and First Union National Bank of Virginia.
 
            (xxxvix)  Third Amendment to Revolving Credit Agreement between
            Federal Realty Investment Trust and Corestates Bank dated July 1,
            1996.

 
            (xl)  Third Amendment to Revolving Credit Agreement as of August 7,
            1996 by and between Federal Realty Investment Trust and Signet Bank.

            (xli) Fourth Amendment to Credit Agreement as of August 9,
            1996 by and between Federal Realty Investment Trust and
            Mellon Bank.

       (11) Statement regarding computation of per share
            earnings.........................................*

       (12) Statements regarding computation of ratios.......*

                                       31
<PAGE>
 
       (13) Annual Report to Shareholders, Form 10Q or quarterly report to
            shareholders...................................................*

       (18) Letter regarding change in accounting principles...............*

       (19) Report furnished to security holders...........................*

       (21) Subsidiaries of the registrant.................................
            (xxxvii) Articles of Incorporation of Street Retail, Inc. filed with
            the Commission as a portion of Exhibit 21 to the Trust's Annual
            Report on Form 10-K for the year ended December 31, 1994 is
            incorporated herein by reference thereto.

            (xxxviii) By-Laws of Street Retail, Inc. filed with the Commission
            as a portion of Exhibit 21 to the Trust's Annual Report on Form 10-K
            for the year ended December 31, 1994 is incorporated herein by
            reference thereto.

       (22) Published report regarding matters submitted to vote of security
            holders........................................................*

       (23) Consent of Grant Thornton LLP..................................

       (24) Power of attorney..............................................*

       (27) Financial Data Schedule........................................+

       (99) Additional exhibits............................................*

  (b)  Reports on Form 8-K Filed during the Last Quarter
       -------------------------------------------------

            A Form 8-K, dated November 15, 1996, was filed in response to 
  Item 7.(c)99

            A Form 8-K, dated December 10, 1996 was filed in response to Item 5.

  ---------
  *  Not applicable.
  +  For Edgar filing only.

                                       32
<PAGE>
 
                                   SIGNATURES
                                   ----------

  Pursuant to the requirements of Section 13 or 15 (d) of the Securities
  Exchange Act of 1934, the registrant has duly caused this report to be signed
  on its behalf by the undersigned, thereunto duly authorized.

                                FEDERAL REALTY INVESTMENT TRUST

  Date:  February 18, 1997          By:/s/ Steven J. Guttman
                                       ---------------------------
                                       Steven J. Guttman
                                       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 dates indicated.

<TABLE>
<CAPTION>
 
Signatures                     Title                     Date
- ----------                     -----                     ----         
<S>                            <C>                       <C>
                                                      
                                                        
                                                        
/s/ Steven J. Guttman          President and             February 18, 1997
- ---------------------------    Trustee (Chief            -----------------
  Steven J. Guttman            Executive Officer)       
                                                      
/s/ Mary Jane Morrow           Senior Vice-President     February 18, 1997
- ---------------------------    and Treasurer (Chief      -----------------
  Mary Jane Morrow             Financial Officer)       
                                                      
/s/ Cecily A. Ward             Vice-President and        February 18, 1997
- ---------------------------    Controller (Principal     -----------------
  Cecily A. Ward               Accounting Officer)      
                                                      
                                                      
/s/ Dennis L. Berman           Trustee                   February 18, 1997
- ---------------------------                              -----------------
  Dennis L. Berman                                    
                                                      
                               Trustee                  
- ---------------------------                              February 18, 1997
  A. Cornet de Ways Ruart                                -----------------
                                                      
/s/ Samuel J. Gorlitz          Trustee                   February 18, 1997
- ---------------------------                              -----------------
  Samuel J. Gorlitz                                   
                                                      
/s/ Kristin Gamble             Trustee                   February 18, 1997
- ---------------------------                              -----------------
  Kristin Gamble                                      
                                                      
/s/ Walter F. Loeb             Trustee                   February 18, 1997
- ---------------------------                              -----------------
  Walter F. Loeb                                      
                                                                           
- ---------------------------    Trustee                   February 18, 1997
  Donald H. Misner                                       ----------------- 
                                                      
/s/ Mark S. Ordan              Trustee                   February 18, 1997
- ---------------------------                              -----------------
  Mark S. Ordan                                       
                                                      
/s/ George L. Perry            Trustee                   February 18, 1997
- ---------------------------                              -----------------
  George L. Perry
</TABLE>

                                       33
<PAGE>
 
                           FINANCIAL STATEMENTS AND
                                   SCHEDULES




                                      F1
<PAGE>
 
  REPORT OF INDEPENDENT
  CERTIFIED PUBLIC ACCOUNTANTS

  Trustees and Shareholders
  Federal Realty Investment Trust

  We have audited the accompanying consolidated balance sheets of Federal Realty
  Investment Trust as of December 31, 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 December 31, 1996.  These
  financial statements are the responsibility of the Trust's management.  Our
  responsibility is to express an opinion on these financial statements 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 financial statements are free of
  material misstatement.  An audit includes examining, on a test basis, evidence
  supporting the amounts and disclosures in the 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 financial statements referred to above present fairly, in
  all material respects, the consolidated financial position of Federal Realty
  Investment Trust as of December 31, 1996 and 1995 and the consolidated results
  of its operations and its consolidated cash flows for each of the three years
  in the period ended December 31, 1996 in conformity with generally accepted
  accounting principles.

  Grant Thornton LLP
  Washington, D.C.
  February 5, 1997

                                      F2
<PAGE>
Federal Realty Investment Trust

CONSOLIDATED BALANCE SHEETS
<TABLE> 
<CAPTION>         
                                                                                         December 31,             December 31,
                                                                                            1996                     1995
                                                                                        -------------           --------------  

                               ASSETS                                                                (in thousands)
<S>                                                                                        <C>                      <C>  
Investments                                                                
  Real estate, at cost                                                                     $1,147,865               $1,009,682
  Less accumulated depreciation and amortization                                             (223,553)                (190,795)
                                                                                            ---------                 --------  
                                                                                              924,312                  818,887
  Mortgage notes receivable                                                                    27,913                   13,561
                                                                                            ---------                 --------  
                                                                                              952,225                  832,448
Other Assets                                                               
  Cash                                                                                         11,041                   10,521
  Notes receivable - officers                                                                   1,183                    1,011
  Accounts receivable                                                                          16,111                   15,091
  Prepaid expenses and other assets, principally deposits on real estate,  
   property taxes and lease commissions                                                        51,374                   23,248
  Debt issue costs                                                                              3,372                    3,835
                                                                                            ---------                 --------  
                                                                                           $1,035,306               $  886,154
                                                                                            =========                 ========  
                                                                           
<CAPTION>                                                                            
                                                                           
              LIABILITIES AND SHAREHOLDERS' EQUITY                                       
<S>                                                                                          <C>                      <C> 
Liabilities                                                                
  Obligations under capital leases                                                         $  130,613               $  131,829
  Mortgages payable                                                                            98,576                   90,488
  Notes payable                                                                                66,106                   49,980
  Accrued expenses                                                                             20,405                   19,048
  Accounts payable                                                                              6,783                    8,571
  Dividends payable                                                                            15,072                   13,191
  Security deposits                                                                             3,515                    3,083
  Prepaid rents                                                                                 3,801                      787
Senior notes and debentures                                                                   215,000                  165,000
5 1/4% Convertible subordinated debentures                                                     75,289                   75,289
Investors' interest in consolidated assets                                                     11,261                    1,420
Commitments and contingencies                                                                   -                        -
                                                                           
Shareholders' equity                                                       
  Common shares of beneficial interest, no par                              
   or stated value, unlimited authorization,                              
   issued 35,948,044 and 32,221,670 shares,                               
   respectively                                                                               597,917                  508,870
  Accumulated dividends in excess of Trust net income                                        (200,700)                (172,835)
                                                                                            ---------                 --------  
                                                                                              397,217                  336,035
                                                                           
Less 62,386 and 61,328 common shares in treasury - at cost, respectively,  
  deferred compensation and subscriptions receivable                                           (8,332)                  (8,567)
                                                                                            ---------                 --------  
                                                                                              388,885                  327,468
                                                                                            ---------                 --------  
                                                                                           $1,035,306               $  886,154
                                                                                            =========                 ========  
</TABLE> 


The accompanying notes are an integral part of these statements.

                                             F-3
<PAGE>
Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE> 
<CAPTION> 
                                                                             Year ended December 31,
                                                                   1996               1995              1994
                                                               -----------         -----------      -----------   
(In thousands, except per share data)
<S>                                                              <C>                 <C>             <C> 
Revenue
 Rental income                                                   $164,887            $142,841         $128,133
 Interest                                                           4,352               4,113            3,933
 Other property income                                              9,816               7,435            5,698
                                                                 ---------           ---------        ---------   
                                                                  179,055             154,389          137,764



Expenses
 Rental                                                            40,687              35,093           35,830
 Real estate taxes                                                 16,411              14,471           12,097
 Interest                                                          45,555              39,268           31,462
 Administrative                                                     9,100               7,305            6,661
 Other charges                                                        -                   -              1,055
 Depreciation and amortization                                     38,154              34,901           29,801
                                                                 ---------           ---------        ---------   
                                                                  149,907             131,038          116,906
                                                                 ---------           ---------        ---------   
Operating income before investors' share
 of operations  and loss on sale of real estate                    29,148              23,351           20,858

  Investors' share of operations                                     (394)                304             (392)
                                                                 ---------           ---------        ---------   

Income before loss on sale of real estate                          28,754              23,655           20,466

Loss on sale of real estate                                           (12)               (545)           - 
                                                                 ---------           ---------        ---------   
Net income                                                        $28,742             $23,110          $20,466
                                                                 =========           =========        =========   

Weighted Average Number of Common Shares                           33,573              31,860           30,679
                                                                 =========           =========        =========   


Earnings per share
 Income before loss on sale of real estate                          $0.86               $0.74            $0.67
 Loss on sale of real estate                                         -                  (0.02)            - 
                                                                 ---------           ---------        ---------   
                                                                    $0.86               $0.72            $0.67
                                                                 =========           =========        =========   
</TABLE> 

The accompanying notes are an integral part of these statements.

                                   F-4
<PAGE>


Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY




<TABLE>
<CAPTION>

                                                                                    Year ended December 31,
                                                                            1996                            1995
                                                           -----------------  -------------       ------------   --------------
(In thousands, except share amounts)                          Shares            Amount            Shares            Amount

<S>                                                              <C>              <C>               <C>               <C> 
Common Shares of Beneficial Interest
  Balance, beginning of year                                     32,221,670        $508,870         31,669,434         $496,958
  Exercise of stock options                                         126,918           2,705             20,744              390
  Shares issued under dividend reinvestment plan                    181,274           4,057            193,965            4,181
  Conversion of 5 1/4% subordinated debentures due 2002              -                -                   -               -
  Shares purchased under share purchase plan                         -                -                   -               -
  Shares issued to purchase shopping center                                                            337,527            7,341
  Net proceeds from sale of shares                                3,418,182          82,285               -               -
                                                                 ----------        --------         ----------         -------- 
  Balance, end of year                                           35,948,044        $597,917         32,221,670         $508,870
                                                                 ==========        ========         ==========         ========




Common Shares of Beneficial Interest
    in Treasury, Deferred Compensation and
    Subscriptions Receivable
  Balance, beginning of year                                       (500,095)        ($8,567)          (539,188)         ($9,130)
  Amortization of deferred compensation                              30,250             482             32,875              547
  Net (increase) decrease in stock option loans                     (10,167)           (242)             5,971               20
  Purchase of treasury shares                                        (2,186)            (24)            (1,128)             (25)
  Purchase (subscription) under share purchase plan                   1,250              19              1,375               21
                                                                 ----------        --------         ----------         -------- 
  Balance, end of year                                             (480,948)        ($8,332)          (500,095)         ($8,567)
                                                                 ==========        ========         ==========         ======== 




<CAPTION> 
<S>                                                                              <C>                                 <C> 
Accumulated Dividends in Excess of Trust Net Income
  Balance, beginning of year                                                      ($172,835)                          ($144,553)
  Net income                                                                         28,742                              23,110
  Dividends declared to shareholders                                                (56,607)                            (51,392)
                                                                                   --------                            -------- 
  Balance, end of year                                                            ($200,700)                          ($172,835)
                                                                                   ========                            ======== 
</TABLE> 


<TABLE> 
<CAPTION> 
                                                                                 Year ended December 31,
                                                                                           1994
                                                                            ------------           ----------
(In thousands, except share amounts)                                            Shares               Amount
<S>                                                                         <C>                    <C> 
Common Shares of Beneficial Interest
  Balance, beginning of year                                                  28,077,999             $408,005
  Exercise of stock options                                                       47,240                1,035
  Shares issued under dividend reinvestment plan                                 162,466                3,891
  Conversion of 5 1/4% subordinated debentures due 2002                            1,729                   64
  Shares purchased under share purchase plan                                      40,000                1,000
  Shares issued to purchase shopping center                                         -                    -
  Net proceeds from sale of shares                                             3,340,000               82,963
                                                                              ----------             --------
  Balance, end of year                                                        31,669,434             $496,958
                                                                              ==========             ======== 




Common Shares of Beneficial Interest
    in Treasury, Deferred Compensation and
    Subscriptions Receivable
  Balance, beginning of year                                                    (496,499)             ($7,759)
  Amortization of deferred compensation                                           27,875                   422
  Net (increase) decrease in stock option loans                                  (30,564)                (793)
  Purchase of treasury shares                                                          -                    -
  Purchase (subscription) under share purchase plan                              (40,000)              (1,000)
                                                                                ---------             -------
  Balance, end of year                                                          (539,188)             ($9,130)
                                                                                ========              =======




<CAPTION> 
<S>                                                                                                <C> 
Accumulated Dividends in Excess of Trust Net Income
  Balance, beginning of year                                                                        ($116,823)
  Net income                                                                                           20,466
  Dividends declared to shareholders                                                                  (48,196)
                                                                                                    ---------   
  Balance, end of year                                                                              ($144,553)
                                                                                                    ========= 

</TABLE>


The accompanying notes are an integral part of these statements.

                                      F-5
<PAGE>


Federal Realty Investment Trust

CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE> 
<CAPTION> 
                                                                                          Year ended December 31,               
(In thousands)                                                                  1996              1995              1994
                                                                              -----------------------------------------------
<S>                                                                             <C>               <C>               <C> 
OPERATING ACTIVITIES                                                       
 Net income                                                                       $28,742           $23,110           $20,466
 Adjustments to reconcile net income to net cash                                                                  
  provided by operating activities                                                                                
   Depreciation and amortization                                                   38,153            34,900            29,801
   Rent abatements in lieu of leasehold improvements,                                                             
    net of tenant improvements retired                                               (121)             (951)             (812)
   Imputed interest and amortization of debt cost                                     696               731               547
   Amortization of deferred compensation and                                                                      
    forgiveness of officers' notes                                                    496               531               621
   Write-down of investments                                                          -                 -               1,207
  Loss on sale of real estate                                                          12               545               -
   Payment of trustees' fees in shares                                                104               136               132
 Changes in assets and liabilities                                                                                
  Decrease (increase) in accounts receivable                                       (1,020)              932              (400)
  Increase in prepaid expenses and other                                                                          
   assets before depreciation and amortization                                     (7,665)           (4,768)           (4,674)
  Increase (decrease) in operating accounts payable,                                                              
   security deposits and prepaid rent                                               3,133             1,453            (1,161)
  Increase (decrease) in accrued expenses, net of the premium                                                    
   put on the 5 1/4% convertible subordinated debentures in 1994                    3,118             8,498              (528)
                                                                                 --------          --------           ------- 
 Net cash provided by operating activities                                         65,648            65,117            45,199
                                                                                                                  
INVESTING ACTIVITIES                                                                                              
 Acquisition of real estate                                                       (85,792)         (105,096)          (48,337)
 Capital expenditures                                                             (42,356)          (33,829)          (42,286)
 Deposit on purchase of real estate                                               (23,401)                -                 -
  (Issuance)  of mortgage notes receivable, net                                   (14,352)             (383)               (7)
  Issuance of notes receivable - officers, net                                       (188)             (215)             (116)
 Proceeds from sale of real estate                                                  4,680             1,782               -
 Net (increase) decrease in temporary investments                                    (410)            3,381               281
                                                                                 --------          --------           ------- 
 Net cash used in investing activities                                           (161,819)         (134,360)          (90,465)
                                                                                                                  
FINANCING ACTIVITIES                                                                                              
 Proceeds of mortgage financings                                                     -                 -               22,500
 Regular payments on mortgages, capital leases and notes payable                   (2,735)           (2,289)           (2,080)
 Balloon payments on mortgages and capital leases,                                                                
   including prepayment fees                                                       (3,000)          (23,601)           (3,400)
 Borrowing (repayment) of short-term debt, net                                     19,290           (14,635)           30,332
 Redemption of 5 1/4% convertible debentures due 2002, including                                                  
     premium put                                                                    -                 -               (47,790)
 Issuance (redemption) of senior notes, net of costs                               49,749           163,384               -
 Dividends paid                                                                   (52,084)          (47,918)          (43,973)
 Issuance of shares                                                                86,054             1,682            84,247
Decrease in minority interest, net                                                   (583)             (854)             (210)
                                                                                 --------          --------           ------- 
 Net cash provided by financing activities                                        96,691            75,769            39,626
                                                                                 --------          --------           ------- 
                                                                                                                  
Increase (decrease) in cash                                                           520             6,526            (5,640)
                                                                                                                  
Cash at beginning of year                                                          10,521             3,995             9,635
                                                                                 --------          --------           ------- 
Cash at end of year                                                               $11,041           $10,521            $3,995
                                                                                 ========          ========           ======= 
</TABLE> 

The accompanying notes are an integral part of these statements.

                                        F-6
<PAGE>
 
  Federal Realty Investment Trust
  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  December 31, 1996, 1995, and 1994


  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Federal Realty Investment Trust invests in income-producing real estate
  properties. Traditionally it focused on community and neighborhood shopping
  centers, but beginning in late 1994 the Trust expanded its investments to
  main street retail properties, retail buildings and shopping centers in
  densely developed urban and suburban areas.  The Trust's leases with tenants
  are classified as operating leases and rental income is recognized on an
  accrual basis over the terms of the related leases.

       The Trust uses the straight-line method in providing for depreciation.
  Estimated useful lives range from three to 25 years on apartment buildings and
  improvements, and from three to 35 years on retail properties and 
  improvements.  Maintenance and repair costs are charged to operations as
  incurred.  Major improvements are capitalized.  The gain or loss resulting
  from the sale of  properties is included in net income at the time of sale.
  The Trust has adopted FAS 121, "Accounting for the Impairment of Long-Lived
  Assets and for Long-Lived Assets to Be Disposed of".  The Trust does not hold
  any assets that meet the impairment criteria of FAS 121.

       The Trust capitalizes certain costs directly related to the acquisition,
  improvement and leasing of real estate including applicable salaries and other
  related costs.  The capitalized costs associated with unsuccessful
  acquisitions are charged to operations when that determination is made.  The
  capitalized costs associated with improvements and leasing are depreciated or
  amortized over the life of the improvement and lease, respectively.

      Costs related to the issuance of debt instruments are capitalized and are
  amortized as interest expense over the life of the related issue using the
  interest method.  Upon conversion or in the event of redemption, applicable
  unamortized costs are charged to shareholders' equity or to operations,
  respectively.

       The Trust operates in a manner intended to enable it to qualify as a real
  estate investment trust under Sections 856-860 of the Internal Revenue Code
  (the "Code").  Under those sections, a trust which distributes at least 95% of
  its real estate trust taxable income to its shareholders each year and which
  meets certain other conditions will not be taxed on that portion of its
  taxable income which is distributed to its shareholders.  Therefore, no
  provision for Federal income taxes is required.

       The Trust consolidates the financial statements of three wholly owned
  subsidiaries, eleven partnerships, and a joint venture which are controlled by
  the Trust. The equity interests of other investors are reflected as investors'
  interest in

                                      F7
<PAGE>
 
  consolidated assets.  All significant intercompany transactions and balances
  are eliminated.

       The Trust defines cash as cash on hand, demand deposits with financial
  institutions and short term liquid investments with an initial maturity under
  three months.  Cash balances may exceed insurable amounts.

       The Trust occasionally enters into derivative contracts with terms up to
  90 days prior to a scheduled financing or refinancing in order to minimize the
  risk of changes in interest rates.  The cost or gain on these transactions is
  recognized as a component of interest expense over the life of the financing.

       Earnings per share are computed using the weighted average number of
  shares outstanding during the respective periods, including options. Options
  are accounted for in accordance with APB 25, whereby if options are priced at
  fair market value or above at the date of grant, no compensation expense is
  recognized.

       Inherent in the preparation of the Trust's financial statements are
  certain estimates.  These estimates are prepared using management's best
  judgment, after considering past and current events.


  NOTE 1: REAL ESTATE AND ENCUMBRANCES

            A summary of the Trust's properties at December 31, 1996 is as
  follows:

<TABLE>
<CAPTION>
                                                 Accumulated                 
                                               depreciation and              
                                    Cost         amortization     Encumbrances
                                 -----------     ------------     ------------
<S>                              <C>             <C>              <C>        
  (in thousands)                                                             
  Retail properties               $  926,266       $158,754           $ 98,576
  Retail properties                                                          
    under capital leases             215,173         60,229            130,613
  Apartments                           6,426          4,570               -
                                  ----------       --------       ------------
                                  $1,147,865       $223,553           $229,189
                                  ==========       ========       ============
</TABLE>

       The Trust's 86 retail properties are located in 14 states and the
  District of Columbia, primarily along the East Coast between the Boston
  metropolitan area and Richmond, Virginia.  There are approximately 1,800
  tenants providing a wide range of retail products and services.  These tenants
  range from sole proprietorships to national retailers;  no one tenant or
  corporate group of tenants account for 5% or more of revenue.

       In 1996 the Trust acquired $105.6 million of retail property, comprised
  of three shopping centers and fourteen retail buildings.  With certain of
  these purchases the Trust made its first acquisitions in Florida and
  California.

                                      F8
<PAGE>
 
       On October 1, 1996 the Trust acquired Saugus Plaza Shopping Center,
  located in the metropolitan Boston, Massachusetts area, for a total cash cost
  of $12.7 million. On October 29, 1996 Wynnewood Shopping Center in suburban
  Philadelphia, Pennsylvania was purchased for a total cash cost of $21.8
  million. On December 31, 1996  the Trust acquired the controlling interest in
  a Limited Liability Company formed to own Escondido Promenade in suburban San
  Diego, California for $14.2 million in cash.  The $23.5 million center is
  encumbered by  $9.4 million of municipal bonds. The bonds, which mature
  October 1, 2016, bear interest at a variable rate determined weekly to be the
  interest rate which would enable the bonds to be remarketed at 100% of their
  principal amount.  The bonds are redeemable on demand by the holders and if
  they cannot be resold, will be due.  The other member of the Limited Liability
  Company, who is related to the developer of the property, has a minor interest
  in the profits of the property.

        On February 28, 1996 the Trust purchased, for cash, two retail buildings
  in Winter Park, Florida for a cost of $6.8 million.  In 1996 the Trust
  purchased two buildings in Greenwich, Connecticut, one  for $3.2 million in
  cash on May 6 and another for $9.5 million in cash on June 4.  On December 31,
  1996 the Trust made an investment of $17.6 million for the general partnership
  interest in two partnerships (the "CIM partnerships"), one of which owns ten
  street retail buildings and the other of which owns a purchase option on a
  street retail building.  The ten buildings, valued at $28 million, are located
  in Pasadena, Santa Monica and San Diego, California.  Nine of the ten
  buildings are scheduled to be renovated and retenanted.  The Trust will
  contribute 90% of future capital costs.  The limited partners who contributed
  $10.4 million to the partnerships will receive a cumulative return of $762,000
  per year.  All remaining income and cash available for distribution will be
  allocated 90% to the Trust and 10% to the minority partner until each receives
  a return of 10% on its deemed investment and then 60% to the Trust and 40% to
  the minority partner.

       The Trust purchased 19 retail properties during 1995 for a total cost of
  $120.6 million.  The Trust also purchased a building abutting Flourtown
  Shopping Center, one of its existing centers, for $3.1 million.  Finley Square
  Shopping Center in suburban Chicago was purchased on April 27, 1995 for $18.8
  million in cash; Bristol Shopping Center in Bristol, Connecticut was purchased
  on September 22, 1995 for $19.6 million, by assuming a $11.3 million mortgage
  and by issuing 337,527 common shares valued at $7.3 million with the balance
  in cash; Park & Shop Center in Washington, D.C. was purchased on December 1,
  1995 for $11.2 million in cash; and on December 21, 1995 Shirlington Shopping
  Center in Arlington, Virginia was purchased for $23.5 million in cash.  The
  retail building acquisitions during 1995 were as follows: seven buildings in
  West Hartford, Connecticut for $15.3 million; two buildings in Greenwich,
  Connecticut for $14.9 million; one building in Westport, Connecticut for $5.7
  million; one building in Brookline, Massachusetts for $3.8 million; one
  building in Westfield, New Jersey for $2.2 million; two buildings in Evanston,
  Illinois for $3.6 million and one building in Bethesda, Maryland, for $2.0
  million.

                                      F9
<PAGE>
 
       In connection with certain of these purchases in 1996 and 1995, brokerage
  commissions of $172,000 and $671,000, respectively, were incurred to a company
  that is  owned by a brother of the Trust's president.  These commissions were
  paid pursuant to a brokerage contract on terms comparable to terms contained
  in contracts which the Trust has with brokers providing similar services in
  other geographic areas.

       On December 31, 1996 the Trust sold Town and Country Shopping Center in
  Hammond, Louisiana for $4.9 million, resulting in a loss of $12,000.

       On August 1, 1995 the Trust sold North City Shopping Center in New
  Castle, Pennsylvania for $1.8 million, resulting in a loss of $545,000.

       The Trust purchased four shopping centers in 1994.  Idylwood Plaza in
  Falls Church, Virginia was purchased for $14.3 million in cash;  North Lake
  Commons in Lake Zurich, Illinois was purchased for $10.9 million in cash;
  Garden Market Shopping Center in Western Springs, Illinois was purchased for
  $7.6 million in cash; and Queen Anne Plaza in Norwell, Massachusetts was
  purchased for $10.7 million in cash and a $1.1 million note which was paid in
  January 1995.  In addition the Trust purchased a 3.9 acre parcel of land
  underlying a supermarket which adjoins its Bala Cynwyd Shopping Center for
  cash of $1.1 million and a retail building in Westport, Connecticut for cash
  of $3.8 million.

       On April 22, 1996 the Trust made a $9.2 million convertible participating
  loan to a partnership, secured by retail properties in Philadelphia,
  Pennsylvania.  The loan bears interest at 10% plus additional interest based
  upon the gross income of the secured properties.  In addition, upon sale of
  the properties, the Trust will share in the appreciation of the properties.
  From and after April 2006, which date may be extended to April 2008, the Trust
  has the option to convert the loan into a partnership interest in the
  properties.  In 1995 and 1996 the Trust made additional loans, totalling $1.8
  million, secured by properties in Philadelphia, to partnerships with common
  ownership to the partnership above. One loan bears interest at the greater of
  prime plus 2% or 10% and the other bears interest at 5%. Both loans are due in
  November 1997.

       On July 2, 1996 the Trust was granted a purchase option on a parcel of
  land in Bethesda, Maryland in exchange for a refundable deposit of $50,000 and
  a $3.6 million loan secured by the land.  The loan requires monthly payments
  of interest at 9% until March 31, 1997 and 9.5% thereafter.  The Note is due
  on the earlier of the exercise of the purchase option or March 31, 1998.

       The Trust held two other mortgage loans at December 31, 1996, 1995 and
  1994.  The notes, which total approximately $13.2 million, bear interest at
  10% and were issued in connection with  the acquisition of Trust properties.

                                      F10
<PAGE>
 
       In January 1994 a $22.5 million one year mortgage was placed on Northeast
  Plaza in Atlanta, Georgia.  The mortgage, which bore interest at LIBOR (London
  Interbank Offered Rate), plus 100 to 150 basis points was repaid in January
  1995.

       At December 31, 1996 the Trust had contracted to purchase the fee
  interest in Shillington, Troy and Feasterville Shopping Centers in January
  1997 for $1.8 million, $5.5 million and $2.1 million, respectively.  The Trust
  had also contracted to purchase the fee interest in Lawrence Park Shopping
  Center in June 1998 for $8.5 million.  In connection with the purchase
  agreement for Lawrence Park, the Trust, in January 1997, lent the seller $8.8
  million at 8% which is due in June 1998.  Future minimum lease payments due
  for Lawrence Park are $847,000 in 1997 and $438,000 in 1998 of which $346,000
  and $158,00, respectively represent interest.  These properties are subject to
  capital lease obligations of $7.6 million at December 31, 1996.

       In November 1994 the Trust exercised an option to purchase the ground
  underlying the Northeast Shopping Center in Philadelphia, Pennsylvania for
  $4.2 million, $3.4 million of which had been recorded as a capital lease
  obligation.

       Mortgages payable and capital lease obligations are due in installments
  over various terms extending to 2060 with actual or imputed interest rates
  ranging from 7.9% to 11.25%.  Certain of the mortgage and capital lease
  obligations require additional interest payments based upon property
  performance.

       Aggregate mortgage principal payments due during the next five years are
  $1.4 million, $54.5 million, $532,000, $583,000, and $30.7, respectively.

       Future minimum lease payments and their present value for property under
  capital leases as of December 31, 1996, excluding the four leases to be
  purchased in 1997 and 1998, are as follows:

<TABLE>
<CAPTION>
 
Year ending December 31,                               (in thousands)
<S>                                                    <C>
  1997                                                      $ 11,297
  1998                                                        11,299
  1999                                                        11,299
  2000                                                        11,736
  2001                                                        11,736
  Thereafter                                                 537,734
                                                           ---------
                                                             595,101
  Less amount representing interest                         (472,064)
                                                           ---------
  Present value                                            $ 123,037
                                                           =========
</TABLE>

  Leasing Arrangements
  --------------------

       The Trust's leases with retail property and apartment tenants are
  classified as operating leases.  Leases on apartments are generally for a
  period of one year, whereas retail property leases generally range from three
  to 10 years and usually provide for contingent rentals based on sales and
  sharing of certain operating costs.

                                      F11
<PAGE>
 
       The components of rental income are as follows:

<TABLE>
<CAPTION>
 
(in thousands)                                      Year ended December 31,   
                                                1996         1995         1994
                                                ----         ----         ----
<S>                                           <C>          <C>          <C>
  Retail properties                                                
    Minimum rents                             $129,077     $111,454     $ 97,503
    Cost reimbursements                         28,805       23,961       23,774
    Percentage rent                              4,550        4,977        4,478
  Apartments - rents                             2,455        2,449        2,378
                                              --------     --------     --------
                                              $164,887     $142,841     $128,133
                                              ========     ========     ========
</TABLE> 

       The components of rental expense are as follows:

<TABLE> 
<CAPTION> 
 
  (in thousands)                                      Year ended December 31,
                                                  1996         1995         1994
                                                  ----         ----         ----
<S>                                           <C>          <C>          <C> 
  Management fees and costs                     $7,264     $  5,707     $  5,316
  Repairs and maintenance                       11,865        8,140        9,238
  Utilities                                      5,350        4,936        4,981
  Payroll - properties                           3,032        3,230        4,094
  Ground rent                                    2,851        2,852        2,510
  Insurance                                      2,183        2,281        1,879
  Other operating                                8,142        7,947        7,812
                                              --------     --------     --------
                                              $ 40,687     $ 35,093     $ 35,830
                                              ========     ========     ========
</TABLE>

       Minimum future retail property rentals on noncancelable operating leases
  as of December 31, 1996 are as follows:

<TABLE> 
<CAPTION> 

  Year ending December 31,                                       (in thousands)
<S>                                                              <C>           
  1997                                                             $130,094    
  1998                                                              120,786    
  1999                                                              110,038    
  2000                                                               97,093    
  2001                                                               82,095    
  Thereafter                                                        405,109    
                                                                   --------    
                                                                   $945,215    
                                                                   ========     
</TABLE> 

  NOTE 2. FAIR VALUE OF FINANCIAL INSTRUMENTS
  -------------------------------------------

       The following disclosure of estimated fair value was determined by the
  Trust, using available market information and appropriate valuation methods.
  Considerable judgment is necessary to develop estimates of fair value.  The
  estimates presented herein are not necessarily indicative of the amounts that
  could be realized upon disposition of the financial instruments.

       The Trust estimates the fair value of its financial instruments using the
  following methods and assumptions: (1) quoted market prices, when available,
  are used to estimate the fair value of investments in marketable debt and
  equity securities; (2) quoted market prices are used to estimate the fair
  value of the Trust's marketable convertible subordinated debentures; (3)
  discounted cash flow analyses are used to

                                      F12
<PAGE>
 
  estimate the fair value of long term  notes receivable and payable, using the
  Trust's estimate of current interest rates for similar notes; (4) carrying
  amounts in the balance sheet approximate fair value for cash and short term
  borrowings.  Notes receivable from officers are excluded from fair value
  estimation since they have been issued in connection with employee stock
  ownership programs.

<TABLE>
<CAPTION>
 
                            December 31, 1996     December 31, 1995
(in thousands)               Carrying   Fair       Carrying   Fair
                              Value    Value        Value    Value
                            -----------------     -----------------
<S>                        <C>        <C>         <C>       <C>            
  Cash & equivalents       $11,041    $11,041     $10,521   $10,521        
  Investments                  671        671         261       261        
  Mortgage notes                                                           
   receivable               27,913     28,945      13,561    15,027        
  Mortgages and notes                                                      
   payable                 164,682    168,276     140,468   146,801        
  Convertible                                                              
   debentures               75,289     68,889      75,289    66,932        
  Senior notes             215,000    221,635     165,000   176,653         
 
</TABLE>
 
  NOTE 3. NOTES PAYABLE
  ---------------------

       At December 31, 1996 and 1995 the Trust had notes payable of $66.1
  million and $50.0 million, respectively.  Of these balances, $59.4 million in
  1996 and $40.1 million in 1995 were issued under the Trust's revolving credit
  facilities.

       The remaining balance of notes payable was issued in connection with the
  acquisition, leasing or renovation of properties.  A $2.5 million noninterest
  bearing note was issued in September 1995 in connection with a lease
  transaction at Barracks Road. The due date of this note has been extended from
  December 1996 to July 15, 1997.  A note, with a balance of $1.3 million at
  December 31, 1996 and $1.4 million at December 31, 1995, was issued in
  connection with the buy out of a tenant at Queen Anne Plaza in January 1995.
  The noninterest bearing note of $2.2 million, due in annual installments of
  $200,000 for eleven years, was recorded at its discounted value using an
  interest rate of 8 7/8%.

        A 10% note, payable in equal monthly installments with a final maturity
  in 2013, issued in connection with the renovation of Perring Plaza had a
  balance of $2.9 million in 1996 and 1995.  A $3 million note issued in
  connection with the acquisition of Federal Plaza, bearing interest at 11%, was
  paid in 1996.

       In August 1996 the Trust amended its unsecured medium term revolving
  credit facilities with four banks, increasing the aggregate amount available
  from $130 million to $135 million, extending the maturity from three years to
  five, and decreasing the interest rate from LIBOR plus 75 to 100 basis points
  to LIBOR plus 75 basis points.  The facilities require fees and have covenants
  requiring a minimum shareholders' equity and a maximum ratio of debt to net
  worth.

                                      F13
<PAGE>
 
       The maximum drawn under these facilities during 1996, 1995 and 1994 was
  $76.2 million, $66.8 million, and $54.7 million, respectively. In 1996, 1995
  and 1994 the weighted average interest rate on borrowings was 6.4%, 6.9% and
  5.6%, respectively, and the average amount outstanding was $47.2 million,
  $26.7 million and $26.3 million, respectively.


  NOTE 4. DIVIDENDS
  -----------------

       On November 20, 1996 the Trustees declared a quarterly cash dividend of
  $.42 per share, payable January 15, 1997 to shareholders of record January 2,
  1997. For the years ended December 31, 1996, 1995 and 1994, $.21, $.43 and
  $.75 of dividends paid per share, respectively, represented a return of
  capital.

  NOTE 5. COMMITMENTS AND CONTINGENCIES
  -------------------------------------

       Pursuant to the provisions of the Loehmann's Plaza Limited Partnership
  Agreement, on or after September 1, 1995 the limited partner may require the
  Trust to purchase his interest in the Partnership at its then fair market
  value.

       The Congressional Plaza Shopping Center Joint Venture Agreement provides
  that upon six months advance notice the Trust can be required to purchase its
  pro rata share of one venturer's 22.5% or greater joint venture interest for a
  purchase price based on the appraised fair market value of the shopping
  center, but no less than the percentage of joint venture interest being sold
  multiplied by the difference between $17.5 million and the remaining principal
  balance of any liabilities of the Joint Venture.

       Under the terms of the CIM partnerships, if certain leasing and revenue
  levels are obtained for the properties owned by the partnerships, the limited
  partners may require the Trust to purchase their partnership interests at a
  formula price based upon net operating income. The purchase price may be paid
  in cash or common stock of the Trust at the election of the limited partners.
  If the limited partners do not redeem their interest, the Trust may choose to
  purchase the limited partnership interests upon the same terms.

       As previously reported, certain of the Trust's shopping centers have some
  environmental contamination. The Trust has retained an environmental
  consultant to investigate contamination at a shopping center in New Jersey.
  The Trust is evaluating whether it has insurance coverage for this matter. At
  this time, the Trust has not determined what the range of remediation costs
  might be, but does not believe that the costs will have a material effect upon
  the Trust's financial condition. The Trust has also identified chlorinated
  solvent contamination at another property. The contamination appears to be
  linked to the current and/or previous dry cleaner. The Trust intends to look
  to the responsible parties for any remediation effort. Evaluation of this
  situation is preliminary and it is impossible, at this time, to estimate the
  range of remediation costs, if any.

                                      F14
<PAGE>
 
            The Trust reserved approximately $2.0 million at closing in 1993 for
  environmental issues associated with Gaithersburg Square Shopping Center.
  Pursuant to an indemnity agreement entered into with the seller at closing,
  the Trust agreed to take certain actions with respect to identified
  chlorinated solvent contamination. The seller indemnified the Trust for
  certain third party claims and government requirements related to
  contamination at adjacent properties. During the fourth quarter of 1996, the
  reserve was reduced to $200,000 with a corresponding reduction in the basis of
  land at the shopping center. The Trust estimates that $200,000 is the cost to
  monitor contaminant concentrations in groundwater for ten years, thereby
  satisfying regulatory requirements, to the best of the Trust's knowledge.

       A nonqualified deferred compensation plan for Trust officers was
  established in 1994. The plan allows the officers to defer future income until
  the earlier of age 65 or termination of employment with the Trust. As of
  December 31, 1996, the Trust is liable to participants for approximately
  $671,000 under this plan. Although this is an unfunded plan, the Trust has
  purchased certain investments with which to match this obligation.

       The Trust has entered into agreements with certain key employees whereby
  if these employees voluntarily or involuntarily leave the employment of the
  Trust within six months after a "change of control" (defined as control of 35%
  or more of outstanding shares) of the Trust, they will be entitled to a lump
  sum cash payment equal to one to three times their annual salary as of the
  date of termination and have their health and welfare benefits and executive
  privileges continued for a period of one to three years. In the event of a
  change of control, the Trust also agreed that all restrictions on the exercise
  or receipt of any stock options and stock grants shall lapse upon termination
  of employment and that all shares owned at termination shall be redeemed by
  the Trust at a formula price.

       The Trust had previously entered into employment agreements with its
  President and certain other key employees for terms of up to three years,
  which automatically renewed at the end of each month unless either party
  notified the other that it elected not to extend the term. During 1994 the
  Trust offered certain of the employees covered under these agreements, other
  than the President, a severance agreement in lieu of the employment agreement.
  Two employees retained their employment agreements, which agreements now have
  a fixed declining term. The severance agreement prescribes that, among other
  things, if the employee is terminated without cause, he/she is entitled to
  salary for up to 18 months and benefits for up to nine months.

       As of December 31, 1996 in connection with the renovation of certain
  shopping centers, the Trust has contractual obligations of $3.2 million. In
  addition the Trust is contractually obligated under leases to provide up to
  $10.1 million in building and tenant improvements.

                                      F15
<PAGE>
 
  The Trust is obligated under ground lease agreements on several shopping
  centers requiring minimum annual payments as follows:

<TABLE> 
<CAPTION> 
                                                    (in thousands)
  <S>                                               <C>  
  1997                                                 $2,826
  1998                                                  2,826             
  1999                                                  2,834
  2000                                                  2,839
  2001                                                  2,839
  Thereafter                                          154,404
                                                     --------
                                                     $168,568
                                                     ========
</TABLE> 
  NOTE 6. 5 1/4% CONVERTIBLE SUBORDINATED DEBENTURES
  ---------------------------------------------------

       In October 1993 the Trust issued $75.0 million of 5 1/4% convertible
  subordinated debentures, realizing cash proceeds of approximately $73.0
  million. The debentures were not registered under the Securities Act of 1933,
  and were not publicly distributed within the United States. The debentures,
  which mature in 2003, are convertible into shares of beneficial interest at
  $36 per share. The debentures are redeemable by the Trust, in whole, at any
  time after October 28, 1998 at 100% of the principal amount plus accrued
  interest.


      At December 1996 and 1995 the Trust had outstanding $289,000 of 5 1/4%
  convertible subordinated debentures due 2002. The debentures which are
  convertible into shares of beneficial interest at $30.625 were not registered
  under the Securities Act of 1933 and were not publicly distributed within the
  United States. In April 1994, $39.8 million of the debentures were redeemed at
  a price equal to 120% of their principal amount or $47.8 million, in
  accordance with a premium put. A principal amount of $53,000 of these
  debentures was converted into 1,729 shares in 1994.

  NOTE 7. SENIOR NOTES AND DEBENTURES
  -----------------------------------

       On August 16, 1996 the Trust issued $50.0 million of 7.48% Debentures due
  August 15, 2026, netting approximately $49.8 million after adjusting for
  underwriting discounts and other costs. The debentures, which were issued at a
  price of 99.96%, pay interest semiannually on February 15, and August 15. The
  debentures are redeemable at par at the option of the holders on August 15,
  2008 and by the Trust at any time thereafter.

       On January 19, 1995 the Trust issued $100.0 million of 8 7/8% Notes, due
  January 15, 2000. The notes, which were issued at a price of 99.815%, pay
  interest semi-annually on January 15 and July 15 and are not redeemable prior
  to maturity. After deducting the underwriting discount and other costs, the
  Trust netted approximately $98.9 million. In January 1995 the Trust executed a
  five year interest rate swap on $25.0 million, whereby the Trust swapped fixed
  interest payment obligations of 8.1% for a floating rate interest payment of
  three month LIBOR. The floating rate during the first quarter of 1995 was
  6.2%. In May 1995 the swap was terminated and the Trust sold the swap for $1.5
  million, which is being amortized as a deduction to interest expense over the
  remaining term.

                                      F16
<PAGE>
 
       On April 21, 1995 the Trust issued $25.0 million of senior notes, netting
  $24.9 million after deducting discounts and costs. The notes, which are due
  April 21, 2002 and bear interest at 8%, payable semiannually on April 21 and
  October 21, were issued at a price of 99.683%.

       On December 8, 1995 the Trust issued an additional $40.0 million of
  senior notes, netting $39.6 million after deducting costs. The notes, which
  mature on December 1, 2005 and bear interest at 6 5/8%, payable June 1 and
  December 1, were issued at a price of 99.3%.


  NOTE 8. SHAREHOLDERS' EQUITY
  ----------------------------

       On May 24, 1996 the Trust sold, to an institutional investor, 1.8 million
  shares of beneficial interest ("shares") at $22 per share, netting $39.3
  million. On December 13, 1996 the Trust sold another 1.6 million shares to the
  public at $27 7/8 per share, netting $42.9 million.

       In September 1995 the Trust issued 337,527 shares of beneficial interest
  valued at $7.3 million in partial consideration for the purchase of Bristol
  Shopping Center.

       In April 1994 the Trust raised net proceeds of $61.3 million from a
  public offering of 2.5 million shares of beneficial interest. In a concurrent
  offering of 840,000 shares to an institutional investor, the Trust raised net
  proceeds of $21.7 million.

       The Trust has a Dividend Reinvestment Plan, whereby shareholders may use
  their dividends to purchase shares. In 1996, 1995, and 1994, 181,274 shares,
  193,965 shares, and 162,466 shares, respectively, were issued under the Plan.

       On January 1, 1994 under the terms of the 1993 Long Term Incentive Plan,
  an officer of the Trust purchased 40,000 common shares at $25 per share with
  the assistance of a $1.0 million loan from the Trust. The loan, which has a
  term of 12 years, bears interest at 6.24%. Forgiveness of up to 75% of the
  loan is subject to the future performance of the Trust. One eighth of the loan
  was forgiven on January 31, 1995; another one sixteenth was forgiven on each
  of January 31, 1996 and 1997 as certain performance criteria of the Trust were
  met.

       In January 1991 the Trustees adopted the Federal Realty Investment Trust
  Share Purchase Plan. Under the terms of this plan, officers and certain
  employees of the Trust purchased 446,000 common shares at $15.125 per share
  with the assistance of loans of $6.7 million from the Trust. Originally, the
  Plan called for one sixteenth of the loan to be forgiven each year for eight
  years, as long as the participant was still employed by the Trust. The loans
  for all participants, but two, were modified in 1994 to extend the term an
  additional four years and to tie forgiveness in 1995 and thereafter to certain
  performance criteria of the Trust. One sixteenth of the loan was forgiven in
  1995 and 1996. The Trust has loaned participants $1.1 million to pay the taxes
  due in connection with the plan. The purchase

                                      F17
<PAGE>
 
  loans and the tax loans bear interest at 9.39%. The shares purchased under the
  plan may not be sold, pledged or assigned until both the purchase and tax
  loans are satisfied and the term has expired.

        In connection with a restricted share grant, the Trust accepted from its
  President a noninterest bearing note for $210,000. One installment of $105,000
  was paid on the note in 1992 and the second installment is due April 15, 2001.
  This loan, tax loans issued in connection with 108,000 shares granted to
  officers and key employees under the terms of the 1988 Share Bonus Plan, the
  last $16,000 of which were forgiven in 1996, and the tax loans issued under
  the Share Purchase Plan are recorded as notes receivable -officers.

       At December 31, 1996, 1995 and 1994, respectively, the Trust had 62,386
  shares, 61,328 shares and 60,200 shares in treasury at a cost of $1.2 million,
  $1.2 million, and $1.1 million, respectively.

       On April 13, 1989, the Trustees adopted a Shareholder Rights Plan (the
  Plan). Under the Plan, one right was issued for each outstanding share of
  common stock held as of April 24, 1989, and a right will be attached to each
  share issued in the future. The rights are exercisable into common shares upon
  the occurrence of certain events, including acquisition by a person or group
  of certain levels of beneficial ownership or a tender offer by such a person
  or group. The rights are redeemable by the Trust for $.01 and expire on April
  24, 1999.

  NOTE 9. STOCK OPTION PLAN
  -------------------------

       The 1993 Long Term Incentive Plan ("Plan") authorized the grant of
  options and other stock based awards for up to 6.0 million shares. Options
  granted under the plan have ten year terms and vest in one to three years.
  Under the Plan, on each annual meeting date during the term of the plan, each
  nonemployee Trustee will be awarded 2,500 options. Accordingly, on each of May
  2, 1996, May 10, 1995 and May 4, 1994, 22,500, 20,000 and 20,000 options,
  respectively, were awarded to nonemployee Trustees. In 1996, 81,181 options at
  $21 to $21 5/8 per share were granted to employees of the Trust. On February
  15, 1995, 719,000 stock options at $20.75 per share were granted to employees
  of the Trust.
 
       The option price to acquire shares under the 1993 Plan and previous plans
  is required to be at least the fair market value at the date of grant. As a
  result of the exercise of options, the Trust had outstanding from its officers
  and employees notes for $2.2 million at December 31, 1996 and $1.9 million at
  December 31, 1995. The notes issued under the 1993 plan bear interest at the
  dividend rate on the date of exercise divided by the purchase price of such
  shares. The notes issued under the previous plans bear interest at the lesser
  of (i) the Trust's borrowing rate or (ii) the current indicated annual
  dividend rate on the shares acquired pursuant to the option, divided by the
  purchase price of such shares. The notes are collateralized by

                                      F18
<PAGE>
 
  the shares and are with recourse. The loans have a term extending to the
  employee's or officer's retirement date.

       FAS Statement No. 123, "Accounting for Stock-Based Compensation" requires
  pro forma information regarding net income and earnings per share as if the
  Trust accounted for its stock options under the fair value method of that
  Statement. The fair value for options issued in 1996 and 1995 has been
  estimated as $120,000 and $1.4 million, respectively, as of the date of grant,
  using a binomial model with the following weighted-average assumptions for
  1996 and 1995, respectively: risk-free interest rates of 5.7% and 7.3%;
  volatility factors of the expected market price of the Trust's shares of 19%
  and 19%; and a weighted average expected life of the option of 5.6 years and
  6.3 years.

       Because option valuation models require the input of highly subjective
  assumptions, such as the expected stock price volatility, and because changes
  in these subjective input assumptions can materially affect the fair value
  estimate, the existing model may not necessarily provide a reliable single
  measure of the fair value of its stock options.

       For purposes of pro forma disclosures, the estimated fair value of the
  options are amortized to expense over the options' vesting period. The pro
  forma information is as follows:

  <TABLE>
  <CAPTION>  

                                                      1996          1995
                                                      ----          ----
  <S>                                               <C>            <C> 
  (in thousands except for                                         
   earnings per share)                                             
  Pro forma net income                              $28,241        $22,692
  Pro forma earnings per share                         $.84           $.71
  </TABLE> 

       A summary of the Trust's stock option activity for the years ended
  December 31, is as follows:

  <TABLE>
  <CAPTION>
                             Shares available             Options           Weighted-Average             
                                for future              Outstanding          Option Price              
                              option grants             -----------          ------------
                              -------------                                                                    
  <S>                        <C>                        <C>                 <C>                        
  Beginning of the year          5,461,000                853,116                $24.23       
   Options granted                 (20,000)                20,000                 24.875         
   Options exercised                 ---                  (47,240)                21.60         
   Options expired                   ---                   (1,750)                23.58                                 
                                 ---------              ---------               
  December 31, 1994              5,441,000                824,126                 24.875         
   Options granted                (759,000)               759,000                 20.784         
   Options exercised                 ---                  (20,744)                18.79         
   Options expired                   ---                  (47,750)                23.31                                 
                                 ---------              ---------                                   
  December 31, 1995              4,682,000              1,514,632                 22.71         
   Options granted                 (81,181)                81,181                 21.21         
   Options exercised                 ---                 (126,918)                21.31         
   Options expired                  33,666                (35,166)                22.47         
                                 ---------              ---------                                  
  December 31, 1996              4,634,485              1,433,729                 22.737         
                                 =========              =========                                   
  </TABLE>

        At December 31, 1996 and 1995, options for 942,270 shares and 609,300
  shares, respectively, were exercisable. The average remaining contractual life
  of options outstanding at December 31, 1996 and 1995 was 7.1 years and 7.8
  years, respectively. The weighted average grant date fair value per option for
  options

                                      F19
<PAGE>
 
  granted in 1996 and 1995 was $1.47 and $1.83, respectively.  The exercise
  price of options outstanding at December 31, 1996 ranged from $17.25 per share
  to $26.00 per share.


  NOTE 10. SAVINGS AND RETIREMENT PLAN
  ------------------------------------

       The Trust has a savings and retirement plan in accordance with the
  provisions of Section 401(k) of the Internal Revenue Code. Employees'
  contributions range, at the discretion of each employee, from 1% to 17% of
  compensation up to a maximum of $9,500. Under the plan, the Trust, out of its
  current net income, contributes 50% of each employee's first 5% of
  contributions. In addition, the Trust may make discretionary contributions
  within the limits of deductibility set forth by the Code. Employees of the
  Trust, who work over 1,000 hours annually, are eligible to become plan
  participants. The Trust's expense for the years ended December 31, 1996, 1995
  and 1994 was $179,000, $158,000 and $147,000, respectively. In 1996 and 1995
  the Trust recorded a liability for an additional contribution of 1.5% and 1%
  of salary, respectively, for all nonofficer employees who are eligible for the
  401(k) plan. In addition, 1.5% of salary in 1996 and 1% of salary in 1995 was
  accrued for all eligible nonofficer employees as a bonus.

  NOTE 11. INTEREST EXPENSE
  -------------------------

       The Trust incurred interest expense totaling $46.4 million, $40.2 million
  and $31.8 million, in 1996, 1995 and 1994, respectively, of which $871,000,
  $975,000, and $348,000, respectively, was capitalized. Interest paid was $44.2
  million in 1996, $33.4 million in 1995, and $39.9 million in 1994 which
  included $8.0 million of the premium on the 5 1/4% convertible subordinated
  debentures which were redeemed in April 1994.

  NOTE 12. SUBSEQUENT EVENTS
  --------------------------

       On January 31, 1997, 22,000 restricted shares were granted to an officer
  and two employees of the Trust.  The shares vest over three years.

       On January 6, 1997 as described in Footnote 1, the Trust purchased the
  fee interest on three shopping centers and exercised an option to purchase the
  fee on another shopping center.  The Trust previously held these properties
  under a capital lease. On January 22, 1997 the Trust purchased a retail
  building in Chicago, Illinois for cash of $4.2 million.

       On February 4, 1997 the Trust sold 3.0 million shares to an institutional
  investor for $28 per share, netting $83.9 million.

                                      F20
<PAGE>
 
  NOTE 13. QUARTERLY DATA (UNAUDITED)
  -----------------------------------

       The following summary represents the results of operations for each
  quarter in 1996 and 1995:
  
  (in thousands, except per share amounts)
  <TABLE>
  <CAPTION>
                                                   Net               Earnings  
                              Revenue             Income            per share  
                              -------             ------            ---------  
  1996                                                                         
  ----                                                                         
  <S>                         <C>                <C>                   <C>     
  March 31                    $43,772            $6,026                $.19    
  June 30                      43,570             6,897                 .21    
  September 30                 44,337             8,123                 .24    
  December 31                  47,376             7,696                 .22    
                                                                               
  1995                                                                         
  ----                                                                         
  March 31                    $36,927            $6,623                $.21    
  June 30                      36,989             5,203 (1)             .16    
  September 30                 38,973             5,918                 .19    
  December 31                  41,500             5,366                 .16    
  </TABLE> 
 
  (1) Income before loss on sale of real estate was $5.7 million or $.18 per
  share.

                                      F21
<PAGE>


                        FEDERAL REALTY INVESTMENT TRUST
                                 SCHEDULE  III
              SUMMARY OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 1996

<TABLE>
<CAPTION>
             COLUMN A                      COLUMN B           COLUMN C                                COLUMN D
- ---------------------------------------------------------------------------------------------------------------------
                                                                Initial cost to company
                                                                                                  Cost Capitalized
                                                                                 Building and      Subsequent to
           Descriptions                  Encumbrance           Land              Improvements       Acquisition
- ---------------------------------------------------------------------------------------------------------------------
<S>                                       <C>           <C>                      <C>               <C>  
ALLWOOD (New Jersey)                      $3,563,000    $                         $3,920,000          $230,000
ANDORRA (Pennsylvania)                                         2,432,000          12,346,000         2,483,000
BALA CYNWYD (Pennsylvania)                                     3,565,000          14,466,000         1,782,000
BARRACKS ROAD (Virginia)                  21,412,000           4,363,000          16,459,000        11,766,000
BETHESDA  ROW (Maryland)                  12,576,000             459,000          20,409,000         6,563,000
BLUESTAR  (New Jersey)                    27,194,000                              29,922,000         1,751,000
BRAINERD VILLAGE (Tennessee)                                   1,920,000           8,006,000         3,227,000
BRICK PLAZA (New Jersey)                  21,362,000                              24,715,000        16,083,000
BRISTOL (Connecticut)                     11,018,000           3,856,000          15,959,000            89,000
BRUNSWICK  (New Jersey)                   11,320,000                              12,456,000         1,843,000
CALIFORNIA RETAIL BUILDINGS (10)                              17,417,000          11,287,000                 0
CLIFTON (New Jersey)                       3,314,000                               3,646,000           303,000
CONGRESSIONAL PLAZA (Maryland)                                 2,793,000           7,424,000        33,596,000
CONNECTICUT RETAIL BUILDINGS (13)                             25,061,000          27,739,000         1,633,000
CROSSROADS (Illinois)                                          4,635,000          11,611,000           812,000
DEDHAM PLAZA (Massachusetts)                                  12,369,000          12,918,000           739,000
EASTGATE (North Carolina)                                      1,608,000           5,775,000         4,426,000
ESCONDIDO PROMENADE (California)           9,400,000          11,505,000          12,147,000                 0
ELLISBURG CIRCLE (New Jersey)                                  4,028,000          11,309,000         9,720,000
FALLS PLAZA (Virginia)                     4,257,000             530,000             735,000         1,388,000
FEASTERVILLE (Pennsylvania)                  723,000                               1,600,000         2,678,000
FEDERAL PLAZA (Maryland)                  28,445,000          10,216,000          17,895,000        31,229,000
FINLEY SQUARE (Illinois)                                       9,252,000           9,544,000         1,584,000
FLORIDA RETAIL BUILDINGS (2)                                   5,206,000           1,631,000                 0
FLOURTOWN (Pennsylvania)                                       1,345,000           3,943,000         1,879,000
FOREST CITY (Michigan)                                           525,000           1,601,000         2,442,000
GAITHERSBURG SQUARE (Maryland)                                 7,701,000           5,271,000         8,336,000
GARDEN MARKET (Illinois)                                       2,677,000           4,829,000           421,000
GOVERNOR PLAZA (Maryland)                                      2,068,000           4,905,000         9,991,000
HAMILTON (New Jersey)                      4,912,000                               5,405,000         1,858,000
HUNTINGTON (New York)                     14,548,000                              16,008,000         4,270,000
IDYLWOOD PLAZA (Virginia)                                      4,308,000          10,026,000           435,000
ILLINOIS RETAIL BUILDINGS (2)                                  1,291,000           2,325,000            89,000
LANCASTER (Pennsylvania)                   1,094,000                               2,103,000         2,611,000
LANGHORNE SQUARE (Pennsylvania)                                  720,000           2,974,000         8,311,000
LAUREL (Maryland)                                              7,458,000          22,525,000        12,808,000
LAWRENCE PARK (Pennsylvania)               3,704,000                               7,160,000         5,907,000
LOEHMANN'S PLAZA (Virginia)                6,415,000           1,237,000          15,096,000         5,069,000
MASSACHUSETTS RETAIL BLDG (1)                                  1,873,000           1,884,000            76,000
MID PIKE PLAZA (Maryland)                 10,041,000                              10,335,000         5,494,000
NEW JERSEY RETAIL BUILDING (1)                                   737,000           1,466,000         1,066,000
NORTHEAST (Pennsylvania)                   1,500,000           1,152,000          10,596,000         8,627,000
NORTHEAST PLAZA (Georgia)                                      6,930,000          26,236,000         5,083,000
NORTH LAKE COMMONS (Illinois)                                  2,529,000           8,604,000           315,000
OLD KEENE MILL (Virginia)                  6,979,000             638,000             998,000         2,680,000
PAN AM SHOPPING CENTER (Virginia)                              8,694,000          12,929,000         2,423,000
PARK & SHOP (District of Columbia)                             4,840,000           6,319,000           163,000
PERRING PLAZA (Maryland)                                       2,800,000           6,461,000        14,268,000
QUEEN ANNE PLAZA (Massachusetts)                               3,319,000           8,457,000         2,099,000
QUINCE ORCHARD PLAZA (Maryland)                                3,197,000           7,949,000         5,015,000


<CAPTION>
             COLUMN A                              COLUMN E                               COLUMN F         COLUMN G       COLUMN H
- -----------------------------------------------------------------------------------------------------------------------------------
                                             Gross amount at which
                                           carried at close of period                   Accumulated          Date
                                                          Building and                Depreciation and        of            Date
           Descriptions                      Land         Improvements      Total       Amortization     Construction     Acquired
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>               <C>            <C>            <C>              <C>             <C>  
ALLWOOD (New Jersey)                     $                 $4,150,000     $4,150,000       $972,000          1958         12/12/88
ANDORRA (Pennsylvania)                     2,432,000       14,829,000     17,261,000      3,720,000          1953         01/12/88
BALA CYNWYD (Pennsylvania)                 3,565,000       16,248,000     19,813,000      1,608,000          1955         09/22/93
BARRACKS ROAD (Virginia)                   4,363,000       28,225,000     32,588,000     10,669,000          1958         12/31/85
BETHESDA  ROW (Maryland)                     459,000       26,972,000     27,431,000      1,835,000       1945-1991       12/31/93
BLUESTAR  (New Jersey)                                     31,673,000     31,673,000      7,305,000          1959         12/12/88
BRAINERD VILLAGE (Tennessee)               1,920,000       11,233,000     13,153,000      3,413,000          1960         12/31/87
BRICK PLAZA (New Jersey)                                   40,798,000     40,798,000      6,729,000          1958         12/28/89
BRISTOL (Connecticut)                      3,856,000       16,048,000     19,904,000        569,000          1959          9/22/95
BRUNSWICK  (New Jersey)                                    14,299,000     14,299,000      3,331,000          1957         12/12/88
CALIFORNIA RETAIL BUILDINGS (10)          17,417,000       11,287,000     28,704,000                      1888-1995       12/31/96
CLIFTON (New Jersey)                                        3,949,000      3,949,000        872,000          1959         12/12/88
CONGRESSIONAL PLAZA (Maryland)             2,793,000       41,020,000     43,813,000      9,806,000          1965         04/01/65
CONNECTICUT RETAIL BUILDINGS (13)         25,061,000       29,372,000     54,433,000        979,000       1900-1991       1994-1996
CROSSROADS (Illinois)                      4,635,000       12,423,000     17,058,000      1,262,000          1959         07/19/93
DEDHAM PLAZA (Massachusetts)              12,369,000       13,657,000     26,026,000      1,208,000          1959         12/31/93
EASTGATE (North Carolina)                  1,608,000       10,201,000     11,809,000      3,910,000          1963         12/18/86
ESCONDIDO PROMENADE (California)          11,505,000       12,147,000     23,652,000                         1987         12/31/96
ELLISBURG CIRCLE (New Jersey)              4,028,000       21,029,000     25,057,000      3,365,000          1959         10/16/92
FALLS PLAZA (Virginia)                       530,000        2,123,000      2,653,000      1,579,000          1962         09/30/67
FEASTERVILLE (Pennsylvania)                                 4,278,000      4,278,000      2,885,000          1958         07/23/80
FEDERAL PLAZA (Maryland)                  10,216,000       49,124,000     59,340,000      9,038,000          1970         06/29/89
FINLEY SQUARE (Illinois)                   9,252,000       11,128,000     20,380,000        592,000          1974         04/27/95
FLORIDA RETAIL BUILDINGS (2)               5,206,000        1,631,000      6,837,000         34,000          1920         02/28/96
FLOURTOWN (Pennsylvania)                   1,345,000        5,822,000      7,167,000      1,560,000          1957         04/25/80
FOREST CITY (Michigan)                       525,000        4,043,000      4,568,000      1,694,000          1964         03/29/73
GAITHERSBURG SQUARE (Maryland)             6,012,000       15,296,000     21,308,000      1,344,000          1966         04/22/93
GARDEN MARKET (Illinois)                   2,677,000        5,250,000      7,927,000        360,000          1958         07/28/94
GOVERNOR PLAZA (Maryland)                  2,068,000       14,896,000     16,964,000      5,916,000          1963         10/01/85
HAMILTON (New Jersey)                                       7,263,000      7,263,000      2,009,000          1961         12/12/88
HUNTINGTON (New York)                                      20,278,000     20,278,000      4,590,000          1962         12/12/88
IDYLWOOD PLAZA (Virginia)                  4,308,000       10,461,000     14,769,000        804,000          1991         04/15/94
ILLINOIS RETAIL BUILDINGS (2)              1,291,000        2,414,000      3,705,000         73,000       1900-1927        1995
LANCASTER (Pennsylvania)                                    4,714,000      4,714,000      2,929,000          1958         04/24/80
LANGHORNE SQUARE (Pennsylvania)              720,000       11,285,000     12,005,000      3,729,000          1966         01/31/85
LAUREL (Maryland)                          7,458,000       35,333,000     42,791,000     10,507,000          1956         08/15/86
LAWRENCE PARK (Pennsylvania)                               13,067,000     13,067,000      9,016,000          1972         07/23/80
LOEHMANN'S PLAZA (Virginia)                1,248,000       20,154,000     21,402,000      8,291,000          1971         07/21/83
MASSACHUSETTS  RETAIL BLDG (1)             1,873,000        1,960,000      3,833,000         74,000          1930         09/07/95
MID PIKE PLAZA (Maryland)                                  15,829,000     15,829,000      6,336,000          1963         05/18/82
NEW JERSEY RETAIL BUILDING (1)               737,000        2,532,000      3,269,000          9,000          1940         08/16/95
NORTHEAST (Pennsylvania)                   1,152,000       19,223,000     20,375,000      6,075,000          1959         08/30/83
NORTHEAST PLAZA (Georgia)                  6,933,000       31,316,000     38,249,000     10,483,000          1952         12/31/86
NORTH LAKE COMMONS (Illinois)              2,529,000        8,919,000     11,448,000        689,000          1989         04/27/94
OLD KEENE MILL (Virginia)                    638,000        3,678,000      4,316,000      1,971,000          1968         06/15/76
PAN AM SHOPPING CENTER (Virginia)          8,694,000       15,352,000     24,046,000      2,297,000          1979         02/05/93
PARK & SHOP (District of Columbia)         4,840,000        6,482,000     11,322,000        182,000          1930         12/01/95
PERRING PLAZA (Maryland)                   2,800,000       20,729,000     23,529,000      5,876,000          1963         10/01/85
QUEEN ANNE PLAZA (Massachusetts)           3,319,000       10,556,000     13,875,000        845,000          1967         12/23/94
QUINCE ORCHARD PLAZA (Maryland)            2,928,000       13,233,000     16,161,000      1,607,000          1975         04/22/93
                                                                                             
<CAPTION>
                COLUMN A                         COLUMN I
- ------------------------------------------------------------------
                                               Life on which
                                          depreciation in latest
                                             income statements
              Descriptions                      is computed
- ------------------------------------------------------------------
<S>                                       <C> 
ALLWOOD (New Jersey)                             35 years
ANDORRA (Pennsylvania)                           35 years
BALA CYNWYD (Pennsylvania)                       35 years
BARRACKS ROAD (Virginia)                         35 years
BETHESDA  ROW (Maryland)                         35 years
BLUESTAR  (New Jersey)                           35 years
BRAINERD VILLAGE (Tennessee)                     35 years
BRICK PLAZA (New Jersey)                         35 years
BRISTOL (Connecticut)                            35 years
BRUNSWICK  (New Jersey)                          35 years
CALIFORNIA RETAIL BUILDINGS (10)                 35 years
CLIFTON (New Jersey)                             35 years
CONGRESSIONAL PLAZA (Maryland)                   20 years
CONNECTICUT RETAIL BUILDINGS (13)                35 years
CROSSROADS (Illinois)                            35 years
DEDHAM PLAZA (Massachusetts)                     35 years
EASTGATE (North Carolina)                        35 years
ESCONDIDO PROMENADE (California)                 35 years
ELLISBURG CIRCLE (New Jersey)                    35 years
FALLS PLAZA (Virginia)                         22 3/4 years
FEASTERVILLE (Pennsylvania)                      20 years
FEDERAL PLAZA (Maryland)                         35 years
FINLEY SQUARE (Illinois)                         35 years
FLORIDA RETAIL BUILDINGS (2)                     35 years
FLOURTOWN (Pennsylvania)                         35 years
FOREST CITY (Michigan)                         25 3/4 years
GAITHERSBURG SQUARE (Maryland)                   35 years
GARDEN MARKET (Illinois)                         35 years
GOVERNOR PLAZA (Maryland)                        35 years
HAMILTON (New Jersey)                            35 years
HUNTINGTON (New York)                            35 years
IDYLWOOD PLAZA (Virginia)                        35 years
ILLINOIS RETAIL BUILDINGS (2)                    35 years
LANCASTER (Pennsylvania)                         22 years
LANGHORNE SQUARE (Pennsylvania)                  35 years
LAUREL (Maryland)                                35 years
LAWRENCE PARK (Pennsylvania)                     22 years
LOEHMANN'S PLAZA (Virginia)                      35 years
MASSACHUSETTS  RETAIL BLDG (1)                   35 years
MID PIKE PLAZA (Maryland)                        35 years
NEW JERSEY RETAIL BUILDING (1)                   35 years
NORTHEAST (Pennsylvania)                         35 years
NORTHEAST PLAZA (Georgia)                        35 years
NORTH LAKE COMMONS (Illinois)                    35 years
OLD KEENE MILL (Virginia)                      33 1/3 years
PAN AM SHOPPING CENTER (Virginia)                35 years
PARK & SHOP (District of Columbia)               35 years
PERRING PLAZA (Maryland)                         35 years
QUEEN ANNE PLAZA (Massachusetts)                 35 years
QUINCE ORCHARD PLAZA (Maryland)                  35 years
</TABLE>
                                     F-22
<PAGE>


                        FEDERAL REALTY INVESTMENT TRUST
                                 SCHEDULE  III
              SUMMARY OF REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 1996

<TABLE>
<CAPTION>
                COLUMN A                    COLUMN B             COLUMN C                              COLUMN D
- -----------------------------------------------------------------------------------------------------------------------
                                                                   Initial cost to company
                                                                                                   Cost Capitalized
                                                                                  Building and       Subsequent to
              Descriptions                Encumbrance            Land             Improvements        Acquisition
- -----------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                    <C>              <C>              <C> 
ROLLINGWOOD APTS. (Maryland)                                          552,000           2,246,000          3,629,000
RUTGERS (New Jersey)                         13,113,000                                14,429,000            613,000
SAUGUS (Massachusetts)                                              4,383,000           8,291,000                  0
SHILLINGTON (Pennsylvania)                      616,000                                 1,387,000          1,668,000
SHIRLINGTON (Virginia)                                              8,761,000          14,808,000          1,827,000
TOWN & COUNTRY (Illinois)                                             904,000           2,483,000          4,896,000
TROY (New Jersey)                             2,533,000                                 5,193,000          6,257,000
TYSONS STATION (Virginia)                     4,265,000               388,000             453,000          2,437,000
WESTFALLS (Virginia)                          4,885,000               538,000             535,000          2,066,000
WILDWOOD (Maryland)                                                 9,111,000           1,061,000          5,268,000
WILLIAMSBURG (Virginia)                                             2,758,000           7,160,000          2,922,000
WILLOW GROVE (Pennsylvania)                                         1,600,000           6,643,000         17,063,000
WILLOW LAWN (Virginia)                                              3,192,000           7,723,000         39,558,000
WYNNEWOOD (Pennsylvania)                                            8,055,000          13,759,000              9,000
- -----------------------------------------------------------------------------------------------------------------------
TOTALS                                     $229,189,000          $227,496,000        $586,495,000       $333,874,000
                                            ===========           ===========         ===========        ===========

<CAPTION>
                COLUMN A                        COLUMN E                                        COLUMN F         COLUMN G
- -----------------------------------------------------------------------------------------------------------------------------
                                        Gross amount at which carried at
                                                close of period                               Accumulated          Date 
                                                           Building and                     Depreciation and        of
              Descriptions                  Land           Improvements         Total         Amortization     Construction
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>             <C>              <C>               <C>              <C> 
ROLLINGWOOD APTS. (Maryland)                    572,000         5,855,000        6,427,000         4,571,000       1960
RUTGERS (New Jersey)                                           15,042,000       15,042,000         3,390,000       1973
SAUGUS (Massachusetts)                        4,383,000         8,291,000       12,674,000                         1976
SHILLINGTON (Pennsylvania)                                      3,055,000        3,055,000         1,938,000       1956
SHIRLINGTON (Virginia)                        8,761,000        16,635,000       25,396,000           434,000       1940
TOWN & COUNTRY (Illinois)                       904,000         7,379,000        8,283,000         6,109,000       1968
TROY (New Jersey)                                              11,450,000       11,450,000         6,162,000       1966
TYSONS STATION (Virginia)                       475,000         2,803,000        3,278,000         2,447,000       1954
WESTFALLS (Virginia)                            559,000         2,580,000        3,139,000         1,976,000       1960
WILDWOOD (Maryland)                           9,111,000         6,329,000       15,440,000         4,840,000       1958
WILLIAMSBURG (Virginia)                       2,758,000        10,082,000       12,840,000         3,427,000       1961
WILLOW GROVE (Pennsylvania)                   1,600,000        23,706,000       25,306,000         7,558,000       1953
WILLOW LAWN (Virginia)                        3,192,000        47,281,000       50,473,000        15,690,000       1957
WYNNEWOOD (Pennsylvania)                      8,055,000        13,768,000       21,823,000            64,000       1948
- -------------------------------------------------------------------------------------------------------------
TOTALS                                     $225,680,000      $922,185,000   $1,147,865,000      $223,553,000
                                            ===========       ===========    =============       ===========

<CAPTION>
                COLUMN A                  COLUMN H                      COLUMN I
- -----------------------------------------------------------------------------------------
                                                                      Life on which
                                                                 depreciation in latest
                                            Date                    income statements
              Descriptions                Acquired                     is computed
- -----------------------------------------------------------------------------------------
<S>                                     <C>                     <C> 
ROLLINGWOOD APTS. (Maryland)            01/15/71                        25 years
RUTGERS (New Jersey)                    12/12/88                        35 years
SAUGUS (Massachusetts)                  10/01/96                        35 years
SHILLINGTON (Pennsylvania)              07/23/80                        20 years
SHIRLINGTON (Virginia)                  12/21/95                        35 years
TOWN & COUNTRY (Illinois)               10/15/73                        25 years
TROY (New Jersey)                       07/23/80                        22 years
TYSONS STATION (Virginia)               01/17/78                        17 years
WESTFALLS (Virginia)                    10/05/72                        25 years
WILDWOOD (Maryland)                     05/05/69                      33 1/3 years
WILLIAMSBURG (Virginia)                 04/30/86                        35 years
WILLOW GROVE (Pennsylvania)             11/20/84                        35 years
WILLOW LAWN (Virginia)                  12/05/83                        35 years
WYNNEWOOD (Pennsylvania)                10/29/96                        35 years
- --------------------------------------
TOTALS
</TABLE>

                                     F-23
<PAGE>
                        FEDERAL REALTY INVESTMENT TRUST
                                 SCHEDULE III
                    SUMMARY OF REAL ESTATE AND ACCUMULATED
                           DEPRECIATION - CONTINUED
                      Three Years Ended December 31, 1996


                         Reconciliation of Total Cost
                    --------------------------------------

<TABLE> 
<S>                                                                  <C> 
Balance, January 1, 1994                                             $758,088,000
 Additions during period
  Acquisitions                                                         49,438,000
  Improvements                                                         46,916,000
 Deduction during period - miscellaneous retirements                   (1,720,000)
                                                                       -----------
 
Balance, December 31, 1994                                            852,722,000
 Additions during period
  Acquisitions                                                        123,722,000
  Improvements                                                         38,001,000
 Deduction during period - disposition
 of property and miscellaneous retirements                             (4,763,000)
                                                                       -----------
 
Balance, December 31, 1995                                          1,009,682,000
 Additions during period
  Acquisitions                                                        105,616,000
  Improvements                                                         42,257,000
 Deduction during period - disposition
 of property and miscellaneous retirements                             (9,690,000)
                                                                       -----------

Balance, December 31, 1996                                         $1,147,865,000
                                                                   ---------------

</TABLE> 

 (A) For Federal tax purposes, the aggregate cost basis is approximately 
     $1,032,519,000 as of December 31, 1996.




                                     F- 24
<PAGE>

                        FEDERAL REALTY INVESTMENT TRUST
                                 SCHEDULE III
                    SUMMARY OF REAL ESTATE AND ACCUMULATED
                           DEPRECIATION - CONTINUED
                      Three Years Ended December 31, 1996
<TABLE> 
<CAPTION> 

          Reconciliation of Accumulated Depreciation and Amortization
     ---------------------------------------------------------------------
 

<S>                                                        <C> 
Balance, January 1, 1994                                   $135,045,000
 Additions during period
  Depreciation and amortization expense                      26,681,000
 Deductions during period - miscellaneous
 retirements                                                 (1,090,000)
                                                       -----------------

Balance, December 31, 1994                                  160,636,000
 Additions during period
  Depreciation and amortization expense                      31,550,000
 Deductions during period - disposition of
 property and miscellaneous retirements                      (1,391,000)
                                                       -----------------  

Balance, December 31, 1995                                  190,795,000
 Additions during period
  Depreciation and amortization expense                      34,803,000
 Deductions during period - disposition of
 property and miscellaneous retirements                      (2,045,000)
                                                             -----------

Balance, December 31, 1996                                 $223,553,000
                                                       =================

</TABLE> 



                                     F- 25
<PAGE>



                        FEDERAL REALTY INVESTMENT TRUST
                                  SCHEDULE IV
                         MORTGAGE LOANS ON REAL ESTATE
                         Year Ended December 31, 1996

<TABLE>
<CAPTION>
     Column A                       Column B                     Column C                        Column D
- -----------------------        -----------------            ------------------            --------------------
                        
                                                                                            Periodic Payment
  Description of Lien            Interest Rate                 Maturity Date                     Terms
- -----------------------        -----------------            ------------------            --------------------
<S>                            <C>                          <C>                           <C>   
Leasehold mortgage               10%                           December 2003                Interest only
on shopping                                                                                 monthly; $10,000,000
center in New Jersey                                                                        balloon payment
                                                                                            December 2003

Mortgage on                      10%                           January 1998                 Interest only
shopping center                                                                             monthly; balloon
in New Jersey                                                                               payment January 1998

Mortgage on retail               Greater of prime plus         November 1997                Interest only
buildings in Philadelphia        2% or 10%                                                  monthly; balloon
                                                                                            payment November 1997

Mortgage on retail
buildings in Philadelphia        5%                            November 1997                Interest only monthly;
                                                                                            balloon payment due
                                                                                            November 1997

Mortgage on retail               10% plus participation        May 2021                     Interest only; balloon
buildings in Philadelphia                                                                   due at maturity

Mortgage on land in              9% until March 31, 1997       Earlier of exercise of       Interest only; balloon
Bethesda, Maryland               9.5% thereafter               purchase option on land      due at maturity
                                                               or March 31, 1998


<CAPTION>
     Column A                      Column E              Column F         Column G
- -----------------------        ---------------        ---------------   ---------------        
                                                                           Carrying
                                                        Face Amount       Amount of
  Description of Lien            Prior Liens            of Mortgages    Mortgages (1)
- -----------------------        ---------------        ---------------   --------------- 
<S>                            <C>                    <C>               <C> 
Leasehold mortgage                  ---                   10,000,000       10,000,000 (2)
on shopping
center in New Jersey


Mortgage on                         ---                    4,020,000        3,208,000 (3)
shopping center
in New Jersey

Mortgage on retail                                           900,000          892,000 (4)
buildings in Philadelphia


Mortgage on retail
buildings in Philadelphia                                    950,000          938,000 (5)



Mortgage on retail                                         9,250,000        9,250,000
buildings in Philadelphia

Mortgage on land in                                        3,625,000        3,625,000
Bethesda, Maryland

                               ---------------        ---------------   --------------- 
                                    ---                  $28,745,000      $27,913,000
                               ===============        ===============   ===============
</TABLE>


1) For Federal tax purposes, the aggregate tax basis is approximately
   $27,913,000 as of December 31, 1996. No payments are delinquent on these
   mortgages.
2) This mortgage is extendable for up to 45 years with interest increasing to a
   maximum of 11%.
3) This mortgage is available for up to $4,020,000. At December 31, 1995,
   $3,182,000 was outstanding.
4) This mortgage is available for up to $900,000. At December 31, 1995,
   $379,000 was outstanding.
5) This mortgage is available for up to $950,000.

                                     F-26
<PAGE>

                        FEDERAL REALTY INVESTMENT TRUST

                                  SCHEDULE IV

                   MORTGAGE LOANS ON REAL ESTATE - CONTINUED

<TABLE> 
<CAPTION> 
                      Three Years Ended December 31, 1996


                       Reconciliation of Carrying Amount
                  -------------------------------------------


<S>                                                       <C>  
Balance, January 1, 1994                                    $13,871,000
 Additions during period
  Increase in existing loan                                       7,000
 Deductions during period
 Wrap portion of wrap mortgage
   written off as uncollectible                                (700,000)
                                                          --------------

Balance, December 31, 1994                                   13,178,000
 Additions during period
  Increase in existing loan                                       4,000
  Issuance of loan                                              379,000
                                                                -------

Balance, December 31, 1995                                   13,561,000
 Additions during period
  Increase in existing loan                                      25,000
  Issuance of loans                                          14,327,000
                                                             ----------

Balance, December 31, 1996                                  $27,913,000
                                                          ==============
</TABLE> 


                                     F- 27
<PAGE>
 
  Report of Independent Certified Public Accountants
  --------------------------------------------------
  on Supplemental Information
  ---------------------------

  Trustees and Shareholders
  Federal Realty Investment Trust

  In connection with our audit of the consolidated financial statements of
  Federal Realty Investment Trust referred to in our report dated February 5,
  1997 which is included in this Form 10-K, we have also audited Schedules III
  and IV as of December 31, 1996 and for each of the three years then ended. In
  our opinion, these schedules present fairly, in all material respects, the
  information required to be set forth therein.

  Grant Thornton LLP
  Washington, D.C.
  February 5, 1997

                                      F28
<PAGE>
 
                       NON-EXCLUSIVE BROKERAGE AGREEMENT
                       ---------------------------------



This Agreement is made and entered into on this third day of December, 1996 by
and between Federal Realty Investment Trust, an unincorporated business trust
organized under the business laws of the District of Columbia and Street Retail,
Inc., a Maryland corporation (collectively, "Client"), and Westport Realty
Advisors, Inc. and Jack Alan Guttman (collectively, "Broker").

In consideration of the mutual covenants set forth in this Agreement, the
parties agree as follows:

1.  This Agreement replaces the Exclusive Brokerage Agreement by and between
Client and Broker dated August 20, 1995 ("Prior Agreement") in its entirety.  As
of August 21, 1996, the Prior Agreement is terminated and its terms and
provisions, including Section 6, but excluding Section 7, thereof, are null and
void.

2.  Client hereby appoints Broker as its non-exclusive real estate broker for
the purchase of urban retail buildings and traditional "strip" shopping centers
and shopping malls (collectively, "Properties") located in Massachusetts,
Connecticut, New York and New Jersey (collectively, "Broker Area").  Broker
shall perform the duties of a real estate broker; specifically, Broker shall
conduct searches for Properties which fit the criteria established by Client and
assist Client with all aspects of the due diligence process in order to enable
Client to evaluate the desirability and feasibility of acquiring such Properties
or any interest therein; such assistance shall include collecting and providing
Client with market information such as demographics, information on competing
Properties, comparable rentals and sales and assistance in the appraisal and
underwriting of the Properties.  Client shall have a right of first refusal,
which refusal must be in writing, on all Properties identified or located by
Broker in Broker's Area before Broker can identify, offer or show such
Properties to any other potential purchaser.  Client must respond to Broker
indicating interest in pursuing or not pursuing such Properties within 14 days
of receipt of Broker's identification of such Properties.  Client's indication
of interest in such Properties shall not bind Client in any way to purchase such
Properties, and no Commission (as that term is defined herein) shall be paid to
Broker unless the conditions precedent to the payment of a Commission set forth
in Section 6 hereof have been met.  Client shall notify Broker if it later
determines not to continue investigating the possibility of a purchase of any
such Properties.  Following such notification of refusal, Broker may identify,
offer or show any such Properties to any other potential purchaser.

3.  Broker represents and warrants that:

     a)   Broker will act in accordance with the highest professional standards
          of the industry and in compliance with all applicable laws,
          regulations, codes, ordinances and orders.



                                      F29
<PAGE>
 
Non-Exclusive Brokerage Agreement


     b)   There are no obligations, commitments, or impediments of any kind that
          will limit or prevent the Broker's performance of its services and
          obligations pursuant to this Agreement.

     c)   The Broker is duly licensed as a real estate broker in the States of
          Massachusetts, Connecticut, New York and New Jersey.

     d)   Broker will perform its services in a professional manner and in the
          most expeditious and economical manner consistent with the interest of
          Client.

     e)   Broker is an independent contractor and not an employee of Client.

     f)   Broker solely represents Client in any transaction pursuant to this
          Agreement and must disclose Broker's sole representation of Client to
          all third parties contacted in connection with this Agreement.

     g)   Broker shall NOT disclose to any prospective seller or anyone else
          information obtained within the confidentiality and trust of the
          fiduciary relationship with Client, nor disclose to the prospective
          seller or anyone else information similarly obtained from Client
          without the consent of Client.

     h)   Broker shall NOT receive any fees, commissions or other remuneration
          other than the Commission (as hereinafter defined) from any seller,
          broker or any other source in connection with any property purchased
          by Client pursuant to this Agreement

4.   Broker's authority is limited to performing the services in accordance with
the terms of this Agreement.  Broker does not have any authority to enter into
or execute any agreement for or on behalf of Client.  No written proposals,
offers or other information concerning Client shall be distributed without
Client's prior written consent, which may be withheld in Client's sole and
absolute discretion.  Client shall have the right to specify Broker's degree of
involvement, if any, with respect to any negotiation of any contract of sale
("Contract of Sale").  Broker acknowledges that entering into a Contract of Sale
involves negotiation of complex provisions and issues, including business, tax
and operational issues and liabilities relating to a property, and that Client,
therefore, expressly reserves the right to reject any and all proposals for a
Contract of Sale and to approve any and all terms and conditions of any proposed
Contract of Sale as Client sees fit, in Client's sole and absolute discretion.

5.   The term of this Agreement ("Term") shall commence on August 21, 1996 and
end at midnight on August 21, 1997, unless sooner terminated in accordance with
the provisions of this


                                      F30
<PAGE>
 
Non-Exclusive Brokerage Agreement


Agreement.

6.   For transactions less than $10,000,001, Client shall pay Broker a
     commission (the "Commission") equal to:

     (i)    2.25% of the portion of the aggregate gross sales price ("Purchase
            Price") of the Properties acquired subject to this Agreement up to
            $2,000,000;

     (ii)   1.75% of the portion of the Purchase Price exceeding $2,000,000 up
            to $5,000,000;

     (iii)  1.50% of the portion of the Purchase Price exceeding $5,000,000 up
            to $10,000,000.

     For transactions exceeding $10,000,000, Client shall pay Broker a
commission (The "Commission") equal to:

     (i)    1.25% of the portion of the Purchase Price up to $15,000,000;

     (ii)   1.00% of the portion of the Purchase Price exceeding $15,000,000 up
            to $20,000,000;

     (iii)  .75% of the portion of the Purchase Price exceeding $20,000,000 up
            to $30,000,000;

     (iv)   .50% of the portion of the Purchase Price exceeding $30,000,000 up
            to $75,000,000;

     (v)    .25% of the portion of the Purchase Price exceeding $75,000,000.

Notwithstanding anything to the contrary contained in this Agreement, the
following shall be conditions precedent to Client's obligation to pay the
Commission:

     a)     The execution and delivery by Client and seller of a Contract of
            Sale for one or more Properties acceptable in form and substance to
            Client, in Client's sole and absolute discretion; and

     b)     The actual closing of the sale, including Client's payment of all
            monies due at closing, and transfer of title, or other evidence of
            ownership, to Client.


                                      F31
<PAGE>
 
Non-Exclusive Brokerage Agreement

Failure of either of these conditions shall preclude any claim for a Commission
by Broker.  In no event shall Broker ever receive any fees, commissions, or
other remuneration from any seller, broker or other person or entity in
connection with properties purchased by Client pursuant to this Agreement.

Except following the occurrence of an Event of Default as described in Section
9, it is further understood that the Commission shall be paid to Broker if, (i)
within One Hundred Eighty (180) days after the expiration or termination of the
Term, Client enters into a Contract of Sale for one or more Properties presented
by Broker during the Term and named in a written list ("List") delivered to
Client by Broker within ten (10) days following the expiration of the Term or
the date of termination of this Agreement ("Period End"), provided that, no more
than five (5) Properties are included on the List, Broker is actively engaged in
negotiating the purchase by Client of each Property included on the List, all
Properties included on the List shall be agreed to by Client (which agreement
shall not be unreasonably withheld) and the owner of each Property included on
the List shall provide a letter to Client by the Period End indicating active
interest in selling such Property to Client, (ii) such purchase is ultimately
consummated, and (iii) the two conditions precedent to Client's obligation to
pay the Commission, as set forth above, have been met.  Broker's Commission
shall be the sole compensation paid to Broker and Broker shall not be entitled
to reimbursement for any expenses or any other sums Broker incurs related to or
involving the performance of the services.  The Commission shall be paid to
Broker at closing and Client hereby authorizes the attorney or title company
conducting the closing to disburse the Commission to Broker at such closing.
The Commission shall be payable if the transfer or sale is structured as a cash
sale, like-kind exchange, partial sale, joint venture, newly formed partnership
or transfer of stock.

7.   In no event shall Client be responsible to pay any persons or entities,
other than Broker, any commissions or other remuneration of any kind in
connection with this Agreement or by virtue of their association with Broker.
Further, Client shall not be obligated to see to the application of the
Commission, if any, due under this Agreement or the payment of any other
remuneration for the benefit of any persons or entities other than Broker and no
other persons or entity shall be a third party beneficiary of this Agreement.
Broker shall be solely responsible for the direct payment of any commissions or
other remuneration of any kind due to other persons or entities claiming
entitlement to a share of the Commission or any other remuneration under this
Agreement or by virtue of their association with Broker.  Broker hereby agrees
to indemnify and hold Client harmless from and against any and all claims,
demands, obligations, liabilities, losses and damages (including, without
limitation, attorney's fees of counsel selected by Client) arising directly or
indirectly out of or in connection with any claim for commissions or other
remuneration of any kind for any person or entity claiming by, through or under
Broker or relating in any way to this Agreement, or Broker's actions or failure
to act pursuant to this Agreement; it being understood and agreed that Client's
liability hereunder shall be limited to


                                      F32
<PAGE>
 
Non-Exclusive Brokerage Agreement


the payment to Broker of the Commission, if any, owed under the Agreement.  In
the event any claims, demands, obligations, liabilities, losses and/or damages
arise in connection with any claim for commissions, fees or other remuneration,
Client may, in its sole and absolute discretion, withhold Commissions otherwise
payable to Broker pending final resolution and may offset against such
Commissions any such claims, demands obligations, liabilities, losses and or
damages.  This provision shall survive any termination of this Agreement.

8.   Broker shall obtain, pay for and keep in force at all times during the
performance of work pursuant to this Agreement, the following insurance coverage
placed with insurance companies having an A.M. Best rating of A VI or better:

Comprehensive General Liability Insurance, with limit of not less than one
million dollars ($1,000,000) per occurrence, or Commercial General Liability
                                             --                             
Insurance with limits of not less than one million dollars ($1,000,000) per
occurrence and two million dollars ($2,000,000) aggregate.  Client shall be
added as an additional insured.  The policy shall provide such additional
insured with a thirty (30) day notice of cancellation, non-renewal or material
change.  Any certificates of insurance furnished in accordance with this
Agreement shall specify who has been added as an additional insured and shall
state that the policy has been amended to provide the thirty (30) day advance
notice.


Professional Liability Insurance with a limit of not less than one million
dollars ($1,000,000). Contractor may meet the limits of liability indicated by
means of the use of an umbrella liability policy. Any general liability policy
must be written on an occurrence basis. Owner shall be furnished with
certificates evidencing that all such insurance specified herein is in force
prior to commencement of services provided pursuant to this Agreement.

9.   This Agreement may be terminated by either party upon thirty (30) days'
written notice.  In the event of termination by either party, Broker shall be
entitled to receive only that Commission which it has earned pursuant to and in
accordance with Section 6 of this Agreement and Client shall have no further
obligations or liabilities hereunder.

10.  Broker's failure or refusal to perform or observe any obligation, covenant,
or condition of this Agreement shall constitute an Event of Default.  Should an
Event of Default occur, Client may, at its option, terminate this Agreement
without affecting any other remedy which it may have at law or in equity.  Such
termination shall be effective immediately upon Broker's receipt of written
notice from Client.  In such event, Broker shall be entitled to receive only
that Commission which it has already earned pursuant to and in accordance with
Section 6 of this Agreement, less any and all damages, losses, claims, costs and
expenses incurred or suffered by Client as a result of Broker's failure or
refusal to perform and Client shall have no further


                                      F33
<PAGE>
 
Non-Exclusive Brokerage Agreement


obligations or liabilities hereunder.  Broker will not be entitled to receive
any Commissions on properties that are purchased by Client, unless the purchase
agreement is fully executed before the date of occurrence of an Event of Default
and the conditions precedent to the Client's obligation to pay a Commission set
forth in Section 6 have been met.

11.  Client, its directors, employees, officers, agents and shareholders shall
not be personally liable under this Agreement and Broker hereby agrees to look
solely to Client's property, real, personal or otherwise, tangible or
intangible, for payment of any claim hereunder. A similar limitation on
liability shall be inserted in each document executed by Client (if any)
pursuant to this Agreement.

12.  Whenever any demand, request, approval consent or notice ("Notice") shall
or may be given by one party to the other, Notice shall be addressed to the
parties at their respective addresses as set forth below and delivered by (i)
hand, (ii) facsimile, (iii) a nationally recognized overnight express courier,
or (iv) registered or certified mail return receipt requested.  The date of
actual receipt shall be deemed the date of service of Notice.  In the event an
addressee refuses to accept delivery, however, then Notice shall be deemed to
have been served on either (i) the date hand delivery is refused, (ii) the next
business day in the case of delivery by overnight courier, or (iii) three (3)
business days after mailing the notice in the case of registered or certified
mail.  Either party may, at any time, change its Notice address by giving the
other party Notice, in accordance with the above, stating the change and setting
forth the new address.

     Client:    Ron D. Kaplan
                Vice President, Capital Markets
                Federal Realty Investment Trust
                1626 East Jefferson Street
                Rockville, Maryland  20852-4041

                     and

                Robert S. Wennett
                Senior Vice President, Acquisitions
                Federal Realty Investment Trust
                1626 East Jefferson Street
                Rockville, Maryland  20852-4041



          with a copy to:


                                      F34
<PAGE>
 
Non-Exclusive Brokerage Agreement


                Street Retail, Inc.
                1626 East Jefferson Street
                Rockville, Maryland  20852-4041
                Attn:  Secretary

     Broker:    Westport Realty Advisors, Inc.
                35 Prospect Road
                Westport, Connecticut  06880
                Attn:  Jack Alan Guttman, President

13.  This Agreement contains the entire agreement between Client and Broker,
supersedes any prior agreements or understandings, and no oral statements or
prior written matter not specifically incorporated in this Agreement shall be of
any force and effect.  No variation, modification, or changes of this Agreement
shall be binding on either party to the Agreement unless set forth in a document
executed by these parties or a duly authorized agent, officer, or representative
hereof.

14.  Neither Client nor Broker shall file or record any instrument or document
relative to this Agreement in any public records except as may be required by
the federal securities laws.

15.  Notice:  The amount or rate of real estate commissions is not fixed by law.
They are set by each Broker individually and may be negotiable between the
Client and the Broker.

16.  For Connecticut transactions, this Agreement shall be subject to Section
46a-64 of the Connecticut General Statutes, as amended, and governed by and
construed in accordance with the laws of the State of Connecticut.

17.  The heirs, transferees, successors, and assigns of the parties hereof shall
be duly bound by the provisions hereof, provided Broker may not assign or
otherwise transfer its right or obligation hereunder.

18.  The terms of the Agreement shall be governed by and construed in accordance
with the laws of the State of Maryland.

19.  This Agreement may be executed in counterparts, each of which shall be
deemed to be an original and shall together constitute one and the same
instrument.



     IN WITNESS WHEREOF, the parties have duly executed this Agreement as of the
day and year first above stated.

                                      F35
<PAGE>
 
Non-Exclusive Brokerage Agreement


and year first above stated.

               CLIENT:

               FEDERAL REALTY INVESTMENT TRUST


               By: Ron D. Kaplan
                   --------------------------------
                   Ron D. Kaplan
                   Vice President, Capital Markets



               By: Robert S. Wennet
                   --------------------------------
                   Robert S. Wennett
                   Senior Vice President, Acquisitions



               BROKER:

               WESTPORT REALTY ADVISORS, INC.


               By: Jack Alan Guttman
                   --------------------------------
                   Jack Alan Guttman
                   President


               JACK ALAN GUTTMAN


               Jack Alan Guttman
               ------------------------------------



                                      F36
<PAGE>
 
                               SECOND AMENDMENT
                          dated as of August 1, 1996

                                    to the

                               CREDIT AGREEMENT
                        dated as of September 30, 1994

                                    between

                        FEDERAL REALTY INVESTMENT TRUST

                                      and

                     FIRST UNION NATIONAL BANK OF VIRGINIA

                                      F37
<PAGE>
 
                     SECOND AMENDMENT TO CREDIT AGREEMENT

       This SECOND AMENDMENT TO CREDIT AGREEMENT (this  "Amendment") is dated as
of August 1, 1996 and is between FEDERAL REALTY INVESTMENT TRUST, a District of
Columbia unincorporated business trust (the "Borrower"), and FIRST UNION
NATIONAL BANK OF VIRGINIA, a national banking association (the "Bank").

                                   RECITALS

       WHEREAS, the Borrower and the Bank are parties to a Credit Agreement
dated as of September 30, 1994, as amended by a First amendment to Credit
Agreement, dated as of April 30, 1996, (as so amended, the "Credit Agreement")
pursuant to which the Bank has established in favor of the Borrower a
$50,000,000 unsecured line of credit; and

       WHEREAS, the Borrower has requested that the Credit Agreement be amended
to extend the maturity date of the line of credit from August 1, 1998 to 
August 1, 2000; and

       WHEREAS, the Bank is willing to amend the Credit Agreement on the terms
and conditions set forth herein;

       NOW, THEREFORE, the parties hereto agree as follows:

       Section 1.   Definitions.  Terms used herein and not defined which are
                    -----------                                              
defined in the Credit Agreement shall have for the purposes hereof the
respective meanings set forth therein.

       Section 2.   Amendment to Section 1.1 of the Credit Agreement. Section
                    ------------------------------------------------
1.1 of the Credit Agreement is amended by substituting "August 1, 2000" for
"August 1, 1998" in clause (i) of the definition of "Termination Date" (which
amendment extends the maturity date of the Line of Credit Commitment from 
August 1, 1998 to August 1, 2000).

       Section 3.   Amendment to Section 2.13 of the Credit Agreement.  Section
                    -------------------------------------------------          
2.13 of the Credit Agreement is amended by substituting "August 1, 1998" for
"August 1, 1996" in the sixth line of such section (which amendment extends the
date on or before which the borrower is prohibited from reducing or terminating
the Line of Credit Commitment from August 1, 1996 to August 1, 1998).

       Section 4.   Representations and Warranties.  The Borrower represents and
                    ------------------------------                              
warrants to the Bank that (i) the execution, delivery and performance by the
Borrower of this Amendment have been duly authorized by all necessary corporate
action, (ii) this Amendment constitutes the valid, binding and enforceable
obligation of the Borrower (subject, as to enforceability, to the exceptions set
forth in Section 5.3 of the Credit Agreement), (iii) the Borrower has no
defense, right of set-off or counterclaim of any nature in connection with its
obligations under the Credit Agreement, (iv) the representations and warranties
of the Borrower set forth in the Credit Agreement are true and correct as of the
date of this

                                      F38
<PAGE>
 
Amendment as if made as of the date of this Amendment (unless such
representations and warranties specifically relate to an earlier date and except
to the extent that the Borrower has notified the Bank in writing to the contrary
and such notice has been accepted by the Bank) and (v) no Default has occurred
and is continuing.

       Section 5.   Costs and Expenses.  The Borrower agrees to pay all costs
                    ------------------
and expenses incurred by the Bank in connection with the preparation, execution
and delivery of this Amendment and any note, document or instrument delivered in
connection herewith, including the reasonable fees and expenses of counsel for
the Bank.

       Section 6.   Effectiveness.  This Amendment shall become effective as 
                    -------------
of the date (the "Amendment Effective Date") on which the Bank shall have
received (i) a copy of this Amendment duly executed by an authorized officer of
the Borrower and (ii) the original of a promissory note substantially in the
form of Exhibit A hereto (the "Note") executed by an authorized officer of the
Borrower (which promissory note shall replace the promissory note dated 
April 30, 1996 made by the Borrower in favor of the Bank in the maximum
principal amount of $50,000,000). On the Amendment Effective Date the Credit
Agreement shall be automatically amended as set forth herein. On and after the
Amendment Effective Date, the rights and obligations of the Borrower and the
Bank with respect to the period prior to the Amendment Effective Date shall
continue to be governed by the provisions of the Credit Agreement.

       Section 7.   Integration; Confirmation.  On and after the amended
                    -------------------------
Effective Date, each reference in the Credit Agreement to "this Agreement,"
"herein," "hereunder" or words of similar import, and each reference in any note
or other document delivered in connection with the Credit Agreement to the
"Credit Agreement," shall be deemed to be a reference to the Credit Agreement as
amended by this Amendment, and the Credit Agreement as so amended shall be read
as a single, integrated document. Except as amended by this Amendment, all other
terms and provisions of the Credit Agreement shall continue in full force and
effect and unchanged and are hereby confirmed in all respects.

       Section 9.   Counterparts.  This Amendment may be signed in any number of
                    ------------                                                
counterparts, each of which shall be an original, all of which taken together
shall constitute a single integrated agreement with the same effect as if the
signatures thereto and hereto were upon the same instrument.

       Section 10.   Governing Law.  This Amendment and the Note shall be
                     -------------
deemed to be contracts made under seal and shall be governed by and construed in
accordance with the laws of the Commonwealth of Virginia.

                                      F39
<PAGE>
 
       IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed by their respective authorized officers as of the day and year
first above written.

                                     FEDERAL REALTY INVESTMENT TRUST

                                     By    Ron D. Kaplan
                                           --------------------------------
                                           Ron D. Kaplan
                                           Vice President - Capital Markets

                                     4800 Hampden Lane, Suite 500
                                     Bethesda, Maryland 20814
                                     Attention:  Legal Department


                                     FIRST UNION NATIONAL BANK OF VIRGINIA

                                     By    William A. Richardson
                                           --------------------------------
                                           William A. Richardson
                                           Vice President

                                     1970 Chain Bridge Road
                                     McLean, Virginia 22102-4099

                                      F40
<PAGE>
 
                                THIRD AMENDMENT
                          dated as of August 8, 1996

                                    to the

                               CREDIT AGREEMENT
                        dated as of September 30, 1994

                                    between

                        FEDERAL REALTY INVESTMENT TRUST

                                      and

                     FIRST UNION NATIONAL BANK OF VIRGINIA



                                      F41
<PAGE>
 
                      THIRD AMENDMENT TO CREDIT AGREEMENT

     This THIRD AMENDMENT TO CREDIT AGREEMENT (this "Amendment") is dated as of 
August 8, 1996 and is between FEDERAL REALTY INVESTMENT TRUST, a District of 
Columbia unincorporated business trust (the "Borrower"), and FIRST UNION 
NATIONAL BANK OF VIRGINIA, a national banking association (the "Bank").

                                   RECITALS

     WHEREAS, the Borrower and the Bank are parties to a Credit Agreement dated 
as of September 30, 1994, as amended by a First amendment to Credit Agreement, 
dated as of April 30, 1996, and a Second Amendment to Credit Agreement dated as
of August 1, 1996, (as so amended, the "Credit Agreement") pursuant to which the
Bank has established in favor of the Borrower a $50,000,000 unsecured line of
credit; and

     WHEREAS, the Borrower has requested that the Credit Agreement be amended to
extend the maturity date of the line of credit from August 1, 2000 to August 1, 
2001; and 

     WHEREAS, the Bank is willing to amend the Credit Agreement on the terms and
conditions set forth herein;

     NOW, THEREFORE, the parties hereto agree as follows:

     Section 1.  Definitions.  Terms used herein and not defined which are 
                 -----------
defined in the Credit Agreement shall have for the purposes hereof the
respective meanings set forth therein.

     Section 2.  Amendment to Section 1.1 of the Credit Agreement.  Section 1.1 
                 ------------------------------------------------
of the Credit Agreement is amended by substituting "August 1, 2001" for "August
1, 2000" in clause (i) of the definition of "Termination Date" (which amendment
extends the maturity date of the Line of Credit Commitment from August 1, 2000
to August 1, 2001).

     Section 3.  Amendment to Section 2.13 of the Credit Agreement.  Section 
                 -------------------------------------------------
2.13 of the Credit Agreement is amended by substituting "August 1, 1999" for 
"August 1, 1998" in the sixth line of such section (which amendment extends the 
date on or before which the borrower is prohibited from reducing or terminating
the Line of Credit Commitment from August 1, 1998 to August 1, 1999).

     Section 4.  Representations and Warranties.  The Borrower represents and 
                 ------------------------------
warrants to the Bank that (i) the execution, delivery and performance by the 
Borrower of this Amendment have been duly authorized by all necessary corporate 
action, (ii) this Amendment constitutes the valid, binding and enforceable 
obligation of the Borrower (subject, as to enforceability, to the exceptions set
forth in Section 5.3 of the Credit Agreement), (iii) the Borrower has no 
defense, right of set-off or counterclaim of any nature in connection with its
obligations under the Credit Agreement, (iv) the representations and warranties
of the

                                      F42
<PAGE>
 
Borrower set forth in the Credit Agreement are true and correct as of the date 
of this Amendment as if made as of the date of this Amendment (unless such 
representations and warranties specifically relate to an earlier date and except
to the extent that the Borrower has notified the Bank in writing to the contrary
and such notice has been accepted by the Bank) and (v) no Default has occurred 
and is continuing.

     Section 5.  Costs and Expenses. The Borrower agrees to pay all costs and 
                 ------------------
expenses incurred by the Bank in connection with the preparation, execution and 
delivery of this Amendment and any note, document or instrument delivered in 
connection herewith, including the reasonable fees and expenses of counsel for 
the Bank.

     Section 6.  Effectiveness. This Amendment shall become effective as of the 
                 -------------
date (the "Amendment Effective Date") on which the Bank shall have received (i)
a copy of this Amendment duly executed by an authorized officer of the Borrower
and (ii) the original of a promissory note substantially in the form of Exhibit
a hereto (the "Note") executed by an authorized officer of the Borrower (which
promissory note shall replace the promissory note date August 1, 1996 made by
the Borrower in favor of the Bank in the maximum principal amount of
$50,000,000). On the Amendment Effective Date the Credit Agreement shall be
automatically amended as set forth herein. On and after the Amendment Effective
Date, the rights and obligations of the Borrower and the Bank with respect to
the period prior to the Amendment Effective Date shall continue to be governed
by the provisions of the Credit Agreement.

     Section 7.  Integration; Confirmation. On and after the amended Effective 
                 -------------------------
Date, each reference in the Credit Agreement to "this Agreement," "herein,"
"hereunder" or words of similar import, and each reference in any note or other
document delivered in connection with the Credit Agreement to the "Credit
Agreement," shall be deemed to be a reference to the Credit Agreement as amended
by this Amendment, and the Credit Agreement as so amended shall be read as a
single, integrated document. Except as amended by this Amendment, all other
terms sand provisions of the Credit Agreement shall continue in full force and
effect and unchanged and are hereby confirmed in all respects.

     Section 9. Counterparts. This Amendment may be signed in any number of 
                ------------
counterparts, each of which shall be an original, all of which taken together 
shall constitute a single integrated agreement with the same effect as if the 
signatures thereto and hereto were upon the same instrument.

     Section 10.  Governing Law. This Amendment and the Note shall be deemed to 
                  -------------
be contracts made under seal and shall be governed by and construed in 
accordance with the laws of the Commonwealth of Virginia.


                                      F43
<PAGE>
 
        IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be 
duly executed by their respective authorized officers as of the day and year 
first above written.

                                     FEDERAL REALTY INVESTMENT TRUST

                                     By  Ron D. Kaplan
                                         --------------------------------
                                         Ron D. Kaplan
                                         Vice President - Capital Markets
                                      
                                     4800 Hampden Lane, Suite 500
                                     Bethesda, Maryland 20814
                                     Attention: Legal Department

                                     FIRST UNION NATIONAL BANK OF VIRGINIA

                                     By  William A. Richardson
                                         --------------------------------  
                                         William A. Richardson
                                         Vice President

                                     1970 Chain Bridge Road
                                     McLean, Virginia 22102-4099


                                      F44
<PAGE>
 
                 THIRD AMENDMENT TO REVOLVING CREDIT AGREEMENT
                 ---------------------------------------------


     This Third Amendment to Revolving Credit Agreement ("this Third
Amendment"), is made the 1st day of July, 1996, by and between FEDERAL REALTY
INVESTMENT TRUST, an unincorporated business trust organized under the laws of
the District of Columbia ("Borrower"), having an office at 4800 Hampden Lane,
Suite 500, Bethesda, Maryland  20814, and CORESTATES BANK, N.A., a national
banking association ("Bank"), having an office at FC1-8-10-67, 10th floor,
Widener Building 1339 Chestnut Street, Philadelphia, Pennsylvania  19107.

                                  Background
                                  ----------

     A.  Borrower and Bank are parties to a Revolving Credit Agreement dated as
of September 1, 1993, as amended by a First Amendment to Revolving Credit
Agreement dated January 31, 1994, and a Second Amendment to Revolving Credit
Agreement dated September 30, 1994 (as so amended, the "Revolving Credit
Agreement").  All capitalized terms used but not specifically defined herein
have the meanings defined in the Revolving Credit Agreement.

     B.  Borrower has requested Bank to modify the rate of interest payable on
Loans and to extend the commitment Termination Date.

     NOW, THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, and intending to be legally bound
hereby, Borrower and Bank agree as follows:

                                      F45
<PAGE>
 
     1.  Henceforth, the Commitment Termination Date shall be the date that is
five (5) years after the date of this Third Amendment.

     2.  Henceforth, the term "LIBOR Spread" shall mean three quarters of one
percent per annum (that is, 75 "basis points").

     3.  Section 5.07(d) of the Revolving Credit Agreement is hereby deleted and
the following is inserted in its place:
         "(d) Recourse Mortgage Debt in accordance with Section 5.04 (a)".

     4.  Henceforth, the term "Core Region" shall include Chicago, Illinois.

     5.  Section 6.15 of the Revolving Credit Agreement is hereby deleted and
the following is inserted in its place:

     "Assets.  At least fifty percent (50%) of the assets of the Borrower, on a
      ------                                                                   
Consolidated basis, shall at all times consist of retail properties and/or
residential apartment buildings."

     6.  Except as specifically modified hereby, the Revolving Credit Agreement
remains in full force and effect, in accordance with its terms.  Borrower hereby
ratifies and confirms all of Borrower's obligations to Bank under the Revolving
Credit Agreement and represents to, and agrees with, Bank that Borrower has no
defense, set-off or counterclaim to or against any of Borrower's obligations
under the Revolving Credit Agreement.

     IN WITNESS WHEREOF, Borrower and Bank have executed this Third Amendment as
of the day and year first above written.


                                      F46
<PAGE>
 
                                   FEDERAL REALTY INVESTMENT TRUST

Rebecca Dawes                      By:  Ron D. Kaplan                     
- --------------------                    --------------------------------   
Witness                                 Ron D. Kaplan, Vice President        
                                        - Capital Markets


                                   CORESTATES BANK, N.A.

                                   By:  Glenn W. Gallagher     
                                        --------------------------------    
                                        Glenn W. Gallagher,
                                        Vice President



                                      F47
<PAGE>
 
                 THIRD AMENDMENT TO REVOLVING CREDIT AGREEMENT


     This THIRD AMENDMENT TO REVOLVING CREDIT AGREEMENT (the "Third Amendment")
is entered into as of the 7th day of August, 1996, by and between FEDERAL REALTY
INVESTMENT TRUST, a District of Columbia unincorporated business trust (the
"Borrower"), and SIGNET BANK, a Virginia Corporation, a successor by merger
dated October 31, 1995 to Signet Bank/Maryland.

                                    PREFACE

     Reference is made to the Revolving Credit Agreement dated as of June 22,
1993 between the Borrower and the Bank, as amended by the First Amendment to
Revolving Credit Agreement dated as of September 30, 1994 (as amended, the
"Credit Agreement"), and as further amended by the Second Amendment to Revolving
Credit Agreement dated as of October 23, 1995 (as amended the "Credit
Amendment").  Except as otherwise provided, capitalized terms used herein and
not defined herein shall have the meanings set forth in the Credit Agreement.

     The Borrower has requested that the Credit Agreement be amended as
hereinafter provided to extend the Termination Date and to modify certain other
terms contained in the Credit Agreement.  The Bank is willing to agree to such
requests, subject to the terms and conditions contained herein.

     NOW THEREFORE, in consideration of the foregoing and for other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

     1.  Amendments to the Credit Agreement.  The Credit Agreement is hereby
amended as follows:

          (a)  Section 2.1 (a) of the Credit Agreement is amended by deleting
               the number "$30,000,000" in the fifth line and inserting in lieu
               thereof the number "25,000,000".

          (b)  Section 2.1 (b) of the Credit Agreement is hereby amended by
               deleting the date "July 1, 1998" in the first line of such
               subsection and inserting in lieu thereof the date "July 1, 2001".

          (c)  Section 2.3 (a) (vi) is amended by deleting the existing Section
               2.3 (a) (vi) and inserting in lieu thereof the following:

               "The Applicable Margin means the applicable margin set forth in
               the table below used in calculating the interest rate applicable
               to Prime

                                      F48
<PAGE>
 
               Rate Loans and Euro-Dollar Loans which shall vary from time to
               time in accordance with the borrower's long-term unsecured debt
               ratings.  The Applicable Margin to be used in calculating the
               interest rate applicable to different Loans shall vary from time
               to time in accordance with Borrower's then applicable (x) Moody's
               debt rating and (y) S&P debt rating as the case may be.  The
               applicable debt ratings and the Applicable Margin are set forth
               in the following table:
<TABLE>
<CAPTION>
 
                                      Euro-Dollar Loans          Prime Rate Loans   
S&P Rating      Moody's Rating        Applicable Margin         Applicable Margin   
- ----------      --------------        -----------------         -----------------   
<S>             <C>                   <C>                       <C>                 
                                                                                    
A or higher     A2 or higher                 .45%                      0%           
                                                                                    
BBB to A-       Baa2 to A3                   .75%                      0%           
                                                                                    
BBB-            Baa3                        1.50%                      0%            
 
</TABLE>

               S&P means Standard & Poor's Ratings Group and its successors and
               Moody's means Moody's Investors Service, Inc. and its successors.
               In the event the Borrower receives ratings from S&P and Moody's
               that are not equivalent, the most recent rating in which S&P and
               Moody's had equivalent ratings will be used to determine the
               applicable margin.

          (d)  Section 3.1 (b) of the Credit Agreement is amended by deleting
               the existing Section 3.1 (b) and inserting in lieu thereof the
               following:

               "For the period from the date hereof to but not including the
               Termination Date, the Borrower shall pay to the Bank a fee at a
               rate in accordance with Borrower's then applicable (x) Moody's
               debt rating, and (y) S&P debt rating as the case may be, on the
               average unused portion of the Commitment, such fee shall be
               payable in arrears on the first day of January, April, July, and
               October of each year, and on the Termination Date.  The
               applicable rating and annual fee are set forth in the table
               below:
<TABLE>
<CAPTION>
 
                                                                Annual 
          S&P Rating           Moody's Rating                     Fee          
          ----------           --------------                   ------         
          <S>                  <C>                              <C>            
                                                                               
          A or higher          A2 or higher                     .125%          
          BBB to A-            Baa2 to A3                       .125%          
          BBB- or lower        Baa3 to lower                     .25%          
</TABLE>

               In the event the Borrower receives ratings from S&P and Moody's
               that

                                      F49
<PAGE>
 
               are not equivalent, the most recent rating in which S&P and
               Moody's had equivalent ratings will be used to determine the
               Annual Fee.

          (e)  Section 3 of the Credit Agreement is amended by adding a new
               section 3.6 to read as follows:

               "3.6 Reduction of Commitment.  The Borrower shall have the right
               at any time from time to time upon five (5) Business Days prior
               written notice to the Bank to reduce by $1,000,000 or an integral
               multiple of $1,000,000 in excess thereof or terminate entirely
               the unborrowed portion of the then Commitment.  Upon the
               effective date of any such reduction or termination, the Borrower
               shall pay to the Bank the full amount of any fees then accrued on
               the reduction.  No reduction or termination of the Commitment may
               be reinstated."

          (f)  Section 7.15 (a) of the Credit Agreement (as amended by Section
               1(j) of the First Amendment) is amended by deleting the phrase
               "retail shopping centers" in the tenth line and inserting in lieu
               thereof the phrase "retail properties".

          (g)  Section 7.15 (b) of the Credit Agreement is amended by deleting
               the number "5%" in the seventh line and inserting in lieu thereof
               the number "10%".

          2.   Representations and Warranties. The Borrower and the undersigned
hereby certify that (i) each of the representations and warranties made in or in
connection with the Credit Agreement and this Third Amendment are true and
correct (except to the extent the Borrower has previously notified the Bank to
the contrary) as of the date hereof; (ii) no Default or Event of Default has
occurred and is continuing or will occur as a result of this Third Amendment or
the transactions contemplated hereby; and (iii) the execution and delivery of
this Third Amendment and the performance of the Borrower's obligations under the
Credit Agreement, as amended hereby, have been approved by all necessary action
of the Borrower and the officer executing this Third Amendment has been duly
authorized to execute and deliver this Third Amendment on behalf of the
Borrower.

          3.   Conditions to Amendment.  The effectiveness of the agreement of
the Bank to this Third Amendment is subject to the satisfaction of the following
conditions precedent:

               a.   The Bank shall have received the following, all of which
must be in a form and substance satisfactory tot he Bank and in its sole
discretion:

               (i)  this Third Amendment, duly executed by the Borrower and the
                    Bank;

                                      F50
<PAGE>
 
               (ii) a Third Amended Revolving Credit Note, in the form Attached
                    hereof as Exhibit A (the "Third Amended Revolving Credit
                    Note"), duly executed by the Borrower;

               (iii)written confirmation from the Borrower that it has executed
     agreements with First Union National Bank of Virginia ("First Union"),
     Corestates Bank, N.A. ("Corestates"), and Mellon Bank, N.A. ("Mellon")
     which amend their respective credit agreements for a term and rate similar
     to that of the Bank.

               b. All representations and warranties made in or in connection
               with the Credit Agreement and this Third Amendment shall be true,
               correct and complete (except to the extent the Borrower has
               previously notified the Bank to the contrary) on and as of the
               date hereof.

               c. No Default or Event of Default under the Credit Agreement
               shall have occurred and be continuing or will occur as a result
               of this Third Amendment or the transactions contemplated hereby.

          4.   No Claims or Defenses.  The Borrower acknowledges and agrees that
its obligations under the Credit Agreement, as amended hereby, are its valid
obligations and, as of the date hereof, there are no claims, setoffs or defenses
to the payment or performance by the Borrower of such obligations, and that the
Bank may enforce the payment and performance of such obligations as set forth in
the Credit Agreement, as amended hereby, and the Third Amended Revolving Credit
Note.

          5.   Counterpart Execution.  This Third Amendment may be executed in
any number of counterparts, and by the different parties on different
counterparts, each of which when so executed and delivered shall be deemed an
original, but all such counterparts taken together shall constitute one and the
same instrument.  In making proof of this agreement it shall only be necessary
to account for and produce one such counterpart.

          6.   Entire Agreement.  From and after the effectiveness of this Third
Amendment, the Credit Agreement (as amended hereby) and the Third Amended
Revolving Credit Note constitute the entire understanding of the parties with
respect to the subject matter thereof and any prior agreements, whether written
or oral, or contemporaneous oral agreements, with respect there to are
superseded hereby.

          7.   Governing Law.  The Credit Agreement, this Third Amendment and
the Third Amended Revolving Credit Note, and the rights and duties of the
parties hereto and thereto, including matters of construction, validity and
performance, shall be governed and determined in accordance with the laws of the
state of Maryland without giving effect to the choice of laws thereof.

                                      F51
<PAGE>
 
          9.  References to the Credit Agreement and the Note.  Except as herein
specifically amended the Credit Agreement shall remain in full force and effect
in accordance with its terms.  From and after the effectiveness hereof, whenever
reference is made in any agreement (including without limitation the Credit
Agreement), note, certificate, noticed document, letter or conversation to the
Credit Agreement or to the Note, such reference shall, without more, be deemed
to refer to the Credit Agreement, as amended hereby, or to the Third Amended
Revolving Credit Note, as applicable.

          IN WITNESS WHEREOF of the parties hereto have executed this Third
Amendment as of the date first written above.


                         FEDERAL REALTY INVESTMENT TRUST

                         By:   Ron Kaplan
                               -------------------------------
                         Name: Ron Kaplan
                               -------------------------------
                         Title:Vice President
                               -------------------------------



                         SIGNET BANK, a Virginia corporation, a successor by
                         merger dated October 31, 1995 to Signet Bank/Maryland

                         By:   John A. Schissel
                               -------------------------------
                         Name: John A. Schissel
                               -------------------------------
                         Title:Vice President
                               -------------------------------

Attachments

Exhibit A -- Form of Amended Revolving Credit Note

                                      F52
<PAGE>
 
                      FOURTH AMENDMENT TO CREDIT AGREEMENT
                      ------------------------------------

     THIS FOURTH AMENDMENT TO CREDIT AGREEMENT (this "Amendment") is made this
9th day of August, 1996 by and between FEDERAL REALTY INVESTMENT TRUST, a
District of Columbia unincorporated business trust (the "Borrower"), and MELLON
BANK, N.A., a national banking association (the "Bank").

                                   Background
                                   ----------

     A.   Reference is made to the Credit Agreement dated as of February 11,
1994 by and between the Borrower and the Bank, as amended by a First Amendment
to Credit Agreement dated as of September 30, 1994, a Second Amendment to Credit
Agreement dated as of March 17, 1995 and a Third amendment to Credit Agreement
dated as of June 8, 1995 (collectively, the "Original Agreement") pursuant to
which the Bank extended to the Borrower a revolving credit facility in the
maximum amount of $20,000,000.  Capitalized terms used herein and not otherwise
defined herein shall have the meaning provided in the Original Agreement.

     B.   The Borrower has requested that the Bank increase the maximum amount
of the revolving credit facility from $20,000,000 to $30,000,000, extend the
termination date from April 30, 1998 to July 1, 2001 and make certain other
changes as set forth herein.

     C.   Bank has agreed to make such changes subject to the conditions set
forth herein.

     NOW, THEREFORE, in consideration of the foregoing and for other good and
valuable consideration, the receipt and

                                      F53
<PAGE>
 
sufficiency of which are hereby acknowledged, the parties hereto, intending to
be legally bound, hereby agree as follows:

     1.   The Original Agreement is hereby amended as follows:

          a.   The definition of "Available Amount" appearing in Section 1.1 of
the Original Agreement is hereby deleted in its entirety and substituted with
the following:

               "'Available Amount' means, as of any date, $30,000,000 minus the
               aggregate unpaid principal amount of Advances outstanding on such
               date."

          b.   The definition of "Termination Date" appearing in Section 1.1 of
the Original Agreement is hereby deleted in its entirety and substituted with
the following:

               "'Termination Date' means the latter of (i) July 1, 2001 or (ii)
               the date to which the Line of Credit Period has been extended
               pursuant to Section 2.10."

          c.   Section 2.4(b) of the Original Agreement is hereby deleted in its
entirety and substituted with the following:

               "If the Borrower elects that an Advance shall bear interest at
               the Euro-Dollar-Based Rate, such Advance shall bear interest on
               the outstanding principal amount thereof, for each day during the
               applicable Interest Period, at a rate per annum equal to the sum
               of .75% plus the applicable Adjusted London Interbank Offered
               Rate. All such interest shall be payable on the first day of each
               month."

          d.   Section 2.10 is hereby deleted in its entirety and substituted
with the following:

                    "The Bank shall review the Line of Credit Commitment on or
               before July 1, each year, commencing July 1, 1997 and may, in its

                                      F54
<PAGE>
 
               sole and absolute discretion, extend the Line of Credit Period
               from time to time for an additional one year period. If the Bank
               wishes to so extend the Line of Credit Period, it must send
               written notice thereof to Borrower on or before July 1 of each
               year commencing July 1, 1997. The Bank shall have the
               unconditional right not to extend the Line of Credit Period,
               notwithstanding that no Event of Default exists. In the event
               that Bank fails to send the extension notice described in this
               Section, the Bank shall be deemed to have not extended the Line
               of Credit Period."

          e.   Section 5.2 of the Original Agreement is hereby deleted in its
entirety and hereby substituted with the following:

               "Minimum Shareholders' Equity.  The Borrower will not permit
                ----------------------------                               
               Shareholders' Equity to be less than $300,000,000 as of the last
               day of any calendar quarter."

          f.   Section 5.4 of the Original Agreement is hereby deleted in its
entirety and substituted with the following:

               "Minimum Funds from Operations.  The Borrower will not permit 
                -----------------------------                        
               Funds From Operations to be less than the greater of (i) in any
               fiscal year, 90% of the Funds From Operations for the immediately
               prior fiscal year and (ii) $30,000,000 in the aggregate for any
               period of four consecutive calendar quarters."

          g.   Section 5.5 of the Original Agreement is hereby deleted in its
entirety and substituted with the following:

               "Limitation on Dividends.  The Borrower will not during any four 
                -----------------------                                   
               consecutive calendar quarters pay dividends which exceed an
               amount equal to the sum of (i) 100% of the Funds From Operations
               for such four quarter period and (ii) $5,000,000. The foregoing
               covenant w\shall be determined on a quarterly basis."

                                      F55
<PAGE>
 
               h.   The form of Note attached as Exhibit A to the Original
Agreement, as amended and restated, is hereby amended and restated to read in
its entirety as set forth in the Amended and Restated Note attached as Exhibit A
                                                                       ---------
of this Amendment (the "Amended and Restated Note").

          2.   From and after the date hereof, all references in the Original
Agreement to the Note shall be to the Amended and Restated Note in the form
attached hereto as Exhibit A and executed in connection with this Amendment, so
                   ---------                                                   
as to extend the provisions of the Original Agreement, as modified by this
Amendment, to the Amended and Restated Note.

          3.   The Borrower hereby certifies that, as of the date hereof:

               a.   Except as previously disclosed by the Borrower in writing to
Bank, each of the representations and warranties contained in the Original
Agreement, as modified by this Amendment are true and correct;

               b.   Except as previously disclosed by the Borrower in wiring to
Bank, the Borrower is in compliance with all of the terms, covenants and
conditions contained in the Original Agreement, as provided by this Amendment,
including, without limitation, all of the financial covenants; and

               c.   There exists no Default or Event of Default under the
Original Agreement.

          4.   All of the terms, conditions, provisions and covenants in the
Original Agreement, the Note or any documents executed in connection with any of
the foregoing shall remain unaltered and in full force and effect except as
modified by this Amendment.

          5.   This Amendment shall be governed by and construed in accordance
with the laws of the Commonwealth of Pennsylvania.

                                      F56
<PAGE>
 
          6.   Each and every one of the terms and provisions of this Amendment
shall be binding upon and shall inure to the benefit of the Borrower, the Bank
and their respective successors and assigns.

          7.   This Amendment may be executed in one or more counterparts, each
of which shall be deemed to be an original as against any party whose signature
appears thereon, and all of which all constitute but one and the same
instrument.

          8.   Until the Bank receives (a) resolutions from the Borrower, in
form reasonably satisfactory to the Bank, authorizing the execution and delivery
of this Amendment and the Amended and Restated Note, (b) an opinion of counsel
to the Borrower, in form reasonably satisfactory to the Bank, (c) a Secretary's
Certificate, (d) a Good Standing Certificate and (e) a Certificate of
Incumbency, the provisions of this Amendment increasing the maximum account of
the revolving credit facility from $20,000,000 to $30,000,000 shall be of no
force or effect.

          IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be duly executed by their respective authorized officers as of the day and year
first above written.

                                   FEDERAL REALTY INVESTMENT TRUST

                                   By:  Ron D. Kaplan
                                        -------------------------------- 
                                        Ron D. Kaplan
                                        Vice President-Capital Markets


                                   MELLON BANK, N.A.


                                   By:  Frederick A. Felter
                                        -------------------------------- 
                                        Frederick A. Felter
                                        Vice President

                                      F57
<PAGE>
 
  Exhibit 23

  Consent of Independent Accountants
  ----------------------------------

  We have issued our reports dated February 5, 1997 accompanying the
  consolidated financial statements and schedules included in the Annual Report
  of Federal Realty Investment Trust on Form 10K for the year ended December 31,
  1996. We hereby consent to the incorporation by reference of said reports in
  the Registration Statements of Federal Realty Investment Trust on Form S-3
  (File No. 33-63687, effective December 4, 1995, which pursuant to Rule 429 of
  the Securities and Exchange Act of 1934 constitutes a post-effective amendment
  to Registration Statement No. 33-51029 effective December 13, 1993; File No.
  33-63955, effective November 3, 1995; and File No. 33-15264, effective August
  4, 1987).


  Grant Thornton LLP
  Washington, D.C.
  February 18, 1997

                                      F58

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheet of Federal Realty Investment Trust as of December 31,
1996 and the related consolidated statement of operations for the twelve months
ended December 31, 1996 and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                         $11,041
<SECURITIES>                                         0
<RECEIVABLES>                                   17,294
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0<F1>
<PP&E>                                       1,147,865
<DEPRECIATION>                               (223,553)
<TOTAL-ASSETS>                               1,035,306
<CURRENT-LIABILITIES>                                0<F1>
<BONDS>                                        585,584
                                0
                                          0
<COMMON>                                       597,917
<OTHER-SE>                                   (209,032)
<TOTAL-LIABILITY-AND-EQUITY>                 1,035,306
<SALES>                                              0
<TOTAL-REVENUES>                               174,703
<CGS>                                                0
<TOTAL-COSTS>                                   57,098
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              45,555
<INCOME-PRETAX>                                 28,742
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    28,742
<EPS-PRIMARY>                                      .86
<EPS-DILUTED>                                        0
        
<FN>
<F1>Current assets and current liabilities are not listed since Federal Realty 
does not prepare a classified balance sheet.</FN>


</TABLE>


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