FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
S-3/A, 1995-04-05
REAL ESTATE INVESTMENT TRUSTS
Previous: PREMIER FINANCIAL SERVICES INC, 10-K/A, 1995-04-05
Next: FIRST TENNESSEE NATIONAL CORP, S-4, 1995-04-05



As filed with the
Securities and Exchange                                         Registration No.
Commission on
February 10,1995                                                    33-89406


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington. D.C. 20549
                                    FORM S-3


                             REGISTRATION STATEMENT
                                     under
                           THE SECURITIES ACT OF 1933


                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
        (Exact name of Registrant as specified in Declaration of Trust)


        New Jersey                                      I.D. 22-1697095
- -------------------------------             ------------------------------------
(State or other Jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

                         505 Main Street, P.O. Box 667
                          Hackensack, New Jersey 07602
                         Telephone Number 201-488-6400
          (Address, including zip code and telephone number, including
                 area code, or registrant's executive offices)

        Robert S. Hekemian,                              Copy to
       Chairman of the Board                       Leonard A. Peduto, Jr.
    First Real Estate Investment                 CHAPMAN, HENKOFF, KESSLER,
       Trust of New Jersey                             PEDUTO & SAFFER
   505 Main Street, P.O. Box 667              425 Eagle Rock Avenue - P.O. Box F
   Hackensack, New Jersey 07602                  Roseland, New Jersey 07068
  Telephone Number 201-488-6400                Telephone Number 201-403-8800
- ---------------------------------------      -----------------------------------
(Name, address, including zip code, and      (Name and address, including zip
telephone number, including area code,        code, of counsel for the Trust)
        of agent for service)                   

        Approximate date of commencement of proposed sale to the public:
                 As soon as practicable after this Registration
             Statement becomes effective and after the record date
        for the first payment of dividends following the effective date


If the only securities  being registered on this form are being offered pursuant
to dividend or interest reinvestment plans, check the following box. [X]

If any of the securities being registered under this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box. [X]

                        CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Title of each Class            Amount                      Proposed                    Proposed
of Securities to Be            To Be                      Maximum (1)                   Maximum                 Amount of
Registered                   Registered                 Offering Price                 Aggregate            Registration Fee
                            Offering Price
- ----------------------------------------------------------------------------------------------------------------------------
<S>                            <C>                          <C>                       <C>                       <C>      
Shares of beneficial
interest, no par
value                          750,000                      $23.00                    $17,250,000               $5,947.80
</TABLE>

(1) Estimated  pursuant to Rule 457(c) under the  Securities  Act of 1933 solely
for purposes of calculating the registration  fee, based upon the average of the
bid and asked  prices for the Shares  during the period from  January 1, 1995 to
March 1, 1995.
<PAGE>
                  PRELIMINARY PROSPECTUS DATED MARCH 29, 1995

PROSPECTUS
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
                 Dividend Reinvestment and Share Purchase Plan
                             Shares of No Par Value

     The Dividend  Reinvestment  and Share Purchase Plan (the "Plan")  described
herein, of the First Real Estate Investment Trust of New Jersey (the "Trust"), a
real estate  investment trust operating under the Internal Revenue Code of 1986,
as amended (the "Code"), provides to all holders of record of the Trust's Shares
of beneficial interest, no par value (the "Shares"), the opportunity to purchase
additional  shares,  through  automatic  reinvestment of dividends or additional
voluntary  cash  investments,   without  paying  any  service  fees,   brokerage
commissions or other charges.  Any owner of record of at least one hundred (100)
Shares is eligible to participate in the Plan.  Investment options offered under
the Plan are:
     Full Dividend Reinvestment -- Reinvest cash dividends on all Shares held.
     Partial  Dividend  Reinvestment  -- Reinvest cash  dividends on a specific,
designated  number of Shares  registered  in the  holder's  name and all  Shares
purchased  under the Plan, and continue to receive cash dividends on the balance
of the holder's Shares.
     Voluntary  Cash  Investment --  Participants  may also make  voluntary cash
payments up to an aggregate of $5,000 during the three-month  period immediately
preceding any quarterly dividend payment ("dividend payment cycle").
     The Plan will be  administered  by  Registrar  and  Transfer  Company  (the
"Agent" and the "Plan  Administrator") which will act as Agent for Participants.
Participants in the Plan shall have dividends on all or a designated  portion of
their Shares automatically reinvested. Participants may also make voluntary cash
investments  of not less than $250 per  payment  and not more  than  $5,000  per
quarter.  Voluntary  cash payments must be received by the Agent no earlier than
thirty (30) calendar days prior to the applicable  dividend  payment date and no
later than the second business day prior to the applicable dividend payment date
and, if so received,  will be invested in Shares on such dividend  payment date.
Voluntary cash payments  received  prior to the thirtieth  calendar day or after
the second business day preceding the applicable  dividend  payment date will be
returned.
     The price of the Trust's Shares purchased with reinvested dividends will be
98% of the  fair  market  value  of the  Trust's  Shares,  determined  as of the
applicable  dividend  payment date.  The fair market value of the Shares will be
the  average  of the bid and asked  prices per Share in  transactions  occurring
during the fifteen (15) trading days  preceding  the relevant  dividend  payment
date,  as  reported by the  brokerage  firm or firms then making a market in the
Trust's Shares.  At present,  only one firm makes a market in the Trust's Shares
and the Shares are traded on a sporadic basis.
     In the event that there are no trades, or an insufficient  number of trades
upon which to form a basis to determine  fair market value,  within fifteen (15)
trading days prior to the relevant  dividend payment date, the fair market value
of the Shares shall be determined  by reference to other  factors  deemed by the
Plan  Administrator  and the Trust to be  appropriate.  Such other  factors  may
include, but are not limited to: (a) bid and asked quotes reported by the market
maker or market  makers on dates that are  recent  but are prior to the  fifteen
(15) trading day period  immediately  preceding the dividend  payment dates; (b)
prices at which the Shares are known to have been traded in recent transactions;
(c) a multiple of the  Trust's  book value per share,  which  multiple is deemed
consistent  with the  multiple of the trading  prices of real estate  investment
trusts  and/or  companies  deemed  similar to the Trust but whose  stock is more
readily  traded and quoted in the public  markets;  and (d) a price to  earnings
ratio,  based upon the net income of the Trust,  which is deemed consistent with
the price to earnings  ratios  reflected  by the  trading  prices of real estate
investment  trusts and/or companies deemed similar to the Trust, but whose stock
is more  readily  traded and quoted in the public  markets.  The price of Shares
purchased with voluntary cash investments will be 100% of the fair market value,
determined as described above.
     The  Trust  reserves  the right to amend or modify  the  pricing  of Shares
purchased through the Plan (including the elimination of the discount for Shares
purchased with reinvested dividends), or any other provisions of the Plan at any
time.
     If you hold at least 100 Shares  and are not a member of the Plan,  you may
join the Plan by delivering a signed Enrollment Form to the Agent. An Enrollment
Form can be obtained from the Agent upon request. Upon receipt of the Enrollment
Form by the Agent, your enrollment will be processed and the Agent will send you
a confirmation.  Participation in the Plan is strictly  voluntary.  At any time,
you may terminate  your account and withdraw  your Shares,  subject to the terms
outlined in this Prospectus.  Shareholders who do not wish to participate in the
Plan will continue to receive cash dividends by check, as declared and paid.
     This  Prospectus  pertains to up to 750,000  authorized and unissued Shares
registered  for purchase under the Plan. We suggest that you read the Prospectus
carefully and retain it for future reference.
     THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED  UPON THE  ACCURACY  OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.
     THE  ATTORNEYS  GENERAL  OF THE  STATES OF NEW JERSEY AND NEW YORK HAVE NOT
PASSED ON OR ENDORSED THE MERITS OF THIS  OFFERING.  ANY  REPRESENTATION  TO THE
CONTRARY IS UNLAWFUL.

                 The date of this Prospectus is March __, 1995.

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to qualification under the securities laws of any such state.



                             AVAILABLE INFORMATION

     The  Trust  is   voluntarily   complying  with  the  annual  and  quarterly
information requirements of the Securities Exchange Act of 1934, as amended (the
"Exchange  Act"),  and  intends  to so  comply  in  the  future.  In  accordance
therewith, the Trust files reports and other information with the Securities and
Exchange Commission (the "Commission"). Reports and other information filed with
the  Commission in accordance  with the Exchange Act can be inspected and copied
at the public  reference  facilities  maintained by the Commission at Room 1204,
Judiciary  Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at the
regional  office,  7 World Trade Center,  13th Floor,  New York, New York 10048.
Copies of such  material  can be  obtained at  prescribed  rates from the Public
Reference Section of the Commission at 450 Fifth Street, N. W., Washington, D.C.
20549.  Copies can also be inspected at the Trust's  Offices at 505 Main Street,
Hackensack, New Jersey 07602.

     The Trust has filed with the  Commission a  Registration  Statement on Form
S-3  (including all  amendments  thereto,  the  "Registration  Statement")  with
respect  to the  securities  offered  hereby.  As  permitted  by the  rules  and
regulations  of the  Commission,  this  Prospectus  does not  contain all of the
information  set  forth  in the  Registration  Statement  and the  exhibits  and
schedules  thereto.  For further  information about the Trust and the securities
offered hereby, reference is made to the Registration Statement and the exhibits
thereto, which may be examined without charge at the public reference facilities
maintained by the Commission at Room 1204, Judiciary Plaza, 450 Fifth Street, N.
W.,  Washington,  D.C.  20549,  and  copies  of which may be  obtained  from the
Commission upon payment of the prescribed fees.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The  following  documents  filed  by the  Trust  with  the  Commission  are
incorporated herein by reference and shall be deemed to be a part hereof:

     (a) Annual  Report on Form 10-K for the fiscal year ended October 31, 1994,
         filed with the  Commission  on  January  26,  1995,  as amended on Form
         10-K/A, filed with the Commission on February 21, 1995.

     (b) Quarterly  Report on Form 10-Q for the quarter  ended January 31, 1995,
         filed with the  Commission on March 8, 1995, as amended on Form 10-Q/A,
         filed with the Commission on March 20, 1995

     (c) Current  Report  on Form  8-K,  dated  June 15,  1994,  filed  with the
         Commission on June 14, 1994.

     (d) Current  Report on Form 8-K dated  February  17,  1995,  filed with the
         Commission on February 21, 1995

     (e) All other  reports  filed  pursuant  to  Section  13(a) or 15(d) of the
         Exchange Act since the end of the  Company's  fiscal year ended October
         31, 1994.

     All documents  filed by the Trust pursuant to Section 13(a),  13(c),  14 or
15(d) of the  Exchange  Act after the date of this  Prospectus  and prior to the
termination of the offering of the securities  offered hereby shall be deemed to
be incorporated by reference in this Prospectus and to be a part hereof from the
date  of  filing  of such  documents.  Any  statement  contained  in a  document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded  for purposes of this  Prospectus to the extent that a
statement  contained herein or in any subsequently  filed document which also is
or is deemed to be incorporated by reference  herein modifies or supersedes such
statement.  Any such  statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

     A copy of any or all of the  documents  incorporated  herein  by  reference
(other than  exhibits  unless such  exhibits are  specifically  incorporated  by
reference in any such documents)  will be provided  without charge to any person
to whom a copy of this Prospectus is delivered,  including  beneficial owners of
the Trust's  Shares,  upon  written or oral  request.  Requests  for such copies
should  be  addressed  to the  Executive  Secretary  of the  Trust,  William  R.
DeLorenzo,  Jr., at 505 Main Street, P.O. Box 667, Hackensack,  New Jersey 07602
(Telephone Number (201) 488-6400).
<PAGE>
                               TABLE OF CONTENTS

PROSPECTUS SUMMARY
  The Trust
  Investment Policies
  Recent Events

DESCRIPTION OF THE PLAN
  Introduction
  Purposes, Advantages and Disadvantages
  Costs
  Administration
  Voluntary Cash Payments
  Purchases of Shares
  Custodial Service
  Sale of Plan Shares
  Issuance of Stock Certificates
  Termination of Plan Participation
  Federal Income Tax Consequences
  Plan Administration
  Additional Information

USE OF PROCEEDS

PLAN OF DISTRIBUTION

THE TRUST

SELECTED FINANCIAL INFORMATION

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
  Overview
  Results of Operations
  Liquidity and Capital Resources
  Capital Strategy
  Economic Conditions

RECENT DEVELOPMENTS
  Bank Credit Facility
  Acquisition of Interest in Westwood Hills, L.L.C.;
  Acquisition of Westwood Hills Apartments

RISK FACTORS
  Risk of Equity Real Estate Investments
  Possible Liability Relating to Environmental Matters
  Failure to Qualify  as a REIT;  Reduction  in  Distributions  from  Failure to
    Qualify as a REIT; REIT Taxes
  Distributions  to  Shareholders;  Potential  Requirement  To Borrow;  Possible
    Return of Capital
  Restrictions on Transfer and Limitation on Ownership of Shares Necessary To
    Maintain REIT Status
  Restrictions on and Risks of Expansion and Development Activities
  Possibility  that Changes in Investment  and Financing  Policies May Adversely
    Affect Financial Condition or Results of Operations
  NoEstablished  Public Trading Market for the Trust's  Shares;  Risk of Changes
    in Stock Price 
  Possible  Adverse  Effects on Share Prices  Arising from Shares  Available for
    Future Sale 
  Uninsured Loss
  Costs of Compliance with Americans with Disabilities Act
  Heating Costs; Increase in Fuel Prices and Availability of Supplies

USE OF PROCEEDS

TRADING AND MARKET PRICES OF THE SHARES;
  DISTRIBUTIONS AND DISTRIBUTION POLICY
  Trading and Market Prices
  Distributions and Distribution Policy
  Impact of the Plan on Future Distributions

CAPITALIZATION

DESCRIPTION OF SHARES AND VOTING RIGHTS
  General
  Shareholders' Liability to Third Parties and Indemnification by Trust
  Repurchase and Transferability of Shares

BUSINESS
  General
  Description of Certain Properties
  Apartment Projects
  Retail/Commercial Property:  Glen Rock, New Jersey
  Shopping Center/Retail Properties
  Shopping Center Leases
  Vacant Land
  Portfolio Distribution by Location
  Property Management
  Competition
  Management and Employees
  Legal Proceedings
  General Real Estate Conditions
  Environmental Matters
  Insurance

SCHEDULE OF REAL ESTATE INVESTMENTS

STATEMENT OF INVESTMENT AND OTHER POLICIES
  Investment Policies
  Operating Policies and Practices
  Policies on Distribution and Tax Provisions

MANAGEMENT

PRINCIPAL SHAREHOLDERS

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

FEDERAL INCOME TAX CONSIDERATIONS
  Taxation of the Trust
  Taxation of Shareholders
  Other Tax Consequences

LIMITATION OF LIABILITY AND INDEMNIFICATION

LITIGATION

LEGAL MATTERS

EXPERTS
<PAGE>
                               PROSPECTUS SUMMARY

     The  following  summary is qualified  in its entirety by the more  detailed
information  and  financial   statements   incorporated  by  reference  in  this
Prospectus.  Unless otherwise specified herein, any reference to acquisitions or
purchases of properties includes the purchase of a beneficial ownership interest
in such properties.

                                   THE TRUST

     The First Real Estate  Investment  Trust of New Jersey  (the  "Trust") is a
real  estate  investment  trust  (a  "REIT").  The  Trust  is  organized  as  an
unincorporated business trust under the laws of the State of New Jersey pursuant
to a Trust  Agreement  dated  November 1, 1961,  as amended  and  restated as of
November  7, 1983 and as amended on May 31,  1994.  The Trust has its  principal
executive office at 505 Main Street,  Hackensack,  New Jersey (07602) (telephone
number (201) 488-6400). The Trust commenced operations in 1961.

     The  Trust  is an  equity-oriented  REIT.  The  Trust  has  investments  in
apartment  complexes,  apartment  buildings,  retail/commercial  properties  and
vacant land.  All of the Trust's  investments  are in properties  located in New
Jersey,  with the exception of a shopping center property  located in Frederick,
Maryland.  The Trust's  business  objective is to continue to increase its funds
from both residential and  retail/commercial  operations,  and the value of such
properties, through the acquisition and/or development of additional properties,
the collection of contractual  rent increases  and/or  percentage  rents paid by
retail/commercial  tenants,  the  collection  of  allowable  rent  increases  on
residential units, the reletting of existing  residential and  retail/commercial
space  at  higher   rents  and  the   expansion   or   renovation   of  existing
retail/commercial  properties.  The Trust has  elected to be taxed as a REIT for
federal  income tax purposes  since 1961. The Trust expects to continue to elect
such status.

     The  Trust's  current  investment  in  real  estate  assets  (including  an
apartment  complex owned by a limited liability company in which the Trust has a
40% interest) is $63.176  million (net of accumulated  depreciation)  at October
31, 1994.  The  following  table  (derived  from  information  in the  financial
statements  incorporated by reference in this Prospectus) summarizes the Trust's
current  investment  in its  properties  at October 31, 1994 and the income from
rental  operations for the various  properties for the fiscal year ended October
31, 1994:
<TABLE>
<CAPTION>
                                 Current                                  Income From              Income From
                              Investment(1)         Percentage        Rental Operations         Rental Operations
Property Description              (000)            of Portfolio        (F/Y/E 10/31/94)         (F/Y/E 10/31/94)
- -----------------------------------------------------------------------------------------------------------------
<S>                             <C>                  <C>                  <C>                       <C>    
Apartment Buildings             $20,450               32.36%              $2,240,796                 76.55%
- -----------------------------------------------------------------------------------------------------------------
     Camden                         460                0.73%              $   44,415                  1.52%
     Hasbrouck Heights              116                0.18%                  69,711                  2.38%
     Lakewood                       142                0.22%                  84,299                  2.88%
     Maywood                      1,025                1.62%                 317,295                 10.84%
     Palisades Park                  74                0.12%                  36,042                  1.23%
     River Edge                   1,439                2.28%                 451,972                 15.44%
     Spring Lake Heights            658                1.04%                 221,978                  7.58%
     Wayne                        1,241                1.96%                 887,476                 30.32%
     Westwood Hills              15,295(2)            24.21%                 127,608(3)               4.36%
- -----------------------------------------------------------------------------------------------------------------
Commercial Building                  27                0.04%              $   39,818                  1.36%
- -----------------------------------------------------------------------------------------------------------------
     Glen Rock                       27                0.04%              $   39,818                  1.36%
- -----------------------------------------------------------------------------------------------------------------
Shopping Centers                 40,240               63.70%              $  646,781                 22.09%
- -----------------------------------------------------------------------------------------------------------------
     Franklin Lakes               1,080(4)             1.71%              $  166,380                  5.68%
     Westridge                   26,937               42.64%                  85,112                  2.91%
     Westwood                    12,223               19.35%                 395,289                 13.50%
- -----------------------------------------------------------------------------------------------------------------
Unimproved Land                   2,459                3.90%                      --                   --
- -----------------------------------------------------------------------------------------------------------------
     Franklin Lakes                 232                0.37%                      --                   --
     Rockaway                     2,058                3.26%                      --                   --
     South Brunswick                169                0.27%                      --                   --
- -----------------------------------------------------------------------------------------------------------------
TOTALS                          $63,176              100.00%              $2,927,395                100.00%
=================================================================================================================
</TABLE>

(1) Current investment  reflects the acquisition costs of the land and building,
    together with capital improvements,  and is net of accumulated  depreciation
    charged  through October 31, 1994.  Current  investment does not include the
    value  of  equipment,   which   totalled   $214,000   (net  of   accumulated
    depreciation),  at October 31, 1994 or a deduction  for  mortgages  payable,
    which  amounted  to  $34.019  million at October  31,  1994 and for  secured
    indebtedness of $5,428,000 due on a line of credit.

(2) The current  investment  for Westwood  Hills includes the cost of all of the
    real estate assets (net of accumulated depreciation) held by Westwood Hills,
    L.L.C., a limited  liability  company in which the Trust has a forty percent
    (40%) interest.

(3) The income  from  rental  operations  for  Westwood  Hills is limited to the
    period  from the date of  acquisition  (June 2,  1994)  until the end of the
    Trust's fiscal year (October 31, 1994) and includes the income  attributable
    to the interests of all members of the limited liability company.


(4) Includes  $737,000 in capitalized  costs,  classified under  construction in
    progress,  for a  redevelopment  project  for the  Franklin  Lakes  Shopping
    Center.


     At October 31, 1994, the Trust had total mortgage indebtedness,  secured by
liens on specific  properties,  of $34.019 million,  representing an increase of
$9.056 million from October 31, 1993. The increase in mortgage  indebtedness  is
due solely to a new obligation  undertaken by Westwood Hills, L.L.C., to finance
a portion of the purchase price of the Westwood Hills Apartments  (See,  "Recent
Developments").  In addition, at October 31, 1994, the Trust owed $5.428 million
to United  Jersey Bank on a $20  million  revolving  line of credit  obtained in
February of 1994. Outstanding borrowings under the line of credit are secured by
mortgage  liens on all of the  Trust's  properties,  with the  exception  of the
Westwood and Westridge  shopping centers,  the Westwood Hills Apartments and the
Trust's vacant lands (See - "Recent Developments").

     The following  table provides  operating  data,  balance sheet data and per
share data for the Trust's four most recent fiscal years.
<TABLE>
<CAPTION>
                                                            As of or for the Year Ended October 31,
- --------------------------------------------------------------------------------------------------------------
                                               1994                1993               1992               1991
- --------------------------------------------------------------------------------------------------------------
                                                      (In Thousands of Dollars, Except Per Share Amounts)
<S>                                           <C>                <C>                 <C>               <C>    
Operating data:
  Rental revenue                              $11,162            $ 9,948             $ 8,465           $ 6,360
  Rental expenses                               8,235              7,268               5,899             3,888
- --------------------------------------------------------------------------------------------------------------
  Income from rental operations                 2,927              2,680               2,566             2,472
  Other income                                      5                  4                 136               526
- --------------------------------------------------------------------------------------------------------------
                                                2,932              2,684               2,702             2,998
  Other expenses                                 (473)              (389)               (264)             (242)
  Minority interest                               (76)                --                  --                --
- --------------------------------------------------------------------------------------------------------------
  Net Income                                  $ 2,383            $ 2,295             $ 2,438           $ 2,756
==============================================================================================================
Balance sheet data:
  Total assets                                $65,613            $51,356             $50,064           $29,096
==============================================================================================================
  Long-term obligations                       $34,019            $24,963             $25,341           $ 6,412
==============================================================================================================
Per share data:
  Earnings per share                           $ 1.53             $ 1.47             $ 1.56             $ 1.77
==============================================================================================================
  Dividends per share                          $ 1.62             $ 1.56             $ 1.765            $ 1.92
==============================================================================================================
</TABLE>


                              INVESTMENT POLICIES

     The  Trust  seeks  to  generate   stable  and  increasing   cash  flow  and
distributions  through a portfolio  management  program that allows the Trust to
maintain  diversity  and expand the Trust's  properties  portfolio.  The Trust's
investment objectives are to (i) generate current income for shareholders,  (ii)
provide  increased  returns to investors  through the  acquisition of additional
properties,  which  may  require  the  use  of  additional  debt  and/or  equity
financing,  (iii) provide increased returns to investors through additional rent
provisions in the Trust's  Leases (and, if the Trust  acquires or makes mortgage
loans, through additional interest provisions),  (iv) provide the opportunity to
realize  capital  growth  resulting from  appreciation,  if any, in the residual
values  of  properties  acquired  and (v)  preserve  and  protect  shareholders'
capital.  There  can be no  assurance  that  any of  these  objectives  will  be
realized. See "Risk Factors" and "Investment and Other Policies."

                                 RECENT EVENTS

     On February 10,  1994,  the Trust  entered  into an  agreement  with United
Jersey Bank for a $20 million line of credit (the "Bank Credit  Facility").  The
Bank  Credit  Facility  expires on February  10,  1997,  unless  extended by the
parties  or unless  sooner  terminated  upon the  occurrence  of a default or as
otherwise provided in the agreement.

     In May of 1994,  the Trust  acquired  a forty  percent  (40%)  interest  in
Westwood Hills, L.L.C.  ("LLC"), a limited liability company organized under the
laws of the State of New  Jersey,  for $2.440  million,  with funds drawn on the
Bank Credit  Facility.  The Trust was designated  Managing Member of the LLC. On
June 2, 1994,  the LLC acquired a 210 unit  apartment  complex in Westwood,  New
Jersey,  for $15,419,000.  A portion of the purchase price was financed with the
proceeds of a $10.5  million  mortgage  loan from United  Jersey Bank,  of which
$9.52 million was advanced to the LLC at the closing.

                            DESCRIPTION OF THE PLAN

Introduction

     The Trust has reserved  750,000 Shares for issuance under the Plan in order
to  provide  to the  holders  of at least one  hundred  (100) of its  Shares the
opportunity  to have their cash  dividends  automatically  reinvested in, and to
make   voluntary   cash  payments  for,  the  purchase  of  additional   Shares.
Participants who elect to reinvest all or a portion of their cash dividends will
be able to purchase  Shares at a 2% discount  from the fair market  value of the
Trust's  Shares.  There  is no  maximum  amount  of cash  dividends  that may be
reinvested.  Shareholders  may  also  make  voluntary  cash  payments,  up to an
aggregate of $5,000 in any dividend payment cycle, to purchase additional Shares
at no discount  from the fair market  value.  The Trust does not intend to waive
this limit on voluntary cash  payments.  Those holders of the Trust's Shares who
do not  participate  in the Plan will  receive cash  dividends,  as declared and
paid.

     Set forth below,  in question and answer  format,  is a description  of the
provisions of the Plan.

Purpose, Advantages and Disadvantages

1.   What is the purpose of the Plan?

     The  purpose of the Plan is to provide  owners of record of at least 100 of
the  Trust's  Shares  with a simple and  convenient  method for  investing  cash
dividends and cash  payments for the purchase of additional  Shares to be issued
under the Plan and held in a Participant's account ("Plan Shares").

2.   What are the advantages and disadvantages of the Plan?

     The primary advantages of the Plan are:

     Plan Shares may be purchased  quarterly with  reinvested  cash dividends on
all or less  than  all of the  Shares  registered  in a  Participant's  name.  A
Participant may also purchase Plan Shares with voluntary cash payments, up to an
aggregate of $5,000 per dividend payment cycle.

     No brokerage  commission  or service  charges are paid by  Participants  in
connection  with  purchases  made under the Plan.  Full  investment  of funds is
possible because the Plan permits  fractions of the Plan Shares, as well as full
Plan Shares, to be credited to a Participant's  account. In addition,  dividends
in respect of such fractions, as well as full Plan Shares, will be credited to a
Participant's  account.  Dividends  on the Plan Shares  held in a  Participant's
account are automatically reinvested in additional Plan Shares.

     Safekeeping of Plan Shares is assured because  certificates for such Shares
are not issued unless required by the Participant.  This safekeeping  feature is
also available for any Share  certificates  a Plan  Participant  holds.  Regular
statements of account provide simplified record keeping.

     The primary disadvantages of the Plan are:

     The  date by  which  decisions  to  reinvest  dividends  must be made for a
dividend  payment  cycle is the record date.  The record date will  generally be
between ten (10) to fifteen (15) calendar days prior to the applicable  dividend
reinvestment  date.  The date by which to make  voluntary  cash payments for the
purchase of additional Shares is no sooner than thirty (30) calendar days and no
later than the second business day prior to the applicable dividend reinvestment
date. During the period between a record date or voluntary cash payment date and
the  dividend  reinvestment  date,  the  Participant's  funds will be exposed to
changes in market conditions.

     If the market price of the Trust's Shares declines between a record date or
the date a voluntary  cash payment is made and the dividend  reinvestment  date,
the fair market value of the Trust's Shares (see Question No. 22) and/or cost of
acquiring  Shares in the open market may be less than the cost of acquiring Plan
Shares. Further, no interest will be paid, accrued or credited on voluntary cash
payments  for  the  period  of time  between  the  making  of the  payment  by a
Participant until the next applicable dividend  reinvestment date or between the
date when an early payment or a late payment is made and the payment is returned
to the Participant.

     Participants will not be able to determine the actual number of Plan Shares
purchased on their behalf until after the applicable dividend reinvestment date.

Costs

3.   Are there any expenses to  participants  in connection with purchases under
     the Plan?

     No.  Participants  will  incur no fees,  brokerage  commissions  or service
charges for purchases  made under the Plan. All costs of  administration  of the
Plan will be paid by the Trust.

4.   Are there any costs associated with selling Shares held in the Plan?

     The Agent will charge a brokerage commission, transfer taxes (if any) and a
$15.00  service  fee for each  authorization  to sell  Shares  held in the Plan.
Brokerage commissions will be paid to the brokerage firm which executes the sale
transaction.  The Agent will receive and retain the service fees. The Agent also
serves as the Trust's transfer agent and registrar and has no other  affiliation
with the Trust.

Administration

5.   Who administers the Plan for participants?

     Registrar and Transfer Company,  or a successor  selected by the Trust, has
been designated as Plan Administrator and Agent for Plan Participants. The Agent
will  administer the Plan for  Participants,  keep records,  send  statements of
account to Participants, answer Participant's questions and perform other duties
relating to the Plan.  The Agent also serves as the  Trust's  transfer  agent or
registrar.  The addresses and telephone  numbers for information  about the Plan
are:

     FOR INFORMATION ABOUT THE PLAN

     Registrar and Transfer Company
     10 Commerce Drive
     Cranford, New Jersey 07016
     Telephone: (908) 272-8511
     Telecopier: (908) 272-1006
     or
     First Real Estate Investment Trust
     of New Jersey
     505 Main Street
     P.O. Box 667
     Hackensack, New Jersey 07602
     Telephone: (201) 488-6400
     Telecopier: (201) 487-7881

     All written  notices and requests  concerning  the Plan should be mailed to
the above addresses.

     Please  include a telephone  number in your letter where you can be reached
during business hours.

6.   Who is eligible to enroll in the Plan?

     Any  stockholder  with at least one  hundred  (100)  Shares  of  beneficial
interest  of the  Trust,  registered  in his or her name on the  records  of the
Trust's agent (the "Agent"), may enroll in the Plan. If a shareholder has Shares
registered  in the name of someone  else (for  example,  with a bank,  broker or
trustee),  the holder may arrange for that entity to handle the  reinvestment of
distributions.  Stockholders  should  consult  directly with the entity  holding
their  Shares  to  determine  if they  can  enroll  in the  Plan.  If  not,  the
stockholder  should  request his or her bank,  broker or trustee to have some or
all of  their  Shares  registered  in the  stockholder's  own  name in  order to
participate directly.

     Stockholders  who are  citizens or  residents  of a country  other than the
United States,  its territories  and possessions  should make certain that their
participation does not violate local laws governing taxes, currency and exchange
controls, stock registration, foreign investments and related matters.

7.   How does an eligible stockholder participate?

     An eligible  stockholder  may enroll in the Plan by signing the  Enrollment
Form and mailing it to the Agent.  If the Shares are registered in more than one
name (such as joint tenants,  trustees, etc.), all registered holders must sign.
You may obtain an Enrollment  Form and return envelope at any time by contacting
the Agent at the following address:

     Registrar and Transfer Company
     10 Commerce Court
     Cranford, New Jersey 07016
     Telephone: (908) 272-8511
     Telecopier: (908) 272-1006

8.   What does the Enrollment Form provide?

     The  Enrollment  Form provides for the purchase of Plan Shares  through the
following investment options offered under the Plan:

     Full Dividend  Reinvestment  -- Reinvest  dividends on all Shares held by a
Participant.  Additional  voluntary  cash  payments may also be invested up to a
maximum of $5,000 per dividend payment cycle.

     Partial Dividend Reinvestment -- Reinvest dividends on less than all of the
Shares held by a Participant by electing to apply all cash dividends received on
a  specified  number  of  Shares  toward  the  purchase  of  additional  Shares.
Additional  voluntary  cash  payments  may also be  invested  up to a maximum of
$5,000 per dividend payment cycle.

     Voluntary  Cash Payments  Only -- Voluntary  cash payments of not less than
$250 and not more  than  $5,000  in total  per  dividend  payment  cycle  may be
invested without reinvestment of dividends.

     Cash dividends paid on all Plan Shares purchased with reinvested  dividends
and/or  voluntary  cash  payments  are  automatically   reinvested  to  purchase
additional Plan Shares regardless of which investment option is selected.

     Any shares for which a Participant  elects  reinvestment  of dividends,  as
well as new Plan Shares  purchased with  reinvested  dividends or voluntary cash
payments, will be included in the participant's account under the Plan.

     The Enrollment Form also may be used to change an investment option.

9.   When may an eligible shareholder join the Plan?

     As  an  eligible   shareholder,   you  may  join  the  Plan  at  any  time.
Participation  by way of  reinvestment  of  dividends  will begin with the first
dividend payment after receipt of the Enrollment Form by the Agent,  designating
and authorizing the reinvestment of dividends, provided that the Enrollment Form
is  received  by the Agent no later  than the  record  date for  payment  of the
dividend. The record dates for purposes of the Trust's payment of dividends are,
generally,  during the first two weeks of the months of March,  June,  September
and December.  It is expected that dividends will be paid approximately ten (10)
to fifteen (15)  calendar  days after the record  dates.  The Agent will provide
Plan  participants  with notice of the next record date for payment of dividends
in the quarterly statements to be sent by the Agent to all Plan participants.

     Participation by way of voluntary cash payments will commence with the next
dividend payment date after receipt of the signed  Enrollment Form and voluntary
cash payment by the Agent.  The Enrollment  Form and voluntary cash payment must
be received by the Agent no sooner than thirty (30)  calendar  days prior to the
dividend  payment  date and no later than the second  business  day prior to the
dividend payment date.

10.  How may a Participant change options under the Plan?

     A Participant may change an investment  option at any time by signing a new
Enrollment  Form and returning it to the Agent.  An Enrollment Form and envelope
may be obtained at any time by contacting the Agent or the Trust.  Any change in
option with respect to  reinvestment  of dividends must be received by the Agent
no later than the record date for the next  dividend  payment in order to make a
change with respect to that dividend.

11.  When will dividends be reinvested toward the purchase of additional shares?

     The dividends on the Trust's Shares are expected to be paid in March, June,
September and December.  The  reinvestment  of dividends  will take place on the
dividend payment date.

12.  May I reinvest less than the full amount of my dividend?

     By selecting the "Partial Reinvestment" option on your Enrollment Form, you
may elect to reinvest the dividends on a specified number of your Shares, and to
receive cash  dividends on the balance of your Shares.  Cash  dividends  paid on
Plan Shares will be automatically reinvested in the purchase of Plan Shares.

13.  How and when  can a  Participant  change  the  amount  of  dividends  to be
     reinvested?

     A Participant  may change the dividend  reinvestment  option at any time by
submitting a newly  executed  Enrollment  Form to the Agent or by writing to the
Agent.  An Enrollment Form may be obtained by contacting the Agent or the Trust.
Any change in the number of Shares with respect to which the Agent is authorized
to reinvest dividends must be received by the Agent prior to the record date for
the next  dividend  payment to permit the new number to apply to that  dividend.
The  record  dates  for  purposes  of the  Trust's  payment  of  dividends  are,
generally,  during the first two weeks of the months of March,  June,  September
and December.  Dividend  payments are generally made between ten (10) to fifteen
(15) calendar days after the record date.

Voluntary Cash Payments

14.  How and when may voluntary cash payment be made?

     A  voluntary  cash  payment may be made when a  Participant  enrolls in the
Plan, and  thereafter,  as long as a Participant  is enrolled in the Plan.  Each
voluntary  cash  payment  must  be  accompanied  by  a  properly  executed  Cash
Remittance Form which is attached to each account statement. The Participant may
purchase  additional Shares by sending to the Agent a Cash Remittance Form and a
check or money order (payable to Registrar and Transfer Company in United States
dollars and drawn  against a United  States  bank)  directly to the Agent at: 10
Commerce  Drive,  Cranford,  New Jersey 07016.  Voluntary  cash payments must be
received  by the Agent no sooner than  thirty  (30)  calendar  days prior to the
applicable dividend payment date and no later than the second business day prior
to the applicable dividend payment date.

15.  When will  voluntary  cash  payments  be  invested  toward the  purchase of
     additional Shares?

     A voluntary  cash payment,  if received by the Agent no earlier than thirty
(30) calendar days prior to the  applicable  dividend  payment date and no later
than the second business day prior to the applicable dividend payment date, will
be invested in the purchase of Shares on the dividend payment date.

16.  What happens if a voluntary cash payment is received by the Agent too early
     or too late with reference to a dividend payment date?

     The purchase of Shares as a result of a voluntary cash payment  received by
the Agent will occur on the dividend  payment date. The Plan provides that funds
received by the Agent before the date which is thirty (30)  calendar  days prior
to an  applicable  dividend  payment date or on a date which is after the second
business day preceding the applicable  dividend payment date will be returned to
Participants  within  three (3)  business  days from the date of receipt of such
payment by the Agent.  No interest will be paid on funds being held by the Agent
for  investment or on funds to be returned to  Participants.  Participants  are,
therefore,  strongly  urged to submit their  voluntary cash payments so that the
payment is received  between  thirty (30) calendar days and the second  business
day prior to the dividend payment date.

17.  In what amounts may voluntary cash payments be made?

     Voluntary  cash  payments may not be less than $250.  The total of all such
payments may not exceed $5,000 per dividend  payment cycle.  Any amount received
which is less than $250 per payment or in excess of $5,000 per dividend  payment
cycle will be returned to the Participant,  without  interest,  within three (3)
business  days  from the date of  receipt  of such  payment  by the  Agent.  For
example,  if the next dividend payment date is June 15 and if the Agent received
voluntary  cash  payments  of $3,500 on May 30 and  $3,000 on June 5, the $6,500
received for the dividend  payment cycle  exceeds the $5,000  limit.  Therefore,
$1,500  would be  refunded to the  Participant,  without  interest.  There is no
obligation  to make a voluntary  cash payment at any regular or specific time or
times,  or in any regular or specific  amount or amounts,  except in  accordance
with the  limitations  discussed  herein and above  (Questions No. 15 and 16). A
Participant may vary the amount of voluntary cash payments from dividend payment
cycle to dividend payment cycle.

     In the event that any check for a voluntary cash payment is returned unpaid
for any  reason,the  Agent will  consider  the  request for  investment  of such
voluntary  cash  payment  null and void and shall  immediately  remove  from the
Participant's  account the Plan Shares, if any,  purchased upon the prior credit
of such  voluntary cash payment.  The Agent shall  thereupon be entitled to sell
these Plan Shares to satisfy any uncollected amounts. If the net proceeds of the
sale of such Shares are  insufficient to satisfy the balance of such uncollected
amounts,  the Agent shall be entitled  to sell  additional  Plan Shares from the
Participant's account to satisfy the uncollected balance.

18.  How does a Participant request a refund of a voluntary cash payment?

     A  Participant  may obtain a refund of any  voluntary  cash payment not yet
invested upon written request to the Agent. Such request must be received by the
Agent not later than five (5) business  days prior to the dividend  payment date
on which such  voluntary  cash  payment is to be  invested  for the  purchase of
Shares.

19.  Where should voluntary cash payments be mailed?

     Voluntary  cash  payments,  made by check or money order,  in United States
currency, and payable to "Registrar and Transfer Company" should be mailed to:

     Registrar and Transfer Company
     10 Commerce Drive
     Cranford, New Jersey 07016
     Purchases of Shares

Purchase of Shares

20.  What is the source of the Shares to be purchased under the Plan?

     Plan Shares purchased with reinvested  dividends or voluntary cash payments
will be, at the Trust's discretion,  either newly issued Shares, treasury Shares
or shares purchased in open market transactions.

21.  When will purchases of Shares under the Plan be made?

     Cash dividends on Shares and voluntary cash payments will be applied by the
Agent  to the  purchase  of Plan  Shares  as of the  close  of  business  on the
applicable dividend payment date.

22.  What will be the price of Shares purchased under the Plan?

     The price of Plan Shares purchased with reinvested dividends will be 98% of
the fair market value of the Trust's  Shares,  determined  as of the  applicable
dividend payment date.

     The fair  market  value of the  Shares  will be the  average of the bid and
asked prices per share for the fifteen (15) trading days  preceding the relevant
dividend  payment date, as reported by the brokerage firm or firms then making a
market in the Trust's Shares. At present, the firm of Janney,  Montgomery Scott,
Inc. is the only brokerage firm which makes a market in the Trust's Shares.  The
Trust's shares are traded on a sporadic basis.

     In the event that there are no trades, or an insufficient  number of trades
upon which to form a basis to determine  fair market  value,  within the fifteen
(15) trading days prior to the relevant  dividend  payment date, the fair market
value of the Shares will be determined  by reference to other factors  deemed by
the Trust to be  appropriate.  Pursuant to the Plan,  the Trust has  appointed a
committee consisting of the Chairman of the Board of Trustees,  the President of
the Trust and one other Trustee to determine the fair market value of the Shares
under such circumstances. The other factors may include, but are not limited to:
(a) bid and asked quotes  reported by the market maker or market makers on dates
that are recent but are prior to the fifteen (15) trading day period immediately
preceding the dividend payment date; (b) prices at which the Shares are known to
have been traded in recent  transactions;  (c) a multiple  of the  Trust's  book
value per share,  which  multiple  is deemed  consistent  with the  multiple  of
trading prices of real estate  investment trusts and/or companies deemed similar
to the Trust but whose  stock is more  readily  traded  and quoted in the public
markets;  and (d) a price to  earnings  ratio,  based upon the net income of the
Trust,  which  ratio is  deemed  consistent  with the price to  earnings  ratios
reflected  by the  trading  prices  of  real  estate  investment  trusts  and/or
companies  deemed  similar to the Trust,  but whose stock is more readily traded
and quoted in the public markets.

     The Trust will have and exercise significant  discretion in determining the
fair  market  value of the Shares in  accordance  with the  foregoing  and other
factors.

     The  Registration  Statement  filed by the Trust  includes all Shares to be
issued under the Plan, including Shares purchased in the open market.

     The price of Shares  purchased with voluntary cash payments will be 100% of
the fair market value, determined as described above.

     No  Participant  shall  have any  authority  or power to direct the time or
price at which Plan Shares may be purchased.

23.  How many shares will be purchased for Participants?

     The number of shares to be purchased for a  Participant  will depend on the
amount of the Participant's  dividend or voluntary cash payment or both, and the
price (fair market value) of the Plan Shares. Each Participant's account will be
credited with the number of Plan Shares,  including fractions calculated to four
decimal  places,  equal to the  total of a  Participant's  funds  available  for
investment  divided by the applicable  purchase price per Plan Share. The number
of Plan Shares purchased cannot be determined until the day of purchase.

Custodial Service

24.  How does the custodial service work?

     All Plan Shares that are purchased by Participants  on the  reinvestment of
their dividends  and/or with voluntary cash payments are held in the name of the
Agent or its nominee. The Plan Shares are added to the Participant's  account in
the Plan.

25.  What Shares are included in a Participant's account under the Plan?

     A Participant's account under the Plan includes all Plan Shares,  including
fractional  Plan  Shares,  as  well  as new  Shares  purchased  with  reinvested
dividends or voluntary cash payments.

26.  Will  Participants  be  credited  with  dividends  on Shares  held in their
     accounts under the Plan?

     Yes.  As the record  holder for the Shares held in  Participant's  accounts
under the Plan,  the Agent will receive  distributions  (less any applicable tax
withholding  requirements  imposed on the Trust) for all Plan Shares held on the
applicable record date, will credit such dividends to the Participant's  account
on the basis of Shares held in those accounts,  and will automatically  reinvest
such dividends in additional Shares or pay such dividends in cash,  according to
the directions in each  Participant's  Enrollment Form. A Participant's  account
will also be credited  with  dividends  on  fractions of Plan Shares held in the
account.

Sale of Plan Shares

27.  Can the Shares held in the Plan be sold through the Agent?

     A Participant can instruct the Agent to sell any or all of the whole Shares
held in the Plan.  The  written  notification  to the Agent  should  include the
number of Shares that are to be sold.  This Notice  should be  addressed  to the
Agent as follows:  Registrar and Transfer Company, 10 Commerce Drive,  Cranford,
New Jersey 07016. A withdrawal/termination  form is provided on the reverse side
of  the  account  statement  for  purposes  of  notifying  the  Agent  regarding
instructions  for the  sale or  sales  of the  Participant's  Plan  Shares.  The
Participant  must include with the notice a check for the Agent's $15.00 service
fee.

     The Agent  will make the sale as soon as  practicable  after  receipt  of a
Participant's  request,  provided such requests are received prior to the record
date for the payment of dividends and are to be effected prior to the applicable
dividend payment date. A check for the proceeds,  less brokerage  commission and
transfer  taxes (if any),  will  usually be sent to the Agent on the  settlement
date,  which,  at present,  is five (5) business days from the date of sale. The
maximum  period of time  between  the  receipt of a  Participant's  request  and
transmittal of the proceeds of the sale less brokerage  commissions and transfer
taxes (if any) will be fifteen (15) days,  generally,  unless market  conditions
then prevailing require a longer time period for a sale of the Shares.

     No  Participant  shall  have the  authority  or power to direct the date or
sales price at which  Shares may be sold.  The Agent will place an order to sell
shares with a  brokerage  firm  designated  by the Agent  without  regard to any
minimum price per Share.  If a  Participant  wishes to establish a minimum price
per Share for a sale,  the Shares must be withdrawn from the Plan in certificate
form and sold by a broker  selected by the shareholder on terms agreed to by the
shareholder and the broker.

Issuance of Stock Certificates

28.  Will stock certificates be issued for Plan Shares purchased?

     Plan  Shares  will be  registered  in the name of the  Agent,  as agent for
Participants  in the Plan.  Certificates  for Plan  Shares will not be issued to
Participants unless requested.  This protects against loss, theft or destruction
of stock certificates.

     The number of Plan Shares  held in an account  under the Plan will be shown
on the Participant's quarterly statement of account.

     Certificates for all or any number of whole Plan Shares held for you in the
Plan will be issued  promptly  after receipt of a written  request signed by the
Participant (or Participants if a joint registration). A form is provided on the
reverse side of the statement of account for this purpose.  This request must be
mailed to the Agent. Any remaining full Plan Shares and fraction of a Plan Share
will continue to be held by the Agent, as agent, in the Participant's account.

     Certificates   for  a  fractional  Share  will  not  be  issued  under  any
circumstance.

     Plan Shares may not be  pledged.  A  Participant  who wishes to pledge such
Plan  Shares  must  obtain  certificates  for such  Plan  Shares  issued  in the
Participant's name.

29.  In whose name will certificates be registered when issued?

     Accounts under the Plan are  maintained in the names in which  certificates
of the  Participants  were  registered  at  the  time  they  entered  the  Plan.
Certificates for whole Plan Shares will be similarly registered when issued.

30.  Can a Participant withdraw  certificates for some or all of the Plan Shares
     held  under the Plan and  continue  to  participate  with  respect to those
     Shares?

     Yes.  Certificates  for all or any number of whole Plan  Shares held by you
will be issued,  without  charge,  promptly  after receipt of a written  request
signed by the Participant (or Participants if a joint  registration)  who wishes
to continue to  participate  with respect to those Shares.  This request must be
mailed to the Agent. Any remaining full Plan Shares and fraction of a Plan Share
will continue to be held by the Agent, as agent, in the Participant's account.

     Certificates  for a  fractional  Plan  Share  will not be issued  under any
circumstances.

Termination of Plan Participation

31.  When may participation in the Plan be terminated?

     Participation in the Plan may be terminated at any time.

32.  How is participation in the Plan terminated?

     In  order  to  terminate  participation  in the  Plan,  a  Participant  (or
Participants,  if a joint  registration)  must  notify  the  Agent by  sending a
written request to the Agent. A withdrawal/termination  form for this purpose is
provided on the reverse side of the statement of account.

33.  When will a termination notice be effective?

     A request to  terminate  participation  in the Plan must be received by the
Agent  prior to the next  upcoming  record  date for a dividend  payment.  If so
received,  all dividends thereafter will be paid in cash to the Participant.  If
the request to terminate  participation  in the Plan is received on or after the
record date for a dividend,  any cash dividend paid on the dividend payment date
following such record date will be reinvested and credited to the  Participant's
account in accordance with the  Participant's  previous  instructions  under the
Plan.  The request to  terminate  will then be processed as promptly as possible
following such dividend payment date and, thereafter, all dividends will be paid
in cash to the  Participant.  Any voluntary cash payment sent to the Agent prior
to the  request  to  terminate  will be  invested  in  Plan  Shares  unless  the
Participant's termination request expressly requests the return of the voluntary
cash  payment and such  request is received no later than the five (5)  business
days prior to the applicable dividend payment date.

34.  How are Shares distributed upon termination?

     When  participation in the Plan is terminated,  certificates for whole Plan
Shares will be issued,  a cash  payment  will be made for any fraction of a Plan
Share,  and the dividend  reinvestment  account  will be closed.  The value of a
fraction of a Plan Share will be based upon the fair market value of the Trust's
Shares as of the date of receipt by the Agent of the  request to  withdraw  from
the Plan.

Federal Income Tax Consequences

35.  What are the federal income tax consequences of participation in the Plan?

     The  reinvestment of dividends does not relieve the Plan Participant of any
income tax which may be payable on such dividends.

     In the opinion of counsel to the Trust, the federal income tax consequences
for Plan Participants are as follows.

     A Participant in the Plan will have somewhat  different  federal income tax
obligations for dividends  reinvested under the Plan than for dividends received
in  cash.  A  Participant   will  be  treated  as  having  received  a  dividend
distribution  equal to the fair market value of the Plan Shares purchased on the
dividend payment date. Therefore,  because Plan Shares purchased with reinvested
dividends  will be purchased for 98% of their fair market  value,  the resulting
taxable  income will be greater than the taxable income that would have resulted
from the  receipt of the  dividend  in cash.  A  Participant's  tax basis in the
dividend Plan Shares will be equal to the fair market value of the dividend Plan
Shares credited to the  Participant's  account,  and the holding period for such
Share will begin the day after the  dividend  payment  date.  Likewise,  the tax
basis per Plan Share  purchased  with  voluntary  cash  payments is equal to the
Participant's purchase price per Plan Share.

     Example.  The Trust makes a  quarterly  dividend  distribution  which would
amount to $100 if the  shareholder  received  it in cash.  The  shareholder  is,
instead,  a Participant in the Plan. The fair market value of the Trust's Shares
on the dividend  payment date is $25 per Share.  The $100 dividend is reinvested
for the Participant in Plan Shares at $24.50 per share (98% of $25), with 4.0816
Shares ($100 divided by $24.50) being credited to the Participant's account. The
fair market value of these 4.0816  Shares is $25 each,  or $102.04.  For federal
income tax purposes, the Trust is deemed to have distributed to the Participant,
and the Participant to have received, $102.04. This amount will be the tax basis
for the 4.0816 dividend Plan Shares. If the full amount of the distribution paid
by the Trust is a  distribution  of the  current  or  accumulated  earnings  and
profits of the Trust,  then the Participant is deemed to have a taxable dividend
of  $102.04;  if only  50% of such  distribution  is  determined  to be from the
earnings and profits of the Trust,  then $51.02 will be taxable as a dividend to
the Participant and the remaining $51.02 treated as return of capital or capital
gains  distribution,  or as gain from the sale or exchange of such Participant's
Plan Shares, as appropriate.

     So long as the Trust  continues  to qualify  as a REIT  under the  Internal
Revenue Code of 1986, as amended (the "Code"),  the distribution will be taxable
under the  provisions of the Code  applicable  to REITs and their  shareholders,
pursuant to which (i) distributions  will be taxable to shareholders as ordinary
income to the extent of the current or  accumulated  earnings and profits of the
Trust, (ii) distributions  which are designated as capital gain distributions by
the Trust will be taxed as long-term capital gains to shareholders to the extent
they do not exceed the  Trust's net capital  gain for the  taxable  year,  (iii)
distributions  which are not designated as capital gains distributions and which
are in excess of the Trust's current or accumulated earnings and profits will be
treated as a return of capital to the  shareholders  and reduce the adjusted tax
basis  of  a  shareholder's   Shares  (but  not  below  zero),   and  (iv)  such
distributions in excess of a shareholder's adjusted tax basis in its Shares will
be treated as gain from the sale or exchange of such Shares.

     A  Participant  will not realize any  taxable  income when the  Participant
receives  certificates  for whole Plan  Shares,  either  upon the  Participant's
request for certain of those Shares or upon termination of participation  in, or
termination of, the Plan.

     A  Participant  will  realize  gain or loss  when Plan  Shares  are sold or
exchanged,  whether  pursuant to the  Participant's  request upon termination of
participation  in the Plan or by the  Participant  after  receipt of Plan Shares
from the Plan, and, in the case of a fractional Plan Share, when the Participant
receives a cash  adjustment  for a fraction of a Plan Share upon  termination of
participation  in, or termination  of, the Plan. The amount of such gain or loss
will be the difference between the amount which the participant receives for the
Plan Shares or fraction of a Plan Share and the tax basis for the Plan Shares or
fraction of a Plan Share.

     The Trust will comply with all applicable  Internal Revenue Service ("IRS")
requirements  concerning the filing of information returns, and such information
will be provided to the  Participant  by a duplicate  of that form or in a final
statement of account for each calendar year. With respect to Participants  whose
dividends are subject to United States  income tax  withholding,  the Trust will
comply with all applicable IRS  requirements  concerning the withholding of such
tax, and the amount of any dividend  reinvested will, in each case, be after any
reduction necessary to comply with the applicable withholding requirements.

     Under Code Section 3406(a)(1), the Trust is required to withhold for United
States income tax purposes 31% of all dividend  payments to a shareholder if (i)
such  shareholder  has  failed to  furnish  his or her  taxpayer  identification
number, which, for an individual, is his or her social security number, (ii) the
IRS has notified the Trust that the  shareholder  has failed to properly  report
interest or dividends,  or (iii) the  shareholder  has failed to certify,  under
penalties  of  perjury,  that he or she is not  subject to back-up  withholding.
Shareholders  have  previously  been  requested  by the Trust or their broker to
submit all information and certifications  required in order to exempt them from
back-up withholding if such exemption is available to them.

     The Internal  Revenue  Service has ruled in  connection  with similar plans
that a dividend reinvestment plan will not adversely affect the qualification of
a real estate  investment  trust. In addition,  a real estate  investment  trust
should be able to include  amounts deemed  distributed as dividends under such a
plan for purposes of its dividends-paid deduction.

     The  foregoing  summary  of  material  Federal  income  tax  considerations
regarding the Plan is based on current law. This  discussion does not purport to
deal with all aspects of taxation that may be relevant to  particular  investors
in  light  of their  personal  investment  circumstances,  or  certain  types of
investors (including insurance companies,  tax-exempt  organizations,  financial
institutions or  broker-dealers,  foreign  corporations  and persons who are not
citizens or residents of the United States)  subject to special  treatment under
the Federal income tax laws.  Those  considering  participation  in the Plan are
urged to  consult  with  their  own tax  advisors  regarding  the  specific  tax
consequences  (including the Federal, state, local and foreign tax consequences)
that may result from their participation in the Plan and of potential changes in
applicable tax laws.

     The  income  tax  consequences  for  Participants  who do not reside in the
United States may vary from jurisdiction to jurisdiction.

Plan Administration

36.  Who should  Participants  contact for answers to  questions  regarding  the
     Plan?

     All inquiries regarding the Plan should be sent to:

     Registrar and Transfer Company
     10 Commerce Drive
     Cranford, New Jersey 07016
     Telephone: (908) 272-8511
     Telecopier: (908) 272-1006

37.  What reports will be sent to Participants in the Plan?

     As soon as practicable after each purchase under the Plan, each Participant
in the Plan will  receive a  statement  of  account  showing  amounts  invested,
purchase  price,  Plan Shares  purchased and other  information  for the year to
date.  The Trust  suggests  that  Participants  retain  all  statements  for tax
reporting and other purposes.  The Agent may charge a fee to supply past account
history.  In addition,  each Participant will receive all communications sent to
all owners of Shares,  including the Trust's quarterly  reports,  annual reports
and notices of shareholders'  meetings and proxy  statements.  Participants will
receive all information needed for federal income tax return purposes.

38.  What are the responsibilities of the Agent and the Trust under the Plan?

     In administering  the Plan,  neither the Agent, the Trust nor any agent for
either  of them will be  liable  for any act done in good  faith or for any good
faith omission to act,  including,  without  limitation,  any claim or liability
arising  out of: (i)  failure to  terminate a  Participant's  account  upon such
Participant's death prior to receipt of notice in writing of such death; or (ii)
fluctuations in the market value of the Shares. Neither the Agent, the Trust nor
any agent for either shall have any duties,  responsibilities except such as are
expressly   set  forth  in  the  Plan.   Since  the  Trust  has   delegated  all
responsibility  for administering the Plan to the Agent (except for questions of
interpretation  arising  under the Plan which shall be determined by the Trust),
the Trust  specifically  disclaims  any  responsibility  for any of the  Agent's
actions or inactions in connection  with the  administration  of the Plan.  This
limitation of liability  shall not constitute a waiver by any Participant of his
or her rights under federal or state securities law.

Additional Information

39.  Can shares held in the Plan be pledged or assigned?

     Shares held in the Plan may not be pledged or assigned.  Any such purported
pledge or  assignment  of Plan  Shares  shall be void.  If you wish to pledge or
assign Plan Shares,  you must request that a certificate for such Plan Shares be
issued in your name. Stock certificates for fractional Shares will not be issued
under any circumstances.

40.  How will a Participant's Shares be voted at stockholders' meetings?

     All whole Plan Shares will be voted as the Participant  directs. If, on the
record date for a meeting of shareholders,  there are whole Plan Shares credited
to the  Participant's  account under the Plan,  the  Participant  will be sent a
proxy card  representing  both the Plan  Shares held in the  Participant's  Plan
account and all other Shares held by the Participant. If the Participant returns
the proxy card in a timely fashion,  properly signed and marked for voting,  all
Shares  (including  whole  Plan  Shares)  will  be  voted  as  indicated  by the
Participant on the proxy card with respect to all whole Shares either held by or
credited  to the  Participant.  All such  Shares  also may be voted in person at
shareholders' meetings. Fractional Plan Shares will not be voted.

     If the proxy card is returned signed and no voting  instructions  are given
with respect to any item thereon,  all of the  Participant's  Shares  (including
whole Plan Shares) will be voted in accordance with the  recommendations  of the
Trust's  management.  This  is the  same  procedure  that  is  followed  for all
shareholders  who return proxies and do not provide  instructions.  If the proxy
card or  instruction  card is not returned or if it is returned  unsigned by the
registered owner(s), none of the Participant's Shares covered by such proxy card
will be voted; a Participant or his or her duly appointed  representative could,
however,  vote  Shares  registered  in the  Participant's  name in person at the
meeting.

41.  What  happens  if  the  Trust  has  a  rights  offering,   issues  a  stock
     distribution or declares a stock split?

     Participation  in any  rights  offering  will be based upon both the Shares
registered in the Participant's  name and the Shares credited to a Participant's
Plan account.  Rights  applicable to Shares credited to a Participant's  account
under the Plan will be sold by the Agent and  proceeds  will be  credited to the
Participant's  account  under the Plan and applied to the  purchase of Shares on
the next dividend payment date. Any Participant who wishes to exercise, transfer
or sell the  rights  applicable  to the  Shares  credited  to the  Participant's
account under the Plan must request, prior to the record date of the issuance of
any such  rights,  that the  Shares  credited  to the  Participant's  account be
transferred from the  Participant's  account and registered in the Participant's
name.

     Any shares  distributed  as a result of a stock  dividend or stock split by
the  Trust on Plan  Shares  will be added to the  Participant's  account.  Stock
dividends or split Shares  distributed  on Shares  registered in the name of the
Participant  will be mailed directly to the shareholder in the same manner as to
shareholders who are not participating in the Plan.

42.  What happens when a Participant  who is  reinvesting  the cash dividends on
     all or part of the Shares  registered  in the  Participant's  name sells or
     transfers a portion of such Shares?

     If a Participant who is reinvesting the cash dividends on all of the Shares
registered in the Participant's  name disposes of a portion of such Shares,  the
Agent will continue to reinvest the dividends on the remainder of the Shares.

     If a  Participant  who is  reinvesting  the cash  dividends  on part of the
Shares  registered  in the  Participant's  name  disposes  of a portion  of such
Shares,  the Trust will  continue to pay the  dividends on the  remainder of the
Shares up to the  number of Shares  originally  authorized.  For  example,  if a
Participant  directed the Trust to reinvest cash dividends on 50 Shares out of a
total 100 Shares registered in the Participant's  name, the Trust would continue
paying such cash dividends on 50 Shares.  If the Participant then disposed of 25
Shares, the Trust would continue to pay cash dividends on 50 of the remaining 75
Shares.  If instead  the  participant  disposed  of 75 Shares,  the Trust  would
continue to pay cash dividends on all of the remaining 25 Shares.

43.  What  happens  when a  Participant  sells or  transfers  all of the  Shares
     registered in the Participant's name?

     If a Participant  disposes of all Shares  registered  in the  Participant's
name,  the Agent will continue to reinvest the dividends on the Plan Shares held
by the  Agent  in the  Participant's  account  under  the Plan  until  otherwise
notified.

44.  What  happens  if  reinvestment  of a  Participant's  distributions  or  an
     voluntary  cash payment would cause the  Participant or any other person to
     exceed the  Ownership  Limit set forth in the Trust's  Amended and Restated
     Declaration of Trust (the "Declaration of Trust"), or otherwise violate the
     Trust's Declaration of Trust?

     The Trust's  Declaration  of Trust  places  certain  restrictions  upon the
ownership,  directly or constructively,  of Shares,  including the limitation of
ownership  of the  Shares  by any one  person,  so as to  maintain  the  Trust's
qualification  as a REIT under the Code (the "Ownership  Limit").  To the extent
any reinvestment of dividends or voluntary cash payment elected by a stockholder
would cause such  stockholder or any other person to exceed the Ownership  Limit
or otherwise  violate the Trust's  Declaration of Trust, the Trustees may refuse
to sell or transfer  Shares in  accordance  with such dividend  reinvestment  or
voluntary  cash  payment.  Such  stockholder  will be entitled  to receive  cash
dividends  (without  interest) in lieu of such  reinvestment and a refund of the
uninvested portion of such voluntary cash payment within three (3) business days
of the Agent's receipt of written  notification from the Trust that a particular
stockholder's acquisition of Shares through dividend reinvestment or a voluntary
cash  payment  will  result  in that  person's  holdings  being in excess of the
Ownership Limit or otherwise in violation of the Declaration of Trust.

45.  May the Plan be changed or discontinued?

     The Trust reserves the right to amend,  modify,  suspend,  or terminate the
Plan at any time,  but such action shall have no  retroactive  effect that would
prejudice  the  interests of the  Participants.  All  Participants  will receive
written   notice  of  any  such   amendments,   modifications,   suspensions  or
terminations from the Agent. In the event of termination, certificates for whole
Shares  held  by  each  Participant  in the  Plan  will  be  delivered  to  such
Participant,  together  with a  check  for  the  proceeds  of the  value  of any
fractional Shares.

     The Trust may also terminate the Plan when shareholder participation in the
Plan is below a minimum level of  reinvestment  that the Trust may, from time to
time, establish as being uneconomical or inefficient to administer.

46.  What law governs the Plan?

     The terms, provisions and conditions of the Plan and its operation shall be
governed by the laws of the State of New Jersey.

47.  How is the Plan to be interpreted?

     Any question of interpretation arising under the Plan will be determined by
the Trust and any such determination will be final.

                                USE OF PROCEEDS

     Proceeds  will go to the Trust to the extent  the  Shares are either  newly
issued Shares or treasury Shares which are acquired directly from the Trust. The
Trust is unable to estimate the amount of proceeds  from the sale of such Shares
under the Plan.  The Trust  intends to use proceeds from the sale of such Shares
for general  business  purposes,  including the reduction of the Trust's current
indebtedness, and as working capital.

                              PLAN OF DISTRIBUTION

     The Shares sold under the Plan are being distributed  directly by the Trust
rather than through an underwriter, broker or dealer. There will be no brokerage
commissions  or other  fees  charged  to  Participants  in  connection  with the
purchase of Plan Shares.

     Broker-dealers and other financial intermediaries may engage in positioning
and other  transactions  that will  allow them to  acquire  Shares  prior to the
record date for dividends,  reinvest in Plan Shares at the  discounted  purchase
price and resell the Plan  Shares to capture  the  discount.  The Trust does not
expect that financial  intermediaries  will engage in such  transactions  to any
significant  extent, if at all. The Trust's Amended and Restated  Declaration of
Trust  limits  share  ownership  by any  person so as to  maintain  the  Trust's
qualification  as a REIT  under the Code.  Moreover,  the Plan  limits  optional
payments to $5,000 per dividend  payment  cycle and Plan Shares  purchased  with
optional payments are not purchased at a discount.  To the extent that financial
intermediaries  do  participate in such trading  activities,  they may be deemed
underwriters  within the meaning of Section 2(11) of the Securities Act of 1933.
The Trust has not  entered  into any  formal or  informal  arrangement  with any
financial  intermediary to engage in such transactions and does not intend to do
so.

     The  Shares  may  not be  available  under  the  Plan in all  states.  This
Prospectus  does not constitute an offer to sell, or a solicitation  of an offer
to buy, any Shares or other  securities in any state or any  jurisdiction to any
person to whom it is unlawful to make such offer in such jurisdiction.
<PAGE>
                                   THE TRUST

     First Real  Estate  Investment  Trust of New  Jersey  (the  "Trust")  is an
equity-oriented,  real  estate  investment  trust (a  "REIT").  The  Trust is an
unincorporated  business  trust  organized  under  the laws of the  State of New
Jersey  pursuant to a Trust  Agreement  dated  November 1, 1961,  as amended and
restated as of November 7, 1983 and as amended on May 3, 1994 (the  "Declaration
of  Trust").  The  purpose  of  the  Trust  is to  provide  investors  with  the
opportunity to participate in a diversified  portfolio of income-producing  real
estate through ownership of the Trust's transferable shares.

     The  Trust   commenced   operations  in  1961.  The  Trust  has  paid  cash
distributions  to its  Shareholders  every year since 1963. The distribution for
the fiscal year ended on October 31, 1994 was $1.62 per share.

     The Trust is engaged in the business of acquiring  and holding real estate,
including apartment  complexes,  apartment buildings and shopping  center/retail
properties.  The Trust has also purchased vacant land for future  development as
retail/commercial  or  apartment  properties.  The Trust  recently  acquired  an
interest in a limited  liability  company which was organized  under the laws of
New Jersey to purchase an apartment complex situated in Westwood, New Jersey. In
the future, the Trust may purchase additional  properties with others on a joint
venture,  partnership  or  similar  ownership  basis  where the Trust is able to
maintain  appropriate  controls over the  management of the property.  It is the
policy of the Trust to purchase real property for  investment and not for resale
or turnover.  The Trust has operated in accordance  with such policies since its
inception.

     As of January 31, 1995,  the Trust's real estate  holdings  consisted of 16
properties,  with a net  book  value  of  $62.930  million  (including  the full
investment value of Westwood Hills, L.L.C., a limited liability company in which
the Trust has a 40% interest).  The Trust's holdings, other than its interest in
Westwood Hills, L.L.C.,  consisted of eight (8) apartment buildings or complexes
with 639 apartment  units,  four (4) shopping  center/retail  properties  with a
total of 466,248  square  feet of gross  leasable  area and three (3) parcels of
unimproved land aggregating  approximately  68.02 acres.  During the fiscal year
ended  October 31,  1994,  the Trust  (including  Westwood  Hills,  L.L.C.,  its
Affiliate)  had rental  income  (exclusive  of real estate taxes and common area
maintenance  charges reimbursed by tenants and sundry income) of $9.890 million,
with 58.46% of such income derived from the apartment properties and 41.54% from
the shopping  center/retail  properties.  Income from rental  operations for the
same  period  was  $2,927,395,   with  $2,240,796  derived  from  the  apartment
properties and $686,599 from the shopping center/retail properties.

     All of the  Trust's  properties  are managed by  Hekemian & Co.,  Inc.,  of
Hackensack,  New  Jersey,  under a  management  and  brokerage  agreement  dated
December  20,  1961 as amended  May 8, 1963 (the  "Management  Agreement").  The
Management Agreement,  as amended, is subject to automatic renewal, for terms of
two (2) years each,  unless terminated by either party upon written notice given
at least  one (1) year  prior to the  expiration  date.  Under  the terms of the
Management Agreement,  Hekemian & Co., Inc. also acts as an advisor to the Trust
with  respect  to  real  estate  investments,  without  separate  or  additional
compensation for such services.

     As of January 31, 1995,  the Trust had  outstanding  mortgage  indebtedness
secured by liens on specific properties  (exclusive of the mortgage indebtedness
on Westwood Hills) in the principal amount of $24,454,000.  The liens are on the
following properties:
<TABLE>
<CAPTION>
                               Year                                      Mortgage           Interest             Maturity
Property                     Acquired              Mortgagee              Balance            Rate                  Date
                                                                           (000)
- ----------------------------------------------------------------------------------------------------------------------------
<S>                            <C>              <C>                       <C>               <C>                <C>    
Westridge Square               1992             State Mutual              $18,560            9.000%            Aug. 1, 1997
Shopping Center,                                Life Insurance
Frederick, Maryland                             Co. of America

Heights Manor,                 1971             United Jersey             $   364            7.625%            March 1, 1999
Spring Lake,                                    Bank
Heights, N.J.

Westwood Plaza,                1988             Aetna Life                $ 5,530           10.000%            Sept. 1, 2001
Shopping Center,                                Insurance Co.
Westwood, N.J.
</TABLE>

     In addition to the  foregoing  mortgages,  the Westwood  Hills  property is
encumbered  by a $10.5  million  mortgage  lien in favor of United  Jersey  Bank
("UJB"),  on which  obligation  the sum of $9.416  million  was  outstanding  at
January 31, 1995.

     All of the Trust's properties, except for Westwood Plaza, Westridge Square,
Westwood  Hills and the vacant or  unimproved  lands,  are subject to a mortgage
lien in favor of UJB. The Trust granted UJB a blanket  mortgage lien on February
10, 1994, to secure a $20 million  credit line extended to the Trust by UJB (the
"Bank Credit  Facility").  The Trust had an outstanding  balance,  in the sum of
$5.932 million, due to UJB on the Bank Credit Facility at January 31, 1995.

     The Trust's  business  objectives  are to continue to enhance its  revenues
from both residential and retail/commercial operations and to increase the value
of its  properties.  Revenue  enhancement  can be achieved  through a variety of
methods, including the acquisition or development of new real estate assets; the
collection  of  contractual   rent  increases   and/or   percentage  rents  from
retail/commercial  tenants;  the collection of  permissible  rent increases upon
lease  renewals with  existing  residential  tenants;  the reletting of existing
retail/commercial space and apartment units at higher rents; and the charging of
higher rents for space in older,  existing  retail/commercial  properties  which
have been expanded, improved, renovated, remodeled and/or reconstructed.

     During the past several  years,  the Trust has  concentrated  its expansion
efforts upon the  acquisition of  multi-family  residential  and shopping center
properties  which are  substantially  larger than those real  estate  assets the
Trust had historically  sought to include in its portfolio.  In addition,  while
the Trust had formerly  confined its activities  and  investments to New Jersey,
the Trust  enlarged the scope of its operations in 1992 with the purchase of the
Westridge Square Shopping Center in Frederick, Maryland.

     The  Trust  Declaration  permits  the  Trust to  conduct  business  without
qualifying  as a REIT.  Nevertheless,  since  November  of 1961,  the  Trust has
elected to conduct, and conducts,  its operations in a manner intended to comply
with the  requirements  of Sections 856 to 860 of the  Internal  Revenue Code of
1986  (the  "Code").  The Trust has  elected  to be taxed as a REIT for  Federal
income tax  purposes  continuously  since 1961 and  expects to continue to elect
such status.  Under the Code,  a REIT which meets  certain  requirements  is not
subject to federal income tax on the portion of its taxable  income  distributed
to its shareholders, if at least 95% of its real estate investment trust taxable
ordinary income is so distributed.

     Under the Trust  Declaration,  the Trust is  permitted to invest in a broad
range of real estate investments and non-real estate investments, including full
or participating  interests in securities  (whether or not secured by mortgages,
rents and lease  payments) and the ownership of any other  interests,  including
equity  interests,  related to real property.  The investment  power permits the
Trust to generate  income of the types  permitted  to be received by REITs under
Section 856 of the Code.

                         SELECTED FINANCIAL INFORMATION

     The following  tables set forth,  in a summary manner,  selected  financial
information  for  the  Trust  which  is  derived  from  the  combined  financial
statements  of the Trust  incorporated  by  reference  in this  Prospectus.  The
information  in the  tables  should be read in  conjunction  with the  aforesaid
combined financial statements and the notes thereto.
<PAGE>
                       INCOME AND UNDISTRIBUTED EARNINGS
<TABLE>
<CAPTION>
                                                                                                           Quarters Ended
                                                                      Years Ended October 31                 January 31*
                                                              ------------------------------------------------------------
                                                                1994      1993      1992      1991          1995     1994
                                                              ------------------------------------------------------------
                                                                    (In Thousands of Dollars Except per Share Amounts)
<S>                                                           <C>        <C>       <C>       <C>           <C>      <C>   
INCOME

Rental revenue:
  Rental income                                               $ 9,890    $ 8,804   $ 7,758   $ 5,960       $2,905   $2,234
  Real estate taxes reimbursed                                    642        611       417       274          174      168
  Common area maintenance reimbursed                              472        384       221        54          104       79
  Sundry income                                                   158        149        69        72           41       70
                                                              -------    -------   -------   -------       ------   ------
      Totals                                                   11,162      9,948     8,465     6,360        3,224    2,551
                                                              -------    -------   -------   -------       ------   ------

Rental expenses:
  Operating expenses                                            2,482      2,106     1,901     1,615          703      593
  Management fees                                                 479        443       324       303          136      109
  Real estate taxes                                             1,375      1,231       942       790          384      301
  Interest                                                      2,582      2,316     1,774       633          767      574
  Depreciation                                                  1,317      1,172       958       547          375      294
                                                              -------    -------   -------   -------       ------   ------
      Totals                                                    8,235      7,268     5,899     3,888        2,365    1,871
                                                              -------    -------   -------   -------       ------   ------

Income from rental operations                                   2,927      2,680     2,566     2,472          859      680
                                                              -------    -------   -------   -------       ------   ------

Other income (expense):
  Interest income                                                   5          4       136       526            2        2
  Interest expense                                               (279)      (194)      (84)       --          (91)     (62)
  General and administrative                                     (185)      (187)     (171)     (232)         (60)     (46)
                                                              -------    -------   -------   -------       ------   ------
      Totals                                                     (459)      (377)     (119)      294         (149)    (106)
                                                              -------    -------   -------   -------       ------   ------

Income before state income taxes                                2,468      2,303     2,447     2,766           --       --

Provision for state income taxes                                    9          8         9        10           --       --
                                                              -------    -------   -------   -------       ------   ------

Income before minority interest                                 2,459      2,295     2,438     2,756          710      574

Minority interest                                                  76         --        --       --           (24)      --
                                                              -------    -------   -------   -------       ------   ------

Net Income                                                    $ 2,383    $ 2,295   $ 2,438   $ 2,756       $  686   $  574
                                                              =======    =======   =======   =======       ======   ======

Earnings per share                                              $1.53      $1.47     $1.56     $1.77         $.44     $.37
                                                                =====      =====     =====     =====         ====     ====

UNDISTRIBUTED EARNINGS

Balance, beginning of period                                  $ 1,978    $ 2,116   $ 2,431   $ 2,670       $1,834   $1,978
Net income                                                      2,383      2,295     2,438     2,756          686      574
Less dividends paid                                            (2,527)    (2,433)   (2,753)   (2,995)      (1,154)  (1,029)
                                                              -------    -------   -------   -------       ------   ------

Balance, end of period                                        $ 1,834    $ 1,978   $ 2,116   $ 2,431       $1,366   $1,523
                                                              =======    =======   =======   =======       ======   ======

Dividends paid per share                                        $1.62      $1.56    $1.765     $1.92         $.74     $.66
                                                                =====      =====    ======     =====         ====     ====
</TABLE>

*Unaudited
<PAGE>
                                 BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                            October 31                       January 31*
                                                              ------------------------------------------------------------
                                                                1994      1993      1992      1991          1995     1994
                                                              ------------------------------------------------------------
                                                                                 (In Thousands of Dollars)
<S>                                                           <C>        <C>       <C>       <C>          <C>      <C>    
ASSETS

Real estate, at cost, net of accumulated depreciation         $63,176    $48,647   $47,721   $19,518      $62,930  $48,415
Equipment, at cost, net of accumulated depreciation               214        210       226       247          212      208
Cash                                                              238        928       432     8,224          405      530
Restricted cash                                                    --         --       138        --           --       --
Tenants' security accounts                                        867        674       642       583          882      698
Sundry receivables                                                325        212        57       165          299      267
Prepaid expenses and other assets                                 601        485       520       175          508      395
Deferred charges, net                                             192        200       225        67          234      196
Deposits                                                           --         --       103       117           --       --
                                                              -------    -------   -------   -------      -------  -------
      Totals                                                  $65,613    $51,356   $50,064   $29,096      $65,470  $50,709
                                                              =======    =======   =======   =======      =======  =======

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
  Mortgages payable                                           $34,019    $24,963   $25,341   $ 6,412      $33,870  $24,879
  Note payable - bank                                           5,428      3,920     2,220        --        5,932    3,920
  Accounts payable and accrued expenses                           344        243       217       235          267      154
  Tenants' security deposits                                      964        767       717       672          985      796
  Other liabilities                                                77         42        24        32           94       42
  Deferred revenue                                                137        129       115        --          122       81
                                                              -------    -------   -------   -------      -------  -------
      Total liabilities                                        40,969     30,064    28,634     7,351       41,270   29,872
                                                              -------    -------   -------   -------      -------  -------
Minority Interest                                               3,496         --        --        --        3,520       --
                                                              -------    -------   -------   -------      -------  -------

Shareholders' equity:
  Shares of beneficial interest without par value;
    l,560,000 shares authorized;
    l,559,788 shares issued and outstanding                    19,314     19,314    19,314    19,314       19,314   19,314


  Undistributed Earnings                                        1,834      1,978     2,116     2,431        1,366    1,523
                                                              -------    -------   -------   -------      -------  -------
      Total shareholders' equity                               21,148     21,292    21,430    21,745       20,680   20,837
                                                              -------    -------   -------   -------      -------  -------
      Totals                                                  $65,613    $51,356   $50,064   $29,096      $65,470  $50,709
                                                              =======    =======   =======   =======      =======  =======
</TABLE>

*Unaudited

(1) The combined financial statements for the fiscal year ended October 31, 1994
include the accounts of the Trust and Westwood Hills, L.L.C. ("Westwood Hills"),
which have been combined on the basis of common control.  The combined financial
statements include 100% of the assets,  liabilities,  operations and cash flows,
with the 60% interest held by the Limited Members of Westwood Hills reflected as
"minority interest".

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

     The following  discussion  should be read in  conjunction  with the Trust's
Combined  Financial  Statements  and Notes thereto  appearing  elsewhere in this
Prospectus.  Such  combined  financial  statements  and  information  have  been
prepared to reflect the  historical  operations  and financial  condition of the
Trust,  prior to the  implementation  of the  Dividend  Reinvestment  and  Share
Purchase Plan. See "The Trust" and the Notes to the Trust's  Combined  Financial
Statements.

Results of Operations

     Rental  revenue for the fiscal year ended  October  31, 1994  increased  by
12.2% to $11,162,000,  as compared to $9,948,000 for the same period in 1993. At
the same  time  rental  expenses  increased  by 13.3% to  $8,235,000  in 1994 as
compared to  $7,268,000  in 1993.  Rental  revenue for the fiscal  quarter ended
January 31, 1995 increased by 26.38% to $3,224,000 as compared to $2,551,000 for
the quarterly  period ended January 31, 1994. At the same time,  rental  expense
increased  from  $1,871,000 for the quarter ended January 31, 1994 to $2,365,000
during the quarter ended January 31, 1995.

     An examination of the rental expense reveals that a substantial  portion of
the  year  to  year  increase  in  rental  expenses  is due  to  the  additional
depreciation,  interest  expense  and  real  estate  taxes  resulting  from  the
acquisition of Westridge in 1992 and, to a lesser extent, the acquisition of the
additional property in Rockaway,  New Jersey, during 1993 and the acquisition of
Westwood Hills in June of 1994.

     In addition,  interest income continued to decline reflecting both the fact
that the  Trust  has not  accumulated  significant  amounts  of cash on hand and
reduced interest rates being paid by depositories on such cash deposits.

     Net income for the fiscal year 1994 was  $2,383,930 or $1.53 per Share,  as
against $2,295,000,  or $1.47 per Share for the same period in fiscal year 1993.
Net income for the first  quarter of fiscal year 1995 was  $686,000 or $0.44 per
share,  as against  $574,000,  or $0.37 per share for the same  period in fiscal
year 1994. The annual and quarterly increases are primarily  attributable to the
income  derived from the leasing of  previously  vacant  shopping  center space,
particularly at the Trust's center in Frederick,  Maryland,  and a positive cash
contribution from the recently acquired Westwood Hills Apartments.  In addition,
various  operational  costs have continued to moderate.  In the first quarter of
fiscal  year 1995,  the  northeastern  portion  of the United  States had a mild
winter, resulting in diminished costs for heating and snow removal when compared
to the severe winter with significant snowfalls which was experienced during the
first quarter of fiscal year 1994. The results of the third and fourth  quarters
of 1994 include income from the Trust's  interest in Westwood  Hills,  which was
purchased in June, 1994.

Liquidity and Capital Resources

     Cash flows from  operations,  debt  financing  and the sale of Trust Shares
have been the  principal  sources of capital  used to fund the Trust's  property
acquisitions and expansion.

     The Trust  has a $20  million  line of credit  from UJB that may be used to
finance the acquisition or development of additional  properties and for general
business purposes (the "Bank Credit Facility"). Borrowings under the Bank Credit
Facility bear interest:  (i) at a variable  fluctuating rate equal to UJB's Base
Lending  Rate  or at the  LIBOR  Base  plus  200  basis  points  (2.0%),  on all
borrowings up to $10,000,000; and, (ii) at UJB's Base Lending Rate plus one half
of one percent (1/2%),  or at the LIBOR Base,  plus 250 basis points (2.5%),  on
all borrowings in excess of $10,000,000.  At January 31, 1995, the sum of $5.932
million was outstanding under the Bank Credit Facility.

     The Trust may seek,  under certain  circumstances,  to obtain funds through
additional  equity  offerings  and/or debt financing (other than the Bank Credit
Facility),  such as purchase money  financing from the sellers of real estate or
mortgage loans from institutions.  Such funds may be used in connection with the
acquisition  of additional  properties,  the renovation or expansion of existing
properties or, as necessary,  to meet the  distribution  requirements  for REITs
under the Code.  The  availability  and terms of any such equity  offering  will
depend upon market and other  conditions.  There can be no  assurance  that such
additional  equity  capital will be available on terms  acceptable to the Trust.
Economic  conditions and prevailing banking standards have generally  restricted
the  availability  of debt  financing,  particularly in connection with mortgage
loans  for real  estate  acquisitions.  The  Trust is  unable  to  project  in a
definitive  manner what impact such economic  conditions and prevailing  banking
standards will have on the Trust's ability to finance new acquisitions.

     The Trust has an ongoing program to make various capital  improvements  for
certain apartment  properties,  including new roofs,  windows and kitchens.  The
short  term  impact of these  capital  outlays  will be to depress  the  Trust's
current  cash  flow.  Nevertheless,  the Trust  expects  to  benefit  from these
expenditures by preserving the physical integrity of its properties and reducing
future maintenance costs. In addition,  the Trust anticipates that the renovated
apartment units will command higher rentals.

     Other  than the  apartment  rehabilitation  program,  the Trust has made no
commitments,  and has no understandings,  for additional  capital  expenditures,
except with respect to the  redevelopment  of the Franklin Lakes Shopping Center
which will be renamed "Greentree  Shopping Plaza." The Trust intends to demolish
the present center,  consisting of approximately  33,320 square feet of leasable
space,  and to construct a new center with  approximately  88,000 square feet of
leasable space.

     Grand Union  occupies a total of 15,960  square feet of leasehold  space at
the present center. Grand Union has filed for reorganization under Chapter 11 of
the United States  Bankruptcy  code. The Grand Union lease expires on August 31,
1995. As a result,  the Trust anticipates that it will commence  construction of
the new shopping  center in September or October  1995.  Construction  will take
approximately nine (9) months. During the construction period, the property will
generate no income. The Trust realized approximately $166,000 in income from the
shopping center during fiscal year 1994. The loss of income for the construction
period  will  be  approximately   $0.11  per  share  on  an  annual  basis.  The
construction  of the new shopping  center will not be commenced  until the Trust
has secured all necessary governmental approvals, has executed acceptable leases
with one or more anchor  tenants and has  obtained  suitable  financing  for the
project. The Trust anticipates that it will secure a mortgage from a third party
lender,  in the amount of approximately  $6.0 million,  to provide the necessary
funding for the construction.

     Under  the  terms of the  Leases  relating  to the  shopping  center/retail
properties,  the tenants are responsible for various operating expenses and real
estate taxes.  See  "Business --  Properties"  and "Business -- Shopping  Center
Leases". As a result of these  arrangements,  the Trust does not believe it will
be responsible for any major expenses in connection with such properties  during
the lease term of any tenant. The Trust anticipates entering into similar Leases
with respect to its  properties  in the future.  After the Lease term, or in the
event a tenant is unable to meet its obligations, the Trust anticipates that any
expenditures it might become  responsible for in maintaining the properties will
be  funded  by cash  from  operations  and,  in the case of major  expenditures,
possibly  by  borrowings.   To  the  extent  that  expenditures  or  significant
borrowings  are  required,  the Trust's  cash  available  for  distribution  and
liquidity may be adversely affected.

     The Trust  anticipates  that  adequate  cash will be  available to fund its
operating and administrative  expenses,  continuing debt service obligations and
the payment of distributions in accordance with REIT requirements.

Capital Strategy

     Since its inception in 1961,  the Trust has elected to be treated as a REIT
for Federal income tax purposes.  The Trust anticipates making  distributions to
its stockholders from operating cash flows,  which are expected to increase from
future growth in rental  revenues and other sources.  Although cash used to make
distributions  reduces  amounts  available  for  capital  investment,  the Trust
generally  intends to  distribute  not less than 95% of funds  from  operations,
reserving  such  amounts  as  it  considers  necessary  for  the  expansion  and
renovation of its  properties or the  acquisition  of new properties as suitable
opportunities arise.

     Although the Trust receives most of its rental payments on a monthly basis,
it intends to make regular  quarterly  distributions.  Amounts  accumulated  for
distributions   will  be  invested  by  the  Trust  in   short-term   marketable
instruments.

Economic Conditions

     As of  January 1, 1995,  the  Registrant  has  observed  that the  economic
climate in the  Mid-Atlantic  states has shown  some  improvement  over what was
experienced in 1990-1994.  Nevertheless,  a continued rise in interest rates may
have the effect of again  depressing the economic  conditions which could result
in the  inability  of some  existing  tenants of the Trust to meet  their  lease
obligations and could otherwise  adversely affect the Trust's ability to attract
or retain tenants.

     Management  believes  that  inflation  will have a positive  impact for the
long-term  potential  appreciation of the Trust's shopping centers and apartment
complexes. The majority of the Trust's shopping center leases contain provisions
designed to mitigate the short-term adverse impact of inflation. Such provisions
include clauses  enabling the Trust to receive  percentage rents which generally
increase as prices rise and/or escalation clauses which are typically related to
increases in the consumer price index or similar inflation indices.  Most of the
Trust's  leases  require  the  tenant  to pay its pro rata  share  of costs  and
expenses associated with the ongoing operation of the property,  including,  but
not limited to, real property taxes and  assessments,  repairs and  maintenance,
and insurance,  thereby  reducing the Trust's exposure to increases in operating
costs and expenses resulting from inflation.

     However,  inflation may have a negative impact on some of the Trust's other
operating  items.  Interest  and  general  and  administrative  expenses  may be
adversely  affected by inflation as these  specified  costs could  increase at a
rate higher  than  rents.  Also,  for tenant  leases with stated rent  increases
inflation  may have a negative  effect as the stated  increases  in these leases
could be lower than the increase in inflation at any given time.

     Inflation may have a materially  adverse  effect upon the net income of the
Trust's apartment complexes,  particularly those located in municipalities which
have  enacted  rent  control  or  rent  levelling  ordinances.  Such  ordinances
typically  limit the  amount of the  annual  rental  increase  a tenant  will be
obligated  to pay upon  renewal of the  tenant's  lease.  To the extent  that an
ordinance  does not provide a mechanism for the recovery of all  operating  cost
increases or only allows such recoupment pursuant to an application and approval
process (with consequent regulatory and implementation  delays), the Trust's net
income  from  the  operation  of its  apartment  complexes  could be  eroded  by
inflation.

                              RECENT DEVELOPMENTS

Bank Credit Facility

     On  February  10,  1994,  the Trust  obtained  a new  credit  line,  in the
principal  amount of $20  million,  from United  Jersey Bank  ("UJB") (the "Bank
Credit Facility").  The Bank Credit Facility replaced the credit line previously
provided to the Trust by National Community Bank of New Jersey ("NCB"),  and its
successor,  the Bank of New York,  National Community  Division ("BNY").  At the
closing,  the Trust repaid the  principal  balance of $3.92 million then due and
owing to BNY on the credit line, and paid accrued interest of $26,733,  with the
proceeds of an advance under the Bank Credit Facility.

     In accordance  with the provisions of Section 2.03 of the Credit  Agreement
between UJB and the Trust, dated February 10, 1994, and subject to a $20 million
limitation on all advances, UJB will make available to the Trust up to a maximum
of $7.5  million  for  general  business  purposes  and up to a  maximum  of $15
million,  on an offering basis,  for the Trust's  acquisition of real estate and
capital  improvements.  The real  estate  acquisition  advances  are  subject to
certain limitations and requirements.

     The Bank Credit Facility  expires on February 10, 1997,  unless extended by
agreement of the parties or unless sooner  terminated  upon the occurrence of an
event of default or in accordance  with the  provisions of Sections  2.02(b) and
6.09 of the Credit Agreement. Pursuant to those sections, the Trust must satisfy
certain  financial  requirements.  Such tests  include the  maintenance  of: (1)
shareholders'  equity at a level of at least $18  million  as of the end of each
fiscal  quarter;  (2) a debt to worth ratio of not less than 4.0;  (3) cash flow
(net  income plus  depreciation)  in excess of $2.5  million  for the  preceding
twelve  months,  as  determined  at the end of each fiscal  quarter;  (4) a debt
service  coverage  ratio  of 1.4  or  greater.  Section  6.09(e)  of the  Credit
Agreement prohibits the Trust from incurring any additional secured or unsecured
indebtedness (other than trade payables), except for the refinancing of existing
mortgages, for the acquisition of new income-producing  property (but only where
such debt is on a non-recourse  basis other than liability under  environmental,
fraud and  representation  and warranty  clauses) and for the  expansion  and/or
renovation of existing income-producing  property. The Trust's obligations under
the Bank Credit  Facility  are  secured by mortgage  liens on all of the Trust's
properties  except the Westwood  Plaza  Shopping  Center,  the Westridge  Square
Shopping  Center,  the Westwood  Hills  Apartments  and the vacant or unimproved
lands.

     Advances under the Bank Credit  Facility up to and including $10 million in
the aggregate bear interest,  at the election of the Trust, at either: (A) UJB's
variable  Base  Lending  Rate,  as announced  from time to time;  or (B) (i) the
average of LIBOR (the annual rate of interest  at which  United  States  Dollars
deposits are offered to prime banks in the London interbank market) on contracts
ending 1, 2, 3 or 6 months from the advance date,  for the two (2) business days
preceding the advance date (rounded upward to the nearest whole multiple of 1/16
of 1% per  annum)  divided  by (ii) a  percentage  equal to 100% less the stated
maximum  rate of all  reserves  required to be  maintained  against  "LIBOR Rate
Liabilities"  as specified in Regulation D, (the "LIBOR  Base"),  plus (iii) 200
basis points (2%).  Advances in excess of $10,000,000  will bear interest at the
UJB Base Lending  Rate plus one half of one percent  (1/2%) or at the LIBOR Base
plus 250 basis points  (2.5%).  At closing,  the Trust  elected to use the LIBOR
Base,  plus 200 basis points,  which then produced an interest rate of 5.88% per
annum. The principal  balance due on the Bank Credit Facility (as of January 31,
1995) was $5.932 million and the applicable interest rate was 7.875%. During the
fiscal year ended  October 31, 1994,  the highest  interest  rate charged to the
Trust on funds borrowed under the Bank Credit Facility was 6.63%.

Acquisition of Interest in Westwood Hills, L.L.C.;
Acquisition of Westwood Hills Apartments

     During May,  1994,  the Trust  acquired a 40%  interest in Westwood  Hills,
L.L.C., a limited liability company organized under the laws of the State of New
Jersey ("Westwood Hills"). The Trust paid a cash consideration of $2,440,000 for
its interest in the limited liability company.  The funds for the acquisition of
the interest  were  obtained by drawing  against the Bank Credit  Facility.  The
Trust was  designated  as the  Managing  Member of  Westwood  Hills in a certain
Operating  Agreement  dated as of May 31,  1994 by and  among  the Trust and the
Limited Members of Westwood Hills.

     On June 2,  1994,  Westwood  Hills  closed  on the  purchase  of a 210 unit
apartment complex located in the Borough of Westwood, County of Bergen, State of
New  Jersey,  known as the  "Westwood  Hills  Apartments".  Westwood  Hills paid
$15,419,000 for the property  including closing costs,  closing  adjustments and
brokerage  commissions  of $225,000 to a third party broker and $500,000 paid to
Hekemian & Co.,  Inc.,  a related  party.  A portion of the  purchase  price was
financed with the proceeds of a $10.5  million  mortgage loan from United Jersey
Bank ("UJB"), secured by a first lien on the Westwood Hills property in favor of
UJB. At the closing of the mortgage  loan,  UJB advanced  $9.52  million for the
purchase of the Westwood Hills property. Westwood Hills has the right to request
disbursement  of the remainder of the mortgage loan upon compliance with certain
conditions in the loan documents.

     The Trust and two Limited Members of Westwood Hills, jointly and severally,
guaranteed  repayment  to UJB of up to $2  million of the  outstanding  mortgage
indebtedness  upon the  occurrence  of a default  under the loan  documents.  In
addition,  the Trust and certain Limited  Members have  indemnified UJB against,
and held UJB harmless  from,  any losses or damages  sustained by reason of: (i)
any  fraudulent  misrepresentations  by  Westwood  Hills  or its  Members;  (ii)
intentional   waste  of  the  collateral   for  the  mortgage;   and  (iii)  any
environmental liabilities, claims and expenses related to the property.

     The interests sold by Westwood Hills to third parties, including the Trust,
were  not  registered  pursuant  to the  Securities  Act of 1933 or with the New
Jersey Bureau of  Securities.  The Operating  Agreement for Westwood  Hills also
imposes  restrictions on the transfer of the Trust's  interest and the interests
of the Limited  Members.  As a result,  the Trust's  interest in Westwood  Hills
cannot be freely or  readily  transferred.  There is no  current  market for the
Trust's interest in the limited liability company. The Trust does not anticipate
that a market for its interest will develop in the future.

                                  RISK FACTORS

     An investment in the Trust's Shares involves  various risks. In addition to
general  investment  risks  and  those  factors  set  forth  elsewhere  in  this
Prospectus,  prospective  investors  should  carefully  consider  the  following
information in conjunction with other  information  contained in this Prospectus
before  making a  decision  to enroll  in the  Dividend  Reinvestment  and Share
Purchase Plan and to purchase  Shares.  Each factor could  adversely  affect the
price  of  the  Shares  and  the  Trust's  ability  to  make   distributions  to
shareholders.

Risks of Equity Real Estate Investments

Competition

     Numerous other real estate investment trusts,  banks,  insurance  companies
and pension funds, as well as corporate and individual  developers and owners of
real  estate,  compete  with the Trust in seeking  properties  for  acquisition,
tenants for properties,  leasing revenues and land for  development.  During the
past several years, the Trust has  concentrated  its expansion  efforts upon the
acquisition of multi-family residential and shopping center properties which are
substantially  larger than those real estate  assets the Trust had  historically
sought to  include  in its  portfolio.  As a result,  the Trust has  encountered
increasing  competition for investment grade real estate from other entities and
persons which have  investment  objectives  similar to those of the Trust.  Such
competitors may have significantly greater resources and financial revenues, may
derive  funding from foreign and domestic  sources and may have larger staffs to
find, evaluate and secure new properties.

     In addition,  retailers  at the Trust's  shopping  centers face  increasing
competition from discount shopping centers, outlet malls,  catalogues,  discount
shopping clubs and telemarketing.  In many markets, the trade areas of the Trust
shopping  center  properties  overlap  with the  trade  areas of other  centers.
Renovations and expansions at those competing malls could negatively  affect the
Trust's  shopping  center  properties  by  encouraging  shoppers  to make  their
purchases at the expanded or renovated competing center.  Increased  competition
could adversely affect the Trust's revenues.  New retail real estate competition
could be developed in the future in trade areas that could adversely  affect the
revenues of the Trust's shopping center properties.

     The Trust has  experienced  competition in the rental of apartment units in
its residential  properties,  particularly  from those  multi-family  properties
which have been  converted  to  condominiums.  However,  the  overall  impact of
condominium   conversions  upon  vacancy  rates  for  the  Trust's   residential
properties has not been material.

General Factors Affecting Investment in Shopping Centers and
Residential Properties; Effect of Economic and Real Estate Conditions

     The revenues and value of shopping  centers and residential  properties may
be adversely affected by a number of factors,  including:  the national economic
climate; the regional economic climate (which may be adversely affected by plant
closings,  industry  slowdowns  and other  local  factors);  local  real  estate
conditions  (such  as  an  oversupply  of  retail  space  or  apartment  units);
perceptions by retailers or shoppers of the security,  safety,  convenience  and
attractiveness of the shopping center;  perception by residential tenants of the
safety,  convenience and attractiveness of an apartment building or complex; the
proximity  and  quality  of  competing  centers  and  apartment  complexes;  the
availability of recreational and other amenities and the willingness and ability
of the  owner  to  provide  capable  management  and  adequate  maintenance.  In
addition,  other factors may adversely  affect the value of a shopping center or
apartment complex without necessarily affecting its current revenues,  including
changes in governmental regulations, such as limitations on hours of operations,
changes  in tax  laws or  rates  and  potential  environmental  or  other  legal
liabilities.

Shopping Center Properties; Dependence on Anchor Stores and Satellite Tenants

     The Trust's income and funds available for distribution  would be adversely
affected if space in the Trust's shopping center  properties could not be leased
or if anchor store tenants or satellite tenants failed to meet their contractual
obligations.  The  success of the  Trust's  investment  in the  shopping  center
properties is dependent upon the success of the business of the tenants  leasing
space therein and, to the extent that a tenant's performance under its lease has
been  guaranteed,   on  the  guarantor  of  such  lease.  Unfavorable  economic,
demographic  or  competitive  conditions  may  adversely  affect  the  financial
condition of tenants and/or guarantors,  and,  consequently,  the lease revenues
and the value of the Trust's  investments in the shopping center properties.  If
the sales of stores operating in the Trust's shopping center  properties were to
decline due to economic conditions, the closing of anchors or for other reasons,
tenants may be unable to pay their minimum rents or expense recovery charges. In
the event of default by a tenant or anchor,  the Trust might  experience  delays
and costs in enforcing its rights as landlord.

Renewal of Leases and Reletting of Space

     There is no assurance  that the Trust will be able to retain tenants in its
shopping  centers upon expiration of their leases.  The Trust will be subject to
the risks  that,  upon  expiration  of leases for space  located in the  Trust's
shopping  center  properties,  the  premises  may not be relet  or the  terms of
reletting  (including  the cost of concessions to tenants) may be less favorable
than current lease terms.  Leases for a total of approximately  1.9% and 5.7% of
the gross  leasable  area in the Trust's  shopping  centers have expired or will
expire in 1994 and during 1995, respectively.  If the Trust were unable promptly
to relet all or a substantial  portion of this space or if the rental rates upon
such reletting were  significantly  lower than expected  rates,  the Trust's net
income  and  ability  to make  expected  distributions  to  shareholders  may be
adversely affected.

Illiquidity of Real Estate Investments; Possibility that Value
of the Trust's Interests May be Less than its Investment

     Equity real estate  investments  are relatively  illiquid.  Therefore,  the
ability of the Trust to vary its  portfolio  in  response  to changed  economic,
market or other  conditions  will be limited.  Beyond general  illiquidity,  the
Trust's  interest in  Westwood  Hills is also  subject to  transfer  constraints
imposed by the  Operating  Agreement and by the fact that there is no market for
the Trust's interest.

     If the Trust were  compelled to liquidate  its holdings in the current real
estate  market,  the proceeds to the Trust from the sale of certain assets might
be less than the Trust's current investment in those assets.

Inability to Obtain Financing

     The  Trust  may or may not be able to obtain  financing  for  improvements,
capital expenditures,  acquisitions,  development or expansions. If the Trust is
not  able to  obtain  such  financing,  it will  not be  able  to  proceed  with
contemplated projects.

Leverage; No Limitation on Debt; Possible Inability to Refinance
Balloon Payments on Mortgage Debt

     The Trust has incurred,  and may continue to incur,  indebtedness  (secured
and  unsecured)  in  furtherance  of its  activities.  There are mortgage  liens
covering  all  of  the  Trust's  apartment   properties  and   retail/commercial
properties.  Neither the Trust  Declaration  nor any policy  statement  formally
adopted by the Board of Trustees  limits either the total amount of indebtedness
or the specified  percentage of indebtedness (based on the total  capitalization
of the Trust) which may be incurred.  Accordingly,  the Board of Trustees of the
Trust could  change the current  policies of the Trust  regarding  indebtedness,
subject only to certain  restrictions  imposed by the Bank Credit  Facility.  If
these  policies  were  changed,  the Trust could  become more highly  leveraged,
resulting in an increased risk of default on the obligations of the Trust and in
an  increase  in debt  service  requirements  that  could  adversely  affect the
financial condition and results of the operations of the Trust.

     The Trust may be required to borrow money and mortgage  its  properties  to
fund  any  short  fall  of  cash  necessary  to  meet  the  Code's  distribution
requirements for the maintenance of REIT status.  The resulting interest expense
and debt amortization with respect to any borrowings, including borrowings under
the Bank Credit Facility, could negatively affect the Trust's cash available for
distribution.  If the  Trust  defaults  on any loan  secured  by a  mortgage  or
mortgages on its property or properties, the lender may exercise their remedies,
including  foreclosure on such property or properties.  In that event, the Trust
could lose its investment in such property or properties.

     Payment  obligations on mortgages and other indebtedness  generally are not
reduced if the economic  performance of any of the Trust's properties  declines.
If any  such  decline  occurs,  the  Trust's  income  and  funds  available  for
distribution would be adversely affected.

     The Trust does not expect to have sufficient  funds from operations to make
a final  payment  of  principal  when due under  the  mortgages  on the  Trust's
Westwood  Plaza and Westridge  Square  Shopping  Centers and the Westwood  Hills
Apartments.  The Trust  intends to  refinance  such debt at or before  maturity.
However, there can be no assurance that the Trust will be able to refinance such
indebtedness  or otherwise  obtain funds by selling assets or by raising equity.
An inability to make such  balloon  payments  when due would permit the mortgage
lender to  foreclose  on such  properties,  which would have a material  adverse
effect on the Trust. In addition, interest rates on any debt issued to refinance
such mortgage debt may be higher than the rates on the current mortgages,  which
could  adversely  affect  funds  from  operations  available  for  distribution.
Realization of any of the foregoing  contingencies could have a material adverse
effect on the Trust's net income and/or financial condition.

Possible Liability Relating to Environmental Matters

     Under  various  federal,  state and  local  environmental  laws,  statutes,
ordinances,  rules and regulations,  an owner of real property may be liable for
the costs of removal or remediation of certain hazardous or toxic substances at,
on, in or under such property, as well as certain other potential costs relating
to hazardous or toxic substances  (including  government fines and penalties and
damages for injuries to persons and adjacent  property).  Such laws often impose
such liability  without regard to whether the owner knew of, or was  responsible
for, the presence or disposal of such substances.  Such liability may be imposed
on the owner in connection  with the activities of an operator of, or tenant at,
the property.  The cost of any required remediation,  removal, fines or personal
or property damages and the owner's liability therefor could exceed the value of
the property and/or the aggregate assets of the owner. In addition, the presence
of such  substances,  or the failure to properly  dispose of or  remediate  such
substances,  may  adversely  affect  the  owner's  ability  to sell or rent such
property or to borrow using such property as collateral,  which, in turn,  would
reduce the Trust's revenues and ability to make distributions.

     A  property  can  also  be  negatively  impacted  either  through  physical
contamination  or by virtue of an adverse effect upon value  attributable to the
migration of hazardous or toxic substances,  or other  contaminants that have or
may have emanated from other properties.

     The  Trust  has  previously   authorized  the  New  Jersey   Department  of
Environmental  Protection  ("NJDEP") to install  monitoring  wells on its vacant
property  located in South Brunswick,  New Jersey.  NJDEP advised the Trust that
its investigation  relates to whether the Trust's property has been contaminated
as a result of the migration of  environmentally  sensitive  materials  from the
J.I.S.  Landfill located next to the Trust's property.  The J.I.S.  Landfill has
been  placed  on  the  National   Priority  List   published   pursuant  to  the
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended ("Superfund Law").

     NJDEP  supplied  the  Trust  with  preliminary  data  indicating  that  the
groundwater located below the Trust's property is contaminated.  The Trust asked
the NJDEP to supply  additional data with respect to the site. In addition,  the
Trust retained J.H. Crow Company ("Crow"), an environmental  consultant,  to (a)
review all data supplied by NJDEP; and (b) recommend such further  environmental
studies as may be required to determine  whether the site has  sustained  damage
beyond groundwater contamination.

     The Trust's  environmental  consultant conducted a soil sampling program at
the Trust's property. Based upon these studies, Crow has concluded that there is
no evidence,  at the present time, of soil contamination on the Trust's property
at levels which require remedial action. The NJDEP has supplied the Trust with a
report which  concludes that there was no evidence of any migration of hazardous
substances  or  materials  from the J.I.S.  Landfill  to the  Trust's  property.
Consequently,  the Trust's  property  has not been  included in any  remediation
plans. The Trust's environmental  consultant recommended that the Trust consider
either the  construction  of an earth berm or the restoration of a borrow pit on
the  Trust's  property  in order to  prevent  the  overland  flow of  stormwater
runoff(and potentially,  hazardous substances) from the J.I.S. Landfill onto the
Trust's  property.  Following the  recommendation  of its consultant,  the Trust
determined  to  construct  the  earth  berm.  Work on the  earth  berm  has been
completed under the supervision of Crow.

     The Trust's environmental  consultant has also reported the NJDEP's finding
that the groundwater in the entire region,  including the groundwater  below the
Trust's  property,  has been  contaminated  as a result of the activities at the
J.I.S.  Landfill.  The  affected  groundwater  is, or will be,  the  subject  of
remediation  activities to be conducted by NJDEP and/or the responsible  parties
identified in connection with the J.I.S.  Landfill  cleanup.  The Trust is not a
responsible  party with any liability  for the  groundwater  cleanup.  Since the
Trust's  property is not dependent  upon  groundwater  as a source of supply for
drinking water and cleanup activities will be conducted under NJDEP supervision,
the Trust does not believe the groundwater  contamination has, or will have, any
negative impact on the value or use of the property.  Nevertheless,  the Trust's
environmental consultant has recommended that a damaged test well on the Trust's
property,  installed by the NJDEP, be formally and properly  closed,  to prevent
the  infiltration  of any  contaminants  from the Trust's  property into the Old
Bridge aquifer.

     The Trust has never  conducted any activities on the property other than to
lease the land for farming purposes to various third parties.  As a result,  the
Trust has not been named as a potentially  responsible party under the Superfund
Law  through  the date  hereof.  The Trust  expects  that any  required  cleanup
activity  will be  undertaken  by  responsible  third  parties at no cost to the
Trust.

     Other  federal,  state  and local  laws,  statutes,  ordinances,  rules and
regulations    specifically    require   abatement   or   removal   of   certain
asbestos-containing  materials  in the  event of  demolition  or the  making  of
certain  renovations  or  remodeling  and govern  emissions of, and exposure to,
asbestos fibers in the air.

     Certain  apartment  properties  owned by the Trust may contain  non-friable
asbestos-containing   materials.   Other  properties  may  contain  friable  and
non-friable  asbestos-containing  materials. The Trust has conducted no tests to
determine  whether  these  materials  are  present.  In  connection  with  these
properties,  the Trust  could be held liable for the costs of  remediation  with
respect to such asbestos-containing materials or related claims.

     The operation and subsequent removal of underground fuel storage tanks also
are  regulated  by federal and state law.  The State of New Jersey has enacted a
law (P.L. 1986, c.102, N.J.S.A.  58:10A-21 et seq.) regulating  underground fuel
storage tanks and requiring the  registration  of such tanks.  The NJDEP adopted
various rules and regulations effective as of December 21, 1987 implementing the
law and mandating  registration  of underground  tanks by September 4, 1990. The
law and the rules and regulations impact upon the Trust's  responsibilities with
respect  to  underground  storage  tanks  on  its  properties.   The  Trust  has
underground storage tanks located on two (2) of its properties.  These tanks are
used for the storage of fuel oil  consumed to heat  apartment  units.  The Trust
registered  these tanks in conformity with the law and the rules and regulations
of the NJDEP.  The Trust  visually  inspects  the  location of each  underground
storage  tank  for any  evidence  of  spills  or  discharges.  Based  upon  such
inspections,  the  Trust  knows  of  no  underground  storage  tanks  which  are
discharging material into the ground or groundwater at the present time. Current
State law does not require the Trust to submit its underground  storage tanks to
special tightness testing under such  circumstances.  The Trust has conducted no
such tests.

Failure to Qualify as a REIT; Reduction in Distributions from Failure to
Qualify as a REIT; REIT Taxes

     The Trust  intends  at all times to elect to  operate so as to qualify as a
REIT under the Code.  Although the Trust  believes that it will be organized and
will  operate in such a manner,  no  assurance  can be given that the Trust will
qualify or remain  qualified  as a REIT.  Qualification  as a REIT  involves the
application of highly  technical and complex Code provisions for which there are
only limited judicial or administrative interpretations. The complexity of these
provisions  and  of  the  applicable  income  tax  regulations  that  have  been
promulgated  under the Code (the "Treasury  Regulations") is greater in the case
of a REIT that  holds its  assets in  partnership  form.  The  determination  of
various  factual  matters  and  circumstances  not  entirely  within the Trust's
control may affect its ability to qualify as a REIT.  In addition,  no assurance
can be given that legislation, new regulations,  administrative  interpretations
or court  decisions will not  significantly  change the tax laws with respect to
qualification  as a  REIT  or  the  federal  income  tax  consequences  of  such
qualification. The Trust is relying on the opinion of Chapman, Henkoff, Kessler,
Peduto & Saffer,  counsel to the Trust,  regarding  various issues affecting the
Trust's  ability to qualify as a REIT.  Such legal opinion is not binding on the
Internal Revenue Service (the "IRS"). See "Federal Income Tax Considerations."

     If in any  taxable  year the Trust were to fail to  qualify as a REIT,  the
Trust would not be allowed a deduction  for  distributions  to  shareholders  in
computing its taxable  income and would be subject to federal  income tax on its
taxable  income at regular  corporate  rates.  Unless  entitled to relief  under
certain  statutory  provisions,  the  Trust  would  also  be  disqualified  from
treatment as a REIT for the four taxable  years  following the year during which
qualification was lost. As a result, the funds available for distribution to the
Trust's shareholders and the distributions to shareholders would be dramatically
reduced for each of the years involved.  Although the Trust currently intends to
operate in a manner  designed to qualify as a REIT,  it is possible  that future
economic,  market,  legal,  tax or other  considerations  may cause the Board of
Trustees,  without the consent of the Trust's  shareholders,  to revoke the REIT
election. See "Federal Income Tax Considerations".

     Although  qualified to be taxed as a REIT,  certain  transactions  or other
events  could lead to the Trust being taxed at rates  ranging from 4% to 100% on
certain income or gains.

Distributions to Shareholders; Potential Requirement to Borrow;
Possible Return of Capital

     To obtain the favorable tax treatment  associated  with REIT  qualification
under the Code, the Trust  generally will be required each year to distribute to
its shareholders at least 95% of its net taxable income. In addition,  the Trust
will be subject to tax on its  undistributed  net taxable income and net capital
gain, and a 4% nondeductible  excise tax on the amount, if any, by which certain
distributions paid by it with respect to any calendar year are less than the sum
of (i) 85% of its taxable  ordinary  income,  (ii) 95% of its  capital  gain net
income for the calendar  year; and (iii) any  undistributed  taxable income from
prior years.

     The Trust intends to make  distributions to its shareholders to comply with
the  distribution  requirements  of the Code and to avoid  income  taxes and the
nondeductible  excise tax. The Trust's  income will consist  almost  entirely of
rental income derived from leasing of the Trust's  properties.  Possible  timing
differences  between  the  receipt of income and the  payment of  expenses,  the
inclusion and  deduction of such amounts in  determining  taxable  income of the
Trust and the effect of required debt  amortization  payments  could require the
Trust  to  borrow  funds  on  a  short-term   basis  to  meet  the  distribution
requirements  that are  necessary  to achieve the tax benefits  associated  with
qualifying as a REIT. In such  instances,  the Trust may need to borrow funds in
order to avoid adverse tax  consequences  even if management  believed that then
prevailing market conditions were not generally favorable for such borrowings or
that  such  borrowings  would  not be  advisable  in the  absence  of  such  tax
considerations.   For  Federal  income  tax  purposes,   distributions  paid  to
shareholders may consist of ordinary income, capital gains, nontaxable return of
capital or a combination  thereof.  The Trust will provide its shareholders with
an annual statement indicating the tax character of the distributions.

     Distributions  by the Trust will be determined by the Board of Trustees and
will be  dependent  on a number of factors,  including  the amount of funds from
operations  available for  distribution,  the Trust's financial  condition,  any
decision by the Board of Trustee to  reinvest  funds  rather than to  distribute
such  funds,  the  Trust's  capital   expenditures,   the  annual   distribution
requirements  under the REIT  provisions  of the Code (see  "Federal  Income Tax
Considerations   -Requirements   for   Qualification   --  Annual   Distribution
Requirements")  and such other factors as the Board of Trustees deems  relevant.
Accordingly,  there is no assurance  that the Trust will be able to maintain its
distribution rate.

Restrictions on Transfer and Limitation on Ownership of Shares Necessary To
Maintain REIT Status

     For the Trust to qualify as a REIT in any taxable year, no more than 50% in
value of its outstanding  capital stock may be owned directly,  or indirectly by
attribution,  by five or fewer  individuals  (which  for this  purpose  includes
domestic pension funds and certain other tax exempt entities) at any time during
the second half of the Trust's taxable year. In addition the  outstanding  stock
must be owned by 100 or more persons  during at least 335 days of a taxable year
of 12  months  or  during a  proportional  part of a short  taxable  year.  (See
"Federal Income Tax Considerations").

     Because of the share ownership  requirements  applicable to REITs,  Section
6.10 of the Trust Declaration  contains  restrictions on the sale,  transfer and
issuance of its stock.  Such  restrictions  authorize  the Trustees to refuse to
sell or issue stock to any  person,  if such sale,  transfer  or issuance  would
endanger the  qualification  of the Trust as a REIT. Such provisions may inhibit
market  activity and the resulting  opportunity  for  shareholders  to realize a
premium  for their  Shares  that might  otherwise  exist if a  shareholder  were
attempting  to  assemble a  substantial  block of stock.  Also,  there can be no
assurance  that  such  provisions  will in fact  enable  the  Trust to meet such
concentration  of ownership  requirements.  Such provisions  would also make the
Shares an  unsuitable  investment  for any  person or entity  seeking  to obtain
ownership of a significant portion of outstanding stock of the Trust.

Restrictions on and Risks of Expansion and Development Activities

     The Trust  intends to pursue  expansion  and  development  activities  on a
selective  basis as  opportunities  arise.  In connection  with any expansion or
development,  the Trust will incur risks  associated  with any such  activities.
These  risks  include  the risk  that  expansion  or  development  opportunities
explored by the Trust may be abandoned and any pre-expansion or  pre-development
costs  expended in pursuit of those  opportunities  would be lost; the risk that
construction costs of a project may exceed original  estimates,  possibly making
the project  uneconomic;  the risk that financing may not be available;  and the
risk  that  occupancy  rates  and  rents  at a  completed  project  will  not be
sufficient to make the project  profitable.  Also, there are competitors seeking
properties for  development  which could compete with the Trust for  development
opportunities.  Some of these  competitors may have greater resources than those
of the Trust.

Possibility that Changes in Investment and Financing Policies May Adversely
Affect Financial Condition or Results of Operations

     The Board of Trustees  determines the investment and financing  policies of
the Trust.  The Board of Trustees  has no present  intention  to amend or revise
these policies.  However,  the Board of Trustees may do so at any time without a
vote of the Trusts'  shareholders.  A change in these policies  could  adversely
affect the Trust's financial condition or results of operations.  See "Statement
of Investment and Other Policies".

No Established Public Trading Market for the Trust's Shares;
Risk of Changes in Stock Price

     The Trust's Shares are listed on the NASDAQ  Bulletin Board and traded on a
sporadic  basis.  There is no established  public trading market for the Trust's
Shares. There can be no assurance that such a market will develop.  Accordingly,
shareholders  of the Trust may be unable  to sell  their  Shares in open  market
transactions.

     The market value of the Shares could be  substantially  affected by general
market  conditions,  including  changes in interest rates. An increase in market
interest rates may lead purchasers of the Shares to demand a higher annual yield
on the price  paid for Shares  from  dividend  distributions  made by the Trust,
which could adversely affect the market price of the Shares. Moreover,  numerous
other factors,  such as government  regulatory  action and  modification  of tax
laws, could have significant effect on the future market price of the Shares.

Possible Adverse Effects on Share Prices Arising from
Shares Available for Future Sale

     No  prediction  can be made as to the effect,  if any, that future sales of
Shares,  or the  availability  of Shares for future sale will have on the market
price of the Shares.  Sales of substantial  amounts of Shares, or the perception
that such sales could occur, could adversely affect prevailing market prices for
the Shares. The Trust may finance all or a portion of the costs of acquisitions,
expansions,  improvements,  renovations,  remodeling and reconstruction  through
public or private offerings of debt or other equity securities.  In addition, in
order to maintain a certain debt to total market  capitalization ratio, while at
the same  time  implementing  an  acquisition  strategy,  the  Trust  may  issue
additional Shares rather than incur debt.

     The Board of Trustees has the authority,  without shareholder  approval, to
issue  additional  Shares or other capital stock of the Trust in any manner (and
on such terms and for such  consideration)  it deems  appropriate,  including in
exchange for property. Existing shareholders would not have any preemptive right
to purchase  shares issued in any offering and any such  offering  might cause a
dilution of a shareholder's investment in the Trust.

Uninsured Loss

     The Trust carries  comprehensive  liability,  fire,  extended  coverage and
rental loss insurance covering all of its properties, with policy specifications
and  insured  limits  customarily  carried for  similar  properties.  There are,
however,  certain  types  of  losses  (such  as from  wars or acts of God)  that
generally  are  not  insured   because  they  are  either   uninsurable  or  not
economically insurable.  Should an uninsured loss or a loss in excess of insured
limits occur,  the Trust could lose capital  invested in a property,  as well as
the anticipated future revenues from a property,  while remaining  obligated for
any  mortgage  indebtedness  or  other  financial  obligations  related  to  the
property.  Any such loss would adversely  affect the financial  condition of the
Trust. The Trustees believe that the Trust's  properties are adequately  insured
in accordance with industry standards.

     The Trust  maintains  no  insurance  coverage on its  properties  for those
losses  which are,  or may be, due to  environmental  conditions,  risks  and/or
hazards,  including,  but not  limited  to, the  degradation,  pollution  and/or
contamination  of air,  soil,  surface  water or ground  water by the  spillage,
discharge   and/or  emission  of  hazardous,   toxic  and/or  other   prohibited
substances.  The Trust also maintains no flood hazard  insurance on the Westwood
Plaza  Shopping  Center in Westwood,  New Jersey.  A substantial  portion of the
Westwood Plaza Shopping Center is located in a floodway and a flood hazard zone,
as delineated on maps published by federal and state government agencies.

Costs of Compliance With Americans with Disabilities Act

     Under  the   Americans   with   Disabilities   Act  (the  "ADA"),   "public
accommodations"  such as retail  shopping  centers are  required to meet certain
federal  requirements  related to access and use by persons  with  disabilities.
Compliance  with  the  ADA  requirements   could  require  both  structural  and
non-structural changes to the Trust's properties.  Noncompliance could result in
imposition  of fines by the United  States  government or an award of damages to
private  litigants.  Because the ADA became effective in 1992, the extent of its
application  to and its impact on the Trust  properties is uncertain.  The Trust
has made no studies as to what  improvements are, or may be, necessary to comply
with the ADA.  The Trust will take such  action as may be  required to bring all
common areas at each of the Trust's properties into compliance with the ADA. The
Trust  believes  that the costs of compliance  will not have a material  adverse
effect  on  the  Trust's   financial   condition   or  results  of   operations.
Nevertheless,  it is  possible  that the Trust  will incur  additional  costs of
complying with the ADA. If required changes involve a greater expenditure by the
Trust,  or must be made on a more  accelerated  basis  than the Trust  currently
anticipates,  its  ability to make  expected  distributions  could be  adversely
affected.

Heating Costs: Increases in Fuel Prices and Availability of Supplies

     The Trust  provides  oil or gas heat to  tenants  of its  apartment  units,
except  for the  properties  located  in Camden and  Spring  Lake  Heights.  Any
increased  demands for fuel oil or natural  gas,  such as those  resulting  from
unusually  cold  weather,  will result in an  increase in the Trust's  operating
expenses for those properties and a reduction in net income. Similar effects may
arise during normal usage conditions from increases in the price of fuel oil due
to  market  conditions,  including,  for  example,  supply  shortages,  delivery
interruptions  or lack of  sufficient  refinery  capacity for adequate  fuel oil
production.

                                USE OF PROCEEDS

     The Trust is unable to estimate  the amount of proceeds  from the Shares to
be sold under the Plan.  The Trust  intends to use any proceeds from the sale of
such  Shares for general  business  purposes,  including  the  reduction  of the
Trust's current indebtedness, and as working capital.

                    TRADING AND MARKET PRICES OF THE SHARES;
                     DISTRIBUTIONS AND DISTRIBUTION POLICY

Trading and Market Prices

     The following table sets forth, for the periods indicated,  the highest and
lowest bid and asked  quotations in the  over-the-counter  market  (according to
National  Quotation  Bureau,  Inc.).  It should be noted  that  over-the-counter
quotations reflect  inter-dealer  prices,  without retail mark-up,  mark-down or
commission,  and may not necessarily represent actual transactions.  There is no
established public trading market for the Trust's shares, such trading as occurs
is sporadic and in small volumes, and in some quarters there were no sales.

<TABLE>
<CAPTION>
                                                                                                                   Number of
Calendar                                                          Bid Prices              Asked Prices              Shares
Quarter                                                       High          Low         High          Low            Sold
- --------                                                      ----          ---         ----          ---          ---------
<S>                                                          <C>          <C>          <C>           <C>             <C>   
1993
  1st quarter                                                25           24           25-1/2        25-1/4           3,560
  2nd quarter                                                24-7/8       24           25-1/2        25-1/8          12,720
  3rd quarter                                                24-7/8       24           25-1/8        25               7,705
  4th quarter                                                24-1/2       23-1/2       25            23-3/4          10,274
1994
  1st quarter                                                23-1/2       23-1/2       24-1/2        24-1/8           2,545
  2nd quarter                                                23           23           24            23-7/8           3,812
  3rd quarter                                                23           23           24            23-1/2           2,050
  4th quarter                                                23           22           24            23               5,169
1995
  1st quarter*                                               22-1/2       22-1/2       24-1/2        24               2,900
</TABLE>

*Through March 1, 1995

     The source of the foregoing  information is Janney Montgomery Scott,  Inc.,
members of the New York and other principal exchanges, whose principal office is
located at 1801 Market Street, Philadelphia, Pennsylvania.

     Historical  share prices are provided for  information  purposes only. Such
information  is  nor  necessarily  indicative  of,  and is  not  intended  to be
indicative of, future share prices.

     There is one class of stock of beneficial  interest with no par value.  The
number of record  holders of the Trust's  shares,  as of  December 9, 1994,  was
approximately  424. The holders have a total of 1,559,788  shares of  beneficial
interest  which were  outstanding  at the close of the Trust's fiscal year ended
October 31, 1994.

Distributions and Distribution Policy

     The Trust has paid cash  distributions to its shareholders every year since
1963. The distributions per Share declared by the Trust for the last five fiscal
years, together with the character of such distributions for tax purposes (based
upon the tax returns filed by the Trust), are as set forth below:
<TABLE>
<CAPTION>
                                                                                      Taxable as
                  For Fiscal                     Total                    ---------------------------------
                  Year Ended                   Per Share                  Ordinary                  Capital
                  October 31                 Distributions                 Income                    Gain
                  -----------------------------------------------------------------------------------------
<S>                  <C>                        <C>                        <C>                       <C> 
                     1990                       $2.52                      $2.12                     0.40
                     1991                       $1.92                      $1.92                       --
                     1992                       $1.765                     $1.765                      --
                     1993                       $1.56                      $1.56                       --
                     1994                       $1.62                      $1.62                       --
</TABLE>

     No assurance can be given that, in the future,  anticipated  levels of cash
available for distribution  will be sufficient to continue paying the same level
of dividend/distributions.

     The Board of Trustees  declares  dividends  on a quarterly  basis and makes
payment of such distributions to the shareholders on a quarterly basis.

     The Board's  present policy is to distribute to the  shareholders  at least
95% of the Trust's taxable ordinary income. The Board may, however, elect to pay
more or less than such amounts. In any event, the Trust expects to pay an amount
at least sufficient to satisfy the distribution  requirements of a REIT in order
to enable the Trust to  continue  to qualify  as a REIT for  Federal  income tax
purposes.  So long as the Trust  continues  to qualify  as a REIT,  shareholders
will, therefore,  receive in the form of dividends at least 95% of the otherwise
taxable ordinary income of the Trust. Payment of dividends,  however, will be at
the  discretion  of the Board of  Trustees  at all times  and will  depend  upon
various  factors.  Such  factors,  include,  without  limitation,   the  Trust's
financial  condition,  the  revenues  received  from its  properties,  operating
expenses for the properties, the actual cash flow from the properties,  interest
expense incurred on borrowings, the ability of tenants to meet their obligations
on a current  basis,  the general  condition of the economy in the United States
and in the geographic areas where the Trust's  properties are located,  interest
earned  on  working   capital   reserves,   anticipated   investments,   capital
requirements and unanticipated capital expenditures.

     As noted above, in order to maintain its qualification as a REIT, the Trust
must, among other things, make an annual distribution to stockholders of a least
95% of its REIT taxable  income (which does not include  capital  gains).  Under
certain circumstances, the Trust may be required to make distributions in excess
of  cash  available  for   distribution  in  order  to  meet  the   distribution
requirements  of the Code.  See  "Federal  Income Tax  Considerations."  In such
situations,  it may be  necessary  for  the  Trust  to  borrow  or to  liquidate
investments in order to satisfy the  distribution  requirements  for a REIT. The
Trust  presently  anticipates  that cash flow  available for  distribution  will
exceed earnings and profits,  due to non-cash expenses,  primarily  depreciation
and  amortization.  Distributions  by the Trust to the extent of its current and
accumulated earnings and profits for Federal income tax purposes will be taxable
to the stockholders as ordinary income.  Distributions in excess of earnings and
profits will be treated as a non-taxable reduction of the stockholder's basis in
the Shares to the extent thereof, and thereafter, as taxable gain. Distributions
that are treated as a reduction of the holder's basis in the Share will have the
effect of deferring  taxation until the sale of the Shares.  See "Federal Income
Tax Considerations."

Impact of the Plan on Future Distributions

     The  effect of the Plan  will be to  increase  the  number of Shares of the
Trust.  The funds  generated  by the  purchase of Plan  Shares,  either  through
reinvestment  of  dividends  or voluntary  cash  payments,  will be invested and
expended as described in "Use of Proceeds."  However,  the total revenue  earned
and net  income  earned by the Trust may remain  constant  or may  decrease.  In
either instance,  the result will be a reduction in the amount of cash available
for  distribution  on a per Share basis.  In addition,  should a shareholder not
enroll in the Plan and reinvest  dividends in the purchase of Shares, the extent
of such shareholder's ownership interest in the Trust will be diminished.

                                 CAPITALIZATION

     The following table sets forth the  capitalization  of the Trust at October
31, 1994.

         A. Indebtedness Outstanding (1):

            Mortgage Loans Payable                          $34,019,000
            Secured Bank Credit Facility                      5,428,000
                                                            -----------
                Total Indebtedness                          $39,447,000
                                                            -----------

         B. Shareholders' Equity:

            Shares of Beneficial Interest
            Without Par Value:
              Shares authorized, 1,560,000
              issued and outstanding,
              1,559,788                                     $19,314,000
            Undistributed Earnings                            1,834,000
                                                            -----------
                Total Shareholders Equity                   $21,148,000
                                                            -----------

         C.     Total Capitalization                        $60,595,000
                                                            ===========


         (1) Includes  entirety of the mortgage  indebtedness on Westwood Hills.
         For further information regarding  borrowings,  mortgage loans payable,
         the Bank Credit  Facility  and  shareholders  equity,  see the combined
         financial statements incorporated by reference therein.

                    DESCRIPTION OF SHARES AND VOTING RIGHTS

General

     The shares of beneficial  interest are the Trust's only class of authorized
securities. Holders of shares are entitled to vote for the selection of Trustees
and on no other  matter.  They have no right to vote on  changes  in  investment
policies or other policies of the Trust.  Shareholders  are entitled to one vote
per share for each  Trustee to be elected.  Trustees  are elected for  staggered
terms of three  years each.  Shareholders  may not  cumulate  their votes in the
election of Trustees. This means that the holders of more than 50% of the shares
voting for  election of Trustees can elect all of the Trustees if they choose to
do so and,  in such  event,  the  holders of the  remaining  shares,  voting for
election  of  Trustees,  will  not be able to elect  any  person  as a  Trustee.
Shareholders  are entitled to receive such  distributions  as may be declared by
the Trustees.  (See "Trading and Market Prices of the Shares;  Distributions and
Distribution  Policy.") The Shares have no par value.  There are no  conversion,
redemption,  exchange, sinking fund, or similar provisions regarding the Shares.
The shareholders have no pre-emptive  rights.  The Declaration of Trust provides
that  shareholders  shall not be liable  for any  calls or  assessments  and the
Trustees  shall  not have the  power to bind  shareholders  personally;  and all
contracts  and  similar  agreements  shall state that the  shareholders  are not
personally  liable  thereunder.  The  Declaration of Trust may not be amended to
increase  shareholder  liability  without the unanimous  written  consent of all
shareholders but otherwise may be amended or altered by a two-thirds vote of all
Trustees, without notice to, or consent of, shareholders.

     The transfer  agent and  registrar for the Shares is Registrar and Transfer
Company, 10 Commerce Drive, Cranford, New Jersey 07016.

     Shareholders  have the right to  inspect  the  balance  sheets,  income and
earned surplus statements of the Trust and records of meetings of shareholders.

     The outstanding  Shares are, and the additional  authorized  Shares offered
hereby   will  be  when   issued  as   contemplated   herein,   fully  paid  and
non-assessable.

     The  Declaration  of Trust does not require a surety bond from any Trustee.
There is no provision with respect to the bonding of any officer,  employee,  or
agent of the Trust or of the Managing Agent or any of its officers,  contractors
or employees.

Shareholders' Liability to Third Parties and Indemnification by Trust

     The Declaration of Trust (Article VII) provides that shareholders shall not
be personally  liable in connection with Trust property or affairs of the Trust.
The Trust's  Declaration of Trust further provides the Trust shall indemnify and
hold each  shareholder  harmless  from all claims and  liabilities  to which the
shareholder  may  become  subject  by  reason  of his  being  or  having  been a
shareholder,  and that the Trust shall reimburse each  shareholder for all legal
and other expenses  reasonably incurred by him in connection with any such claim
or liability. In addition, the Trust is required to, and as a matter of practice
does,  insert a recital in every written  instrument  creating any obligation of
the Trust  that such  obligation  is not  binding  upon any of the  Trustees  or
shareholders  personally.  However,  with respect to tort claims and contractual
claims where  shareholder  liability is not disavowed as provided above,  claims
for taxes and  certain  statutory  liabilities,  the  shareholders  may, in some
jurisdictions,  be  personally  liable to the  extent  that such  claims are not
satisfied by the Trust.  The  Declaration of Trust provides that upon payment of
any such claim,  the shareholder will be entitled to reimbursement by the Trust.
Inasmuch as the Trust  carries  public  liability  insurance  which it considers
adequate,  any  risk  of  personal  liability  to  shareholders  is  limited  to
situations  in which the Trust's  assets plus its  insurance  coverage  would be
insufficient to satisfy the claims against the Trust and its shareholders.

     The Trust will continue to explore the question of shareholder liability in
particular  jurisdictions  in  connection  with  proposed  investments  in  such
jurisdictions.  The Trust intends,  as a matter of policy,  to make  investments
with a view to avoiding,  as far as possible,  liability of the shareholders for
obligations of the Trust by making such investments  based on advice of counsel,
or in connection with indemnification or insurance arrangements, or otherwise.

Repurchase and Transferability of Shares

     In order for the Trust to  qualify  as a REIT  under the  Internal  Revenue
Code,  not  more  than  50% in value of its  outstanding  shares  of  beneficial
interest, including the Shares, may be owned, directly or indirectly, by five or
fewer individuals  during the last half of the taxable year, and the Shares must
be  beneficially  owned by 100 or more  persons  during  at least  335 days of a
taxable year of 12 months or during a  proportionate  part of a shorter  taxable
year.

     Under the  Declaration  of  Trust,  if, in the good  faith  opinion  of the
Trustees,  ownership of Shares of the Trust has or may become concentrated to an
extent which may prevent the Trust from  qualifying as a REIT, the Trustees have
the power,  by lot or other  means  deemed  equitable  by them,  to prevent  the
transfer of, and/or to call for redemption, a number of Trust Shares sufficient,
in the  opinion of the  Trustees,  to  maintain  or bring the direct or indirect
ownership  thereof into conformity with the requirements for such  qualification
as a REIT.  The  Trustees  may  refuse to sell or  transfer  Shares if, in their
judgment,  such sale or transfer may endanger the  qualification of the Trust as
REIT under the Internal Revenue Code.


                                    BUSINESS

General

     The Trust invests in  equity-oriented  ownership of income  producing  real
estate  and  other  interests  in real  estate.  The  Trust  has as its  current
objective the acquisition of real estate equity investments through the purchase
of fee  interests.  The  following  table sets forth,  for the Trust's last four
fiscal  years,  the  amount of rental  income  (in  thousands  of  dollars)  and
percentage of total rental income  contributed by properties owned by the Trust,
each  of  which  accounted  for  10% or more of  total  rental  revenues  in the
particular fiscal year.
<TABLE>
<CAPTION>

                                                                        Years Ended October 31,
                                           ---------------------------------------------------------------------------------
                                                 1994                 1993                  1992                 1991
                                           ---------------------------------------------------------------------------------
Property                                      $         %          $          %         $          %          $          %
- --------                                   ---------------------------------------------------------------------------------
<S>                                        <C>        <C>        <C>       <C>        <C>        <C>       <C>         <C>  
Wayne, New Jersey, garden
  apartment                                1,772      17.14      1,712     18.86      1,670      20.75     1,599       26.17
River Edge, New Jersey,
  garden apartment                           908       8.78        862      9.49        839      10.42       825       13.50
Westwood, New Jersey,
  shopping center                          1,396      13.50      1,294     14.25      1,253      15.57     1,325       21.69
Frederick, Maryland,(1)
  shopping center                          2,632      25.46      2,608     28.73      1,794      22.29        --         --
Maywood, New Jersey,
  garden apartment                           738       7.14        712      7.84        682       8.47       656       10.74
</TABLE>

(1) Property purchased on March 4, 1992.

     With the  exception of the Westwood  Plaza and  Westridge  Square  shopping
center  properties,  a schedule of lease  expirations for each of the subsequent
ten years is not  material.  Substantially  all of the leases  pertaining to the
units in the garden apartment  projects are for a one year period.  No tenant in
any of the  Trust's  properties,  with the  exception  of the anchor  tenants at
Westwood Plaza, Westridge Square and Franklin Lakes and the single tenant in the
Glen Rock property  occupies ten percent or more of the gross leasable area at a
particular property.

Description of Certain Properties

     The following is more  particular  information  on the Trust's major garden
apartment and shopping center properties.

Garden Apartment, Wayne, New Jersey:

     The Wayne  property is a group of two-story,  brick and frame,  garden-type
apartments,  air conditioned,  containing 176 units located on Berdan Avenue. It
was constructed in 1961.  Sixty-two of the units contain 2 bedrooms,  a kitchen,
living room, bathroom and dining room, totalling approximately 1,101 sq. ft. The
monthly  rents for these  apartments  range from $746.81 to $1,065.  One hundred
fourteen (114) of the units contain one bedroom,  kitchen, bath, living room and
dining room,  totaling  approximately  805 sq. ft. and monthly  rents range from
$583 to $875. The present total monthly rent roll is $149,267. There are also 88
garages  which rent at $40 to $60 per month each.  There is  off-street  parking
available for 220 cars at no extra cost. The realty tax rate per hundred dollars
for 1994 is $2.28. Realty taxes for 1994 are $210,074.

     Wayne  Township is located in northern New Jersey,  approximately  15 miles
from New York City.  Three major  highways  presently pass through the town. The
site is close to public grade schools and one block from public  transportation.
It is  approximately  one (1) mile from the  National  Headquarters  of American
Cyanamid Co.

Garden Apartment, River Edge, New Jersey:

     The  River  Edge  property  is a  group  of  two-story,  brick  and  frame,
garden-type  apartments,  air-conditioned,  containing  100  units,  located  on
Hackensack Avenue and Main Street. It was constructed in 1966. All units contain
31/2 rooms,  with a bedroom,  living room,  dining area and  bathroom,  totaling
approximately  637 sq. ft. The  monthly  rents for these  apartments  range from
$491.96 to $875.  The present total  monthly rent roll is $76,962.  There are no
garages, however, there is off-street parking available for 120 cars at no extra
cost. The realty tax rate per hundred dollars for 1994 is $2.29.
Realty taxes for 1994 are $94,622.

     River Edge is located in Bergen County,  New Jersey,  approximately 5 miles
from New York City.  The property is in close  proximity  to New Jersey  Highway
Route 4, the Garden State Parkway and Interstate  Route 80. The site is close to
public grade schools.  Public transportation and rail service to local areas and
New York City are located within one-half mile from the property.

     The property is within walking  distance of the Riverside  Mall, a regional
shopping center, and a large office building complex.

Garden Apartment, Maywood, New Jersey:

     The Maywood  property  is a group of two story brick and frame  garden type
apartments  containing 80 units located on Maybrook  Drive.  It was  constructed
between  1946 and 1949.  Forty of the units  contain  two  bedrooms,  a kitchen,
living room and dining room  totaling  approximately  899 square  feet.  Monthly
rents for these  apartments  range from  $599.22 to $885.00.  Forty of the units
contain one bedroom, a kitchen,  bathroom, living room and dining room totalling
728 square  feet.  Monthly  rents on these  units  range from $584 to $760.  The
present monthly total rent roll is $62,337. There are also 52 garages which rent
at $27.17 to $54.35 per month each. There is off-street parking available for 62
cars at no extra  cost.  The realty  tax rate per  hundred  dollars  for 1994 is
$2.57. Realty taxes for 1994 are $89,436.

     Maywood is located in northern New Jersey  approximately  10 miles from New
York City.  Four major  highways  are within two miles of the town.  The site is
close  to  public  grade  schools  and  shopping  areas  and is one  block  from
transportation.

Westwood Plaza, Westwood, New Jersey

     The  Westwood  Plaza  property is a 173,854  square foot  shopping  center,
constructed  in 1981,  with 22  tenants.  It is located on 21.74 acres in Bergen
County, New Jersey.  Rents range from $1,248 to $28,060 per month,  exclusive of
percentage rents.  Monthly rent revenue,  based on tenant leases, is $118,493.41
or $8.178 per square foot of gross leasable area ("GLA").  The present occupancy
rate is 100% calculated according to gross leasable area .

     The properties surrounding the site are developed either for residential or
commercial  use.  Properties to the south and west of the site,  across a brook,
consist of residential homes.

     A branch of the Conrail  commuter  line runs along the eastern  boundary of
the site.

     Tenants  include   restaurants,   retail  merchandise  stores,  a  bank,  a
supermarket, a dentist and a hair salon. Grand Union, a supermarket, and K-Mart,
a general  merchandiser,  each account for 10% or more of the  property's  gross
leasable  area.  The annual  rent for Grand  Union and K-Mart are  $134,400  and
$336,720 respectively, exclusive of percentage rents.

     The property was purchased on August 22, 1988 from unaffiliated persons for
the sum of $13,348,381, inclusive of the broker's commission. The purchase price
was paid by way of: (A) $6,943,911.00 in cash,  consisting of $3,793,911.00 from
the Trust's cash  reserves and a  $3,150,000.00  draw down on a credit line then
provided  by the  Bank of New  York,  National  Community  Division  and (B) the
assumption of an existing  first mortgage with Aetna Casualty and Surety Company
("Aetna"),  dated September 4, 1981, bearing interest at 10%, on which there was
then outstanding the principal sum of $6,056,089.49. At closing, the Seller paid
into an escrow  account  advance rent of $260,000 which  represented  guaranteed
rent on the lease of an out  parcel.  The rent was  released  from escrow at the
rate of $65,000 per year. The lease expired on June 30, 1992.

     The Trust is  required  to make  monthly  payments  of $55,287 on the Aetna
mortgage for interest and principal  amortization.  The principal balance due to
Aetna was  $5,557,000 as of October 31, 1994 and $5,530,000 at January 31, 1995.
The mortgage matures on September 4, 2001. The balance due at maturity, assuming
no  pre-payments  of principal in advance of the due date,  is  $4,506,109.  The
Trust has made no provision to reserve cash to pay this  indebtedness  when due.
The Trust anticipates refinancing the mortgage obligation at maturity.  However,
there can be no assurance that such mortgage  financing will be available at the
time,  or that the  refinancing  will be in an  amount  sufficient  to repay the
outstanding  indebtedness in full or that the interest rate on such  refinancing
will be as favorable  as the rate  presently  being paid on the  mortgage  loan.
Realization of any of the foregoing  contingencies could have a material adverse
effect on the Trust's net income and/or financial condition.

     The Aetna mortgage provides that the mortgage may be prepaid at any time on
or after October 1, 1991.  There are  prepayment  penalties  applicable in 1994,
1995 and thereafter. In the event of a prepayment, the amount thereof (including
the  penalty)  will be equal to 102%  (during  1994) and 101%  (during  1995 and
thereafter) of the principal amount prepaid.  Partial  prepayments are permitted
and would be applied to payments  due on the Note in the inverse  order of their
maturity.

     The  anchor  tenants at  Westwood  Plaza are  K-Mart  and Grand  Union.  In
addition  to  those  anchor  tenants,  American  Woman  Figure  Salon,  a health
club/exercise  facility,  Mandee Shop-Westwood,  a womens' and juniors' clothing
retailer,  and Allpet  Distributors,  a distributor of pets, pet food, equipment
and  supplies,  each account for more than five  percent (5%) of gross  leasable
area (GLA) or the gross annual base rental at Westwood (based upon the rent roll
as of October 31,  1994).  The following  table  presents  selected  information
concerning the anchor or major tenants and the other tenants, as a group.

                         Westwood Plaza Shopping Center

<TABLE>
<CAPTION>
                                    Gross Leasable  % of Total Gross       Annual       % of Total (1994)       Rental Paid
Tenant                               Area Utilized    Leasable Area     Rental (1994)  Gross Annual Rental    Per Square Foot
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>               <C>             <C>                <C>                  <C>      
1. Anchor or Major
   K-Mart                               84,256            48.46%         $  336,720          23.68%              $ 4.00
   Grand Union                          28,000            16.10%         $  134,400           9.45%              $ 4.80
   American Woman                        8,000             4.60%         $  104,000           7.30%              $13.00
   Mandee-Shop                           7,060             4.06%         $   81,190           5.71%              $11.50
   Allpet Distributors                   3,060             2.07%         $   75,600           5.32%              $21.00
                                       -------           ------          ----------         ------               ------ 
     Subtotal                          130,914            75.29%         $  731,910          51.46%              $ 5.59(1)
                                       -------           ------          ----------         ------               ------ 
2. All Other Tenants (17)               42,940            24.71%         $  690,011          48.54%              $16.07(1)
3. Totals                              173,854           100.00%         $1,421,921         100.00%              $ 8.18(1)
                                       =======           ======          ==========         ======               ====== 
</TABLE>
(1) Average per square foot for all tenants in category or for all tenants.

     The table  below  sets  forth  pertinent  information  with  regards to the
expiration  of tenant leases at Westwood  Plaza for the period  through the year
2003,  identifying,  by name,  those  tenants  which  account for more than five
percent  (5%) of the gross  leasable  area or the gross  annual  base  rental at
Westwood (based upon the rent roll as of October 31, 1994).

                         WESTWOOD PLAZA SHOPPING CENTER
                           TABLE OF LEASE EXPIRATIONS

<TABLE>
<CAPTION>
                 Expiring Leases Gross Leasable    % of Total        Base        % of Total    Leases with   Gross Leasable
                   (Number or         Area            Gross      Annual Rental   Base Gross      Renewal     Area Subject to
   Year           Tenant Name)      Utilized      Leasable Area     (1994)      Annual Rental    Option     to Renewal Option
- -----------------------------------------------------------------------------------------------------------------------------
<S>               <C>                 <C>            <C>           <C>              <C>            <C>            <C> 
   1994               None             --              --             --             --            --              --
   1995               None             --              --             --             --            --              --
   1996                 3             5,330           3.06%        $ 96,120         6.76%           0               0
   1997                 3             6,750           3.88%        $ 95,180         6.69%           1             3000
   1998                 5            12,080           6.90%        $185,645        13.06%           2             4900
   1999
                 K-Mart              84,256          48.46%        $336,720        23.68%          (1)             --
                 Grand Union         28,000          16.10%        $134,440         9.45%          (2)             --
                 American Woman       8,000           4.60%        $104,000         7.30%          --              --
                 Mandee-Shop          7,060           4.06%        $ 81,190         5.71%          (3)             --
                 Allpet
                   Distributors       3,060           2.07%        $ 75,600         5.32%          --              --
                        1             3,780           2.17%        $ 52,920         3.71%          --              --
   2000               None             --              --             --             --            --              --
   2000                 1             3,100           1.78%        $ 68,460         4.81%          --              --
   2002                 2             6,400           3.68%        $ 85,800         6.03%           1             4400
   2003                 2             5,500           3.16%        $105,886         7.45%          --              --
</TABLE>

(1) K-Mart's lease expires on December 31, 1999.  K-Mart has renewal options for
    six (6) terms of five (5) years each.

(2) Grand Union's  lease expires of September 30, 1999.  Grand Union has renewal
    options for six (6) terms of five (5) year each.

(3) The lease of Mandee Shop - Westwood  expires on January 31,  1999,  with two
    renewal options of five (5) years each.

     On January 25,  1995,  Grand  Union Co., a tenant at the  Trust's  Westwood
Plaza Shopping Center,  filed a petition for reorganization  under Chapter 11 of
the Bankruptcy  Code in the United States  Bankruptcy  Court for the District of
Delaware.  As of  the  filing  date,  Grand  Union  was  current  on  its  lease
obligations  to the Trust.  The Trust has received  all lease  payments due from
Grand  Union  through  March  of  1995.  The  commencement  of  the  Chapter  11
proceedings  constitutes a default under Grand Union's lease  agreement with the
Trust.  Grand Union has not indicated whether it intends to continue  operations
at Westwood  Plaza or to close.  Grand Union could seek to terminate  its lease.
Management believes that, due to the large volume at this location,  Grand Union
will  continue its  operations  there.  The  cessation of operations at Westwood
Plaza could have a material  adverse effect upon that center and the Trust.  The
Grand Union supermarket there produces  substantial  rental income. In the event
that the lease with Grand Union was  terminated,  the Trust  estimates  that its
income for fiscal  year 1995 would be reduced by  approximately  $.08 per share.
The Grand Union supermarket also serves as an anchor tenant attracting  customer
traffic.  Grand Union has  announced  that it will be seeking  Bankruptcy  Court
approval for $150  million in  financing  in order to make full  payments to its
trade  creditors and that it expects to emerge from bankruptcy in 90 to 120 days
as a fully operating and viable business.

     The Trust has received a request from the owner of an adjacent property for
permission  to enter upon a portion of the Westwood  Plaza  Shopping  Center for
purposes of performing  certain tests or investigations  there to verify that no
petroleum  materials or products have migrated from underground storage tanks on
such adjacent property onto or under the Trust's  property.  There is no obvious
evidence of any contamination at the center.  Furthermore,  it is the opinion of
the Trust that, if any hazardous substances have migrated onto or under Westwood
Plaza Shopping Center,  any remediation  would be undertaken at the sole cost of
the adjacent  property owner and any  remediation  activity would not materially
interfere with the operations of the center.

Westridge Square Shopping Center, Frederick, Maryland

     The  West  Ridge  property  is  a  254,274  square  foot  shopping  center,
constructed in 1987, with 26 tenants. It is located on 20.51 acres in Frederick,
Maryland.  Rents range from $1,544 to $50,162 per month, exclusive of percentage
rents.  Monthly rent revenue,  based on tenant leases,  is $209,984 or $9.91 per
square  foot of gross  leasable  area.  The  present  occupancy  rate is 99.58%,
calculated according to gross leasable area.

     Westridge Square is a regional  shopping center serving  Frederick and part
of  Carroll  and  Montgomery  Counties  in  Maryland  as well as  Adams  County,
Pennsylvania, and eastern West Virginia.

     The Center is situated in the center of a section of U.S.  Route 40,  known
as the "Golden Mile".  This is the shopping  destination  for the region.  It is
constructed of brick on block with two (2) grade levels, one facing Route 40 and
the back facing Key Parkway.

     Tenants  include   restaurants,   retail  merchandise  stores,  a  bank,  a
supermarket,  a cinema, a gym and a hair salon.  Giant Food, a supermarket,  and
Hechinger  Company,  which  subleases  to  Burlington  Coat  Factory,  a general
clothing  merchandiser,  each  account for 10% or more of the  property's  gross
leasable  area and annual base rental  (based upon the rent roll at September 1,
1994). Giant Food occupies 55,330 square feet, or 21.76% of Gross Leasable Area,
paying an annual  rental of  $482,364  ($8.717/square  foot)  which is 19.14% of
annual base rental  (based on the rent roll at September  1, 1994).  Hechinger's
subtenant has 85,992 square feet,  amounting to 33.82% of Gross  Leasable  Area.
Hechinger pays annual rent of $601,944, or $7.00/square feet, which accounts for
23.89%  of the  annual  base  rental  for  Westridge  (based on the rent roll at
September 1, 1994).  The remaining  tenants  occupy 112,952 square feet of Gross
Leasable Area (44.42% of total Gross Leasable  Area),  at an annual base rent of
$1,435,500  ($12.65  square foot) or 56.97% of annual base rental  (based on the
rent roll at October 31, 1994.

     Giant Food's lease  expires on October 31, 2011 with six 5-year  options to
renew.  Hechinger's lease expires on November 3, 2006 with six 5-year options to
renew.

     The following  table sets forth pertinent  information  with respect to the
expiration of the tenant  leases at Westridge  Square other than the leases with
Giant Foods and Hechinger's.

                        Westridge Square Shopping Center
                           Table of Lease Expirations
                                  1994 - 2004

<TABLE>
<CAPTION>
                                 Gross Leasable    % of Total        Base           % of       Leases with   Gross Leasable
                    Expiring          Area            Gross      Annual Rental   Total Base      Renewal     Area Subject to
   Year              Leases         Utilized      Leasable Area  Total (1994)   Annual Rental    Option   to Renewal Options
   ----             --------     --------------   -------------  -------------  -------------  ---------- ------------------
<S>                   <C>            <C>            <C>           <C>             <C>               <C>          <C>  
   1994                 2             6,493          2.53%        $ 85,099         3.49%            1             4013
   1995                 2             4,975          1.94%        $134,555         5.52%            2             4975
   1996                 5            13,097          5.10%        $218,613         8.97%            3             8976
   1997                 4            34,131         13.30%        $366,060        15.03%            3            32429
   1998                 2             9,914          3.86%        $ 97,989         4.02%            2             9914
   1999                 6            27,100         10.56%        $222,318         9.13%            4            19328
   2000               None               --          --                 --         --              --               --
   2001                 1             4,846          1.89%        $110,000         4.52%            1             4846
   2002               None               --          --                 --         --              --               --
   2003                 1             6,000          2.34%        $ 82,400         3.38%            1             6000
   2004                 1             3,487          1.36%        $ 34,800         1.43%            0                0
</TABLE>

     The Trust purchased the shopping center in  Frederick,Maryland  on March 4,
1992.  The  purchase  price  for  Westridge  was  $28,294,000  which was paid as
follows:  (1)  assumption of an existing  mortgage in the amount of  $19,227,000
with State  Mutual Life  Assurance  Company of America;  (2)  borrowed  funds of
$1,653,000  on the Trust's  line of credit then  provided by National  Community
Bank;  and, (3) an adjusted amount of $7,414,000 from cash on hand. The Trust is
required to make monthly  payments of $160,925 to State Mutual Life for interest
at the annual rate of 9% and principal  amortization.  The outstanding principal
amount of the mortgage obligation to State Mutual was $18.624 million at October
31, 1994 and $18.560 million at January 31, 1995. The mortgage matures on August
1, 1997.  The balance  due on  maturity,  assuming  no payments  will be made on
principal  in advance  of its due date,  is  $17,859,167.  The Trust has made no
provision to reserve cash to pay this  indebtedness  when it matures.  The Trust
anticipates refinancing the mortgage obligation at maturity.  However, there can
be no assurance  that such mortgage  financing will be available at the time, or
that the  refinancing  will be in an amount  sufficient to repay the outstanding
indebtedness  in full or that the interest rate on such  refinancing  will be as
favorable as the rate presently being paid on the mortgage loan.  Realization of
any of the foregoing  contingencies  could have a material adverse effect on the
Trust's net income and/or financial condition.

Apartment Projects

     The following table sets forth for each of the Trust's apartment properties
or investments, their location, year of acquisition, number of units and average
occupancy rate for the Trust's four most recent fiscal years.
<TABLE>
<CAPTION>
Property and                       Year           No. of                      Average Occupancy Rate for F/Y/E October 31
Location                         Acquired          Units                  1991            1992           1993          1994
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                <C>              <C>                  <C>             <C>             <C>          <C>  
Lakewood Apts.                     1962              40                  97.72           97.80           98.78         97.50
Lakewood, N.J.

Palisades Manor                    1962              12                  97.59           96.47           96.55        100.00
Palisades Pk., N.J.

Sheridan Apts.                     1964             132                  95.29           94.70           97.00         94.70
Camden, N.J.

Grandview Apts.                    1964              20                  97.16           94.74           88.68        100.00
Hasbrouck Heights, N.J.

Berdan Court                       1965             176                  96.12           97.31           97.84         98.86
Wayne, N.J.

Heights Manor                      1971              79                  92.67           94.45           95.59         98.73
Spring Lake Hgts.,
N.J.

Hammel Gardens                     1972              80                  93.60           96.63           96.49         97.50
Maywood, N.J.

Steuben Arms                       1975             100                  96.12           95.11           95.94         98.00
River Edge, N.J.

Westwood Hills(1)                  1994             210                    N/A             N/A            N/A          98.10
Westwood, N.J.
</TABLE>

(1) The Trust has a 40% interest in Westwood Hills,  L.L.C., a limited liability
    company which holds legal title to the Westwood Hills apartment complex. The
    apartment complex was acquired on June 2, 1994.

     All of the Trust's apartment  properties,  are subject to some form of rent
control or rent levelling  under  municipal  ordinances,  rules and  regulations
except for Westwood Hills,  which has no rent control or rent  levelling.  Those
ordinances are summarized as follows:

     Lakewood: (Lakewood Apartments)

         Renewals based on a 6.5% yearly increase.

     Palisades Park: (Palisades Manor)

         Renewals  based on a 4% yearly  increase.  The Trust may lease a vacant
unit to a new tenant at a rent  equal to the  greater  of: (a) the then  current
rent received for a similar  unit; or (b) an increased  rent based upon the last
rent charged for such unit plus 4% of the last rent.

     Hasbrouck Heights: (Grandview Apartments)

         Renewals based on a 5% yearly increase. Full vacancy decontrol.

     Camden: (Sheridan Apartments)

         Renewals based on a 6% yearly increase. Full vacancy decontrol.

     Wayne: (Berdan Court)

         Renewals  based on CPI figures given monthly by Township.  Full vacancy
decontrol.

     Spring Lake Heights: (Heights Manor)

         Renewals based on a 3.5% yearly increase. Full vacancy decontrol.

     River Edge: (Steuben Arms)

         Renewals based on a 4% yearly increase. Full vacancy decontrol.

     Maywood: (Hammel Gardens)

         Renewals based on a 4.25% yearly  increase.  Parity  decontrol based on
highest rent for similar type apartment.

     Westwood: (Westwood Hills)

         No rent control.

     All of the apartment  properties are subject to mortgage liens securing the
$20 million  Bank Credit  Facility  extended to the Trust by United  Jersey Bank
("UJB").  In  addition,  UJB holds a first  mortgage on the Spring Lake  Heights
property.

     The Spring Lake Heights  obligation had a principal balance of $383,000 due
to UJB as of October  31,  1994 and  matures on March 1, 1999.  The Trust  makes
monthly  installment  payments  of  $8,555  on  account  of this  mortgage,  for
principal amortization and for interest charges (at the annual rate of 7.625%).

     The Westwood Hills property is subject to a first mortgage in favor of UJB,
in the principal amount of up to $10.5 million. The mortgage loan closed on June
2,  1994  and  matures  on  June 1,  2000.  The  mortgage  bears  interest  at a
fluctuating  rate equal to UJB's  floating  "Base Rate" for a period of not more
than eighteen (18) months ending  December 1, 1995 (the "Floating Rate Period").
Westwood Hills may elect,  during the Floating Rate Period, to have the interest
charge  converted  from a floating  rate to a fixed rate.  If Westwood  Hills so
elects, the fixed interest rate will be equal to one hundred  seventy-five basis
points  (1.75%) over the weekly average yield on the five (5) year United States
Treasury Securities, in effect five (5) days prior to the effective date for the
fixing of the interest rate, rounded up to the nearest one-eighth of one percent
(.0125%) (the "Fixed Rate").  In the event no election is made prior to December
1, 1995,  the Fixed Rate will become  effective as of that date.  In addition to
interest,  Westwood  Hills  makes  principal  payments  based  upon  a  25  year
amortization  schedule and an assumed  constant of eight percent (8%) per annum.
At maturity,  assuming no  prepayments,  the sum of  $8,598,805  will be due and
owing to UJB.  Westwood  Hills has made no provision to reserve cash to pay this
indebtedness  when  it  comes  due.  Westwood  Hills  and the  Trust  anticipate
refinancing the UJB mortgage at maturity. However there can be no assurance that
such mortgage  financing will be available at the time, or that the  refinancing
will be in an amount  sufficient to repay the outstanding  obligation in full or
that the  interest  rate on such  refinancing  will be as  favorable as the rate
presently  being paid on the mortgage loan.  Realization of any of the foregoing
contingencies  could have a material  adverse  effect on the  Trust's net income
and/or financial condition.

     The  Trust  and  two  of the  Limited  Members  of  Westwood,  jointly  and
severally,  guaranteed  repayment to UJB of up to $2 million of the  outstanding
mortgage indebtedness upon the occurrence of a default under the loan documents.
In addition, the Trust and certain limited members have indemnified UJB against,
and held UJB harmless  from,  any losses or damages  sustained by reason of: (i)
any  misrepresentation by Westwood Hills or its members;  (ii) intentional waste
of the collateral for the loan; and (iii) any environmental liabilities,  claims
and expenses related to the property. All of the Limited Members,  individually,
have agreed to indemnify the Trust  against,  and hold the Trust  harmless from,
any liabilities the Trust may have as a result of the enforcement of the limited
guarantee and indemnity  given by the Trust to UJB, up to such Limited  Member's
pro rata share of the  liability.  In the event that Westwood  Hills defaults on
its  obligations  to UJB  under the  mortgage  loan  documents  and the Trust is
required  to make  payment  under the  guaranty,  of if the Trust is required to
indemnify UJB pursuant to the indemnity agreement,  the Trust will be exposed to
potential losses,  in addition to the loss of its investment,  if one or more of
the Limited Members is insolvent or bankrupt and fails to pay the pro rata share
of the  liability  for which such  Limited  Member is, or Limited  Members  are,
responsible.

     The interest sold by Westwood Hills to third parties,  including the Trust,
were  not  registered  pursuant  to the  Securities  Act of l933 or with the New
Jersey Bureau of Securities.  In addition,  the Operating Agreement for Westwood
Hills imposes certain  restrictions on the transfer of the Trust's interests and
the interests of the Limited Members.  Pursuant to the Operating Agreement,  the
Trust is required to offer its interest in the limited  liability company to the
Limited Members of Westwood Hills prior to consummating  any transaction  with a
third party.  The Limited  Members have a period of sixty (60) days from receipt
of the notice of intent to sell within which to elect  whether they will buy the
offered  interest  at the fair  market  value  of the  interest,  determined  in
accordance with an appraisal procedure described in the Operating Agreement.  To
the extent that the  Limited  Members do not buy all or a portion of the Trust's
interest,  the Trust may then sell all or the remaining  portion of its interest
to  a  third  party  or  third  parties  upon   compliance   with  approval  and
documentation  requirements set forth in the Operating  Agreement.  As a result,
the Trust's  interest in Westwood  Hills cannot be freely  transferred  to third
parties.  There is no current  market for the  Trust's  interest  in the limited
liability company.  The Trust does not anticipate that a market for its interest
will exist in the future.

     Pursuant to the terms of the Operating  Agreement for Westwood  Hills,  the
Trust serves as Managing Member for the limited liability company,  with general
supervisory  responsibility  for  the  project.  The  day-to-day  operations  of
Westwood  Hills  property  are  managed  by  Hekemian & Co.,  Inc.  ("Hekemian")
pursuant to a separate  agreement  between the Trust,  as Managing  Member,  and
Hekemian.

Retail/Commercial Property:Glen Rock, New Jersey

     The Trust also owns a retail/commercial  property located in Glen Rock, New
Jersey, which the Trust acquired in 1962. The property is improved by a building
with 4,800 square feet of gross  leasable  space.  The building is occupied by a
single  tenant,  Big M, Inc.,  trading as  Mandee's,  a retailer  of womens' and
girls'  apparel.  The lease with Mandee's  expired on January 31, 1995,  with no
renewal options. Mandee's paid annual rent of $44,400, or $9.25 per square foot,
for the premises under the lease.  The tenant was also responsible for increases
in real estate taxes and assessments,  repairs and maintenance,  operating costs
and  insurance.  The Glen Rock  property  is  encumbered  by the lien of the $20
million Bank Credit Facility extended to the Trust by United Jersey Bank.

     The Trust has  currently  negotiated  and signed a Lease  Modification  and
Extension Agreement with Mandee's.  The Trust and Mandee's have agreed to extend
the  lease  for a term of five (5)  years at base  annual  rent of  $48,000.  In
addition,  Mandee's  will pay all real  estate  taxes  and  assessments  and the
premiums  for hazard,  liability  and  applicable  umbrella  insurance  policies
covering  the  premises.  The Lease  Modification  and  Extension  Agreement  is
currently  being  held in escrow  pending  execution  and  delivery  by UJB of a
non-disturbance and attornment agreement.

Shopping Center/Retail Properties

     The  following  table  sets  forth  the  Trust's   shopping   center/retail
properties,  their location,  year of acquisition,  gross leasable area, average
occupancy  rates and average  effective  annual rental (per square foot) for the
Trust's four most recent fiscal years.
<TABLE>
<CAPTION>
                                                                        Average Annual Occupancy Rate and Rental
Property and                       Year           Square            Per Square Foot for Fiscal Year Ended October 31
Location                         Acquired          Feet                   1991            1992         1993          1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                <C>           <C>                    <C>             <C>           <C>           <C>    
Glen Rock, N.J.                    1962            4,800                100.00%         100.00%       100.00%       100.00%
                                                                         $9.25           $9.25         $9.25         $9.25
Franklin Lakes,                    1966           33,320                100.00%          95.10%        97.37%        95.20%
N.J.                                                                     $8.52           $8.68         $9.25         $8.52
Westwood, N.J.                     1988          173,854                100.00%          99.04%        98.22%       100.00%
                                                                         $7.21           $7.21         $7.44         $8.18
Frederick,                         1992          254,274                 --              94.43%        96.51%        99.92%
Maryland                                                                 --              $8.92         $9.04         $9.91
</TABLE>

     The  Franklin  Lakes  shopping  center  and  the  Glen  Rock  property  are
encumbered  by the lien of the  mortgage  given to UJB to secure the $20 million
Bank Credit Facility.

     The Westwood Plaza  Shopping  Center is encumbered by the mortgage in favor
of Aetna Life Insurance Company  ("Aetna"),  which was assumed by the Trust when
it acquired  the property  (See  "Description  of Certain  Properties - Westwood
Plaza Shopping Center").  The Westridge Square Shopping Center is subject to the
lien of the mortgage in favor of State Mutual Life Insurance  Company of America
("State  Mutual"),  which the Trust assumed upon taking title to the property in
1992.  (See,  "Description  of Certain  Properties - Westridge  Square  Shopping
Center").

Shopping Center Leases

     General.  The majority of leases with the Trust's  shopping  center  anchor
tenants  provide for initial lease terms of between ten and twenty  years,  with
multiple renewal options. The leases held by the Trust's smaller shopping center
tenants  typically  provide for lease terms of between  five and ten years.  The
Trust  typically  seeks to structure the leases on its  properties as triple net
leases.  Such an arrangement imposes on the tenant pro rata obligations for real
property taxes and  assessments,  repairs and  maintenance,  operating costs and
insurance.  Through  the use of triple  net  leases,  the Trust  seeks to reduce
operational  costs and risks and the  demands  upon  managerial  time  typically
associated  with  investment in real estate.  Triple net leases may also provide
opportunities   for  income  growth  from  contractual  rent  increases  without
corresponding  increases in  operational  costs.  The Trust's  leases  generally
provide for  contractual  rent  increases  over the life of the lease based on a
fixed amount or consumer price indices,  and/or percentage rent, calculated as a
percentage  of a  tenant's  gross  sales  above a  predetermined  threshold.  In
calculating  percentage rent, a few tenants have certain offsets relating to the
reimbursement  of property taxes and the cost of tenant  improvements.  Although
the Trust's  properties are primarily subject to triple net leases,  for certain
of its properties the Trust has agreed to retain the  responsibility for some of
the obligations  that would be the  responsibility  of the tenant under a triple
net lease.

Vacant Land

     The  following  table  describes the Trust's  holdings of vacant land,  the
acquisition date, acreage and current usage.
<TABLE>
<CAPTION>
                                        Year
Property                              Acquired                  Acreage                 Current Usage
- ---------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                     <C>                     <C>
Franklin Lakes, N.J.                    1962                    15.76                   Contiguous to Franklin Lakes
                                        1991                                            Shopping Center; planned
                                                                                        for future development
Rockaway, N.J.                          1964                    19.26                   Future development
                                        1993
South Brunswick, N.J.                   1964                    33.0                    Leased as farmland, qualifying
</TABLE>

     Except  for a few acres  reserved  for a future  residential  project,  the
vacant land  adjacent to the existing  Franklin  Lakes  shopping  center will be
incorporated into a redevelopment project for the property. Grand Union occupies
a total of 15,960  square  feet of space at the  existing  center  under a lease
agreement  which  expires on August 31, 1995.  On January 25, 1995,  Grand Union
filed a petition for  reorganization  under Chapter 11 of the Bankruptcy Code in
the United  States  Bankruptcy  Court for the  District of  Delaware.  As of the
filing date, Grand Union was current on its lease  obligations to the Trust. The
commencement  of the Chapter 11  proceeding  constitutes  a default  under Grand
Union's  lease  agreement  with the Trust.  Grand Union has  already  ceased its
supermarket  operations at Franklin Lakes  Shopping  Center but continues to pay
rent.

     The  Trust  has  obtained  all  local  and  county  governmental  approvals
necessary for the  construction of the new center which will be called Greentree
Shopping  Center.  The Trust  must  still  secure  from the State of New  Jersey
Department of Environmental  Protection,  certain  approvals and permits for the
construction of the center, including approval for the construction of a private
sewage treatment plan, stream encroachment permits and approval to construct the
proposed center in an area adjacent to certain  designated  wetlands.  The Trust
expects to secure all necessary state approvals and permits for  construction of
the  proposed  center  within  the next 60 (sixty)  to ninety  (90)  days.  Upon
expiration of the Grand Union lease and the  obtaining of all required  federal,
state, county and municipal  development  approvals,  including a delineation of
protected  freshwater  wetlands on the site,  the Trust  plans to  commence  the
demolition of the existing  center,  consisting of  approximately  33,320 square
feet of gross leasable area (GLA).  The Trust  anticipates that it will commence
construction of a new shopping  center,  with  approximately  88,000 square feet
(GLA),  during September or October 1995.  Construction will take  approximately
nine (9) months.  During the period of construction,  the property will generate
no income. The Trust realized approximately $166,000 in income from the shopping
center during fiscal year 1994. The loss of income for the  construction  period
will be approximately $0.11 per share on an annualized basis.

     The construction of the new shopping center will not be commenced until the
Trust has secured all  necessary  governmental  approvals,  executed  acceptable
leases with one or more anchor tenants and obtained  suitable  financing for the
project. The Trust is currently  negotiating with Grand Union for the lease of a
new 40,000 square foot  supermarket to be  constructed at the center.  The Trust
presently  anticipates  completion  of the new  center  during  1996.  The Trust
reasonably  expects that the tenants in the new shopping  center will be able to
compete more effectively for retail customers in the northwestern  Bergen County
market,  where the  property  is  situated,  because  of the  presence  of a new
supermarket as an anchor tenant to attract traffic.

     In  1994,  the  Trust  applied  for a zoning  change  for its  property  in
Rockaway,  New Jersey to permit the  development  of the  property as a shopping
center or a commercial use. That application was denied. As a result,  under the
current zoning, the property can only be developed for residential use.

     All three vacant parcels are subject to certain environmental  constraints.
See, "Risk Factors - Possible Liability Relating To Environmental Matters".

Portfolio Distribution by Location

     All of the real estate  investments are located in the State of New Jersey,
except for the Westridge Square Shopping Center,  which is located in Frederick,
Maryland.

Property Management

     Under the Internal  Revenue Code, in order to qualify as a REIT,  the Trust
may furnish or render services to the tenants of the Trust properties, or manage
or operate its real estate interests and properties without using an independent
contractor,  provided  the  services  would not qualify as  "unrelated  business
taxable  income" under the Code  provisions  dealing with exempt  organizations.
Otherwise, the services must be performed through an independent contractor.

     The Trustees are  responsible  for the  over-all  management  of the Trust.
Hekemian & Co.,  Inc.  ("Hekemian")  has been employed by the Trust under a real
estate, management and brokerage agreement,  dated December 20, 1961, as amended
May 8, 1963 (the "Management Agreement"). The Management Agreement is subject to
automatic renewal,  for terms of two (2) years each, unless terminated by either
party by  written  notice  given at least one (1) year  prior to the  expiration
date.  Pursuant to the Management  Agreement,  Hekemian  serves as the exclusive
agent for the  management of the real estate  interests  owned by the Trust,  as
investment  advisors to the Trust,  and as the Trust's  exclusive  agent for the
acquisition,  rental and  disposition of real estate  interests.  The Management
Agreement may not be assigned or cancelled by Hekemian.

     The officers of Hekemian are as follows:

<TABLE>
<S>                                          <C>
Robert S. Hekemian                           Chairman of the Board, Chief Executive Officer
Samuel Hekemian                              President
Robert S. Hekemian, Jr.                      Executive Vice President
Edward Kerbekian                             Senior Vice President, Commercial Division
Serge Krikorian                              Vice President, Insurance Division
Bryan S. Hekemian                            Vice President, Secretary
Robert Hajinlian                             Vice President, Management Division
David B. Hekemian                            Vice President, Treasurer
Craig Kerbekian                              Vice President, Commercial Division
</TABLE>

     Hekemian has its offices at 505 Main Street,  Hackensack,  New Jersey.  The
Trust uses a portion of these  offices,  and pays Hekemian  $5,500 per month for
rent, overhead and secretarial services.

     Hekemian  is engaged in all phases of real  estate  management,  brokerage,
appraisals, insurance, sales and acquisitions.  Hekemian was organized by Samuel
Hekemian,  Sr. in 1934. Mr. Hekemian served as President of the Company from its
inception  until October 31, 1961,  when he resigned and severed all  connection
with the Company as officer, director or stockholder, or otherwise.  Thereafter,
Mr.  Hekemian  served as Chairman  of the Trust until his death on November  24,
1968.

     Hekemian  performs  its various  services for fees and  commissions  and on
other  terms  and  conditions  at least as  advantageous  to the  Trust as those
available in  arms-length  transactions.  Property  management  fees have ranged
between 31/2% and 5% of gross  collected  rent;  sales  commissions  on improved
property have ranged between 21/2% and 4%, and on vacant land between 4% and 7%;
and leasing commissions have ranged between 2% and 5%.

     Hekemian receives no compensation from the Trust for its advisory services.
In connection with  insurance,  Hekemian may and does receive  commissions  from
insurance  companies  on the  placing  of  insurance  for the Trust  properties.
Hekemian or its affiliated  company,  Hekemian  Mortgage Corp.,  may receive and
retain compensation from the placement of mortgages.  Hekemian also may receive,
and has received, brokerage commissions for properties acquired by the Trust.

     The  following  is a table  showing  remuneration  received  by Hekemian in
connection  with  transactions  involving  the Trust,  for the five fiscal years
ending October 31, 1994:

<TABLE>
<CAPTION>
Type of Remuneration                                1994         1993         1992          1991         1990         1989
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>             <C>        <C>            <C>          <C>          <C>    
Management fees                                $  479,290      $443,000   $  324,000     $303,000     $277,000     $266,000
Insurance Commission Received
  from Insurance Companies                         43,007*       35,981       32,967       27,247       27,969       28,413
Leasing Commissions                                16,942        22,368        1,632       21,840       17,512       34,005
Commissions Received on
  Sales of Property or
  Purchases by Trust                              500,000*       63,125      850,000           --           --          --
Total                                          $1,039,239      $564,474   $1,208,599     $352,087     $322,481     $328,418
</TABLE>

*Including Westwood Hills, L.L.C.

     During 1994,  Hekemian  received a brokerage  commission  of $500,000  from
Westwood  Hills,  L.L.C.,  in  connection  with the  purchase of Westwood  Hills
Apartments. The Trust has a 40% interest in the limited liability company.

     The  Management  Agreement  provides that the Trust will indemnify and save
harmless  Hekemian from contractual or other liability  claims, or other damages
in the performance of its duties thereunder,  to the extent that such liability,
claims,  or other  damages in the  performance  of its duties  thereunder is not
covered  by  insurance,  and to the  extent  that it does not arise by reason of
Hekemian's gross  negligence,  willful  misconduct or actions committed by it in
violation of, or beyond the scope of the  Management  Agreement.  The Management
Agreement  further  provides  that  Hekemian  will  indemnify and hold the Trust
harmless  from any claims or liability to the extent that such  liability is not
covered by insurance and was incurred by reason of Hekemian's gross  negligence,
willful  misconduct  or actions  committed  by it in  violation of or beyond the
scope of the Agreement.

Competition

     Numerous other real estate investment trusts,  banks,  insurance  companies
and pension funds, as well as corporate and individual  developers and owners of
real  estate,  compete  with the Trust in seeking  properties  for  acquisition,
tenants for properties,  leasing revenues and land for  development.  During the
past several years, the Trust has  concentrated  its expansion  efforts upon the
acquisition of multi-family residential and shopping center properties which are
substantially  larger than those real estate  assets the Trust had  historically
sought to  include  in its  portfolio.  As a result,  the Trust has  encountered
increasing   competition  from  such  other  entities  and  persons  which  have
investment  objectives similar to those of the Trust in seeking investment grade
real estate.  Such  competitors  may have  significantly  greater  resources and
financial revenues, may derive funding from foreign and domestic sources and may
have larger staffs to find, evaluate and secure new properties.

     In addition,  retailers  at the Trust's  shopping  centers face  increasing
competition from discount shipping centers, outlet malls,  catalogues,  discount
shopping clubs and telemarketing.  In many markets, the trade areas of the Trust
shopping  center  properties  overlap  with the  trade  areas of other  centers.
Renovations and expansions at those competing malls could negatively  affect the
Trust's  shopping  center  properties  by  encouraging  shoppers  to make  their
purchases at the expanded or renovated competing center.  Increased  competition
could adversely affect the Trust's revenues.  New retail real estate competition
could be developed in the future in trade areas that could adversely  affect the
revenues of the Trust's shopping center properties.

     The Trust has  experienced  competition in the rental of apartment units in
its residential  properties,  particularly  from those  multi-family  properties
which have been  converted  to  condominiums.  However,  the  overall  impact of
condominium   conversions  upon  vacancy  rates  for  the  Trust's   residential
properties has not been material.

     The Trust  competes  for tenants in its shopping  centers  primarily on the
basis of the customer traffic generated by its retail anchor tenants.  The Trust
also attracts smaller tenants by offering desirable locations, competitive lease
terms and high occupancy  rates.  The closing or relocation of any anchor tenant
could have a  material  adverse  effect on the  operations  of a Trust  shopping
center.

Management and Employees

     The Trust has one full-time  employee who performs  administrative  duties.
The Trust  has  eight  (8)  trustees  and one  Executive  Secretary  who are not
full-time  employees.  Hekemian & Co., serves as managing agent for the Trust in
the  operation  of its  properties.  Legal  Proceedings  Other  than  litigation
discussed  hereinafter  (see  "LITIGATION")  and  litigation  arising out of the
ordinary  course of business  which the Trust believes is covered by the Trust's
liability insurance,  the Trust is not presently involved in any litigation nor,
to its knowledge, is any material litigation threatened against the Trust or its
properties.  General Real Estate  Conditions  Economic  Performance and Value of
Shopping  Centers and  Multi-Family  Residential  Properties  Dependent  on Many
Factors.  Real property  investments are subject to varying degrees of risk. The
economic  performance and value of real estate can be affected by changes in the
national,  regional and local  economic  climate,  local  conditions  such as an
oversupply  of space or a reduction  in demand for real estate in the area,  the
attractiveness  of the properties to tenants,  competition  from other available
space, the ability of the owner to provide  adequate  maintenance and insurance,
and  increased  operating  costs.  Owners of shopping  centers  must monitor the
conditions of their  properties and continually  evaluate the need to remodel or
upgrade  their  properties.  In addition,  real estate values can be affected by
such factors as government  regulations  and changes in real estate,  zoning and
tax  laws,  interest  rate  levels,  availability  of  financing  and  potential
liability under  environmental and other laws.  Dependence on Rental Income from
Real Property. As substantially all of the Trust's income is derived from rental
income from real property,  the Trust's income and funds for distribution  would
be adversely  affected if a significant  number of the Trust's  shopping  center
tenants were unable to meet their  obligations to the Trust or if the Trust were
unable  to  lease a  significant  amount  of space in its  shopping  centers  on
economically  favorable  lease terms.  In the event of default by a lessee,  the
Trust would  experience  delays in enforcing  its rights as lessor and may incur
substantial costs in protecting its investment.  The bankruptcy or insolvency of
a major tenant may have an adverse effect on the shopping  centers  affected and
the income produced by such properties.  To the Trust's  knowledge,  none of its
major tenants are currently in bankruptcy or are insolvent.  Illiquidity of Real
Estate Investments.  Equity real estate investments are relatively illiquid and,
therefore, tend to limit the ability of the Trust to vary its portfolio promptly
in response to changes in economic or other  conditions.  In  addition,  certain
significant  expenditures  associated  with  each  equity  investment  (such  as
mortgage  payments,  real estate taxes and maintenance  costs) are generally not
reduced  when  circumstances  cause a reduction  in income from the  investment.
Should such events occur, the Trust's income and funds for distribution would be
adversely  affected.  Economic  conditions.  Most of the Trust's shopping center
leases are triple net leases which  require  tenants to pay their pro rata share
of operating expenses, including common area maintenance,  real estate taxes and
assessments and insurance,  thereby reducing  exposure to increases in costs and
operating expenses resulting from inflation. Many of the Trust's smaller tenants
have  leases of less than ten years,  permitting  the Trust to seek to  increase
rents upon  re-rental  at market  rates.  Many  regions  of the  United  States,
including New Jersey (where a significant  portion of the Trust's properties are
located),  are  experiencing  an economic  recession.  In spite of the  economic
recession, the Trust has not faced any significant delinquencies with respect to
its tenants'  lease  obligations  and the Trust  continues to attract and retain
tenants. The Trust will seek to reduce operating and leasing risks by developing
a portfolio of  properties  with tenants  which the Trust  believes will perform
well in a variety of economic climates. Environmental Matters The Trust seeks to
protect  itself from  environmental  liabilities in a number of ways. As part of
its internal due diligence process, the Trust obtains preliminary  environmental
site assessments prior to purchasing a property.  In the event these preliminary
assessments reveal potential environmental liabilities,  the Trust evaluates the
risks, attempts to quantify the potential costs associated with such liabilities
and then makes a determination of whether to acquire the property.  If the Trust
chooses to acquire the property, it is the Trust's policy to seek a reduction in
the purchase price to provide a reserve for remediation  costs or to require the
prospective seller to agree to remediate any environmental problems and obtain a
letter of credit or other  security to provide  adequate  assurance to the Trust
that sufficient funds will be available to complete the work. Alternatively, the
Trust may require the seller to reserve  cash out of the  closing  proceeds  and
deposit such funds in escrow to pay for remediation costs.  Moreover, to protect
itself against  environmental  liabilities  that were not discovered  during its
pre-purchase  investigations as well as those that were disclosed, the Trust, in
the purchase  agreement,  will typically seek to require the seller to indemnify
the Trust against  environmental  liabilities caused by the seller in connection
with the property acquired. Sellers have generally been adverse to the inclusion
of covenants  regarding cash escrows to pay remediation costs and the assumption
of a continuing  responsibility for environmental liabilities which will survive
the closing and transfer of ownership  to the Trust.  While the Trust  regularly
attempts to obtain appropriate  contractual  protections  against  environmental
liabilities,  sellers  of real  estate to the Trust  have  refused to extend any
covenants or  indemnities  to the period after the Trust has closed and acquired
title.  Moreover, if such agreements were to be made, there can be no assurances
that a seller will be able to fulfill  its  indemnification  obligations  in the
future  or  that  the  purchase  agreement  provisions  regarding  environmental
liabilities  would  fully  protect  the Trust.  With  respect to leases of Trust
properties, the Lease agreements negotiated by previous owners of properties now
held by the  Trust  and  earlier  forms of  Trust  Leases  did not  specifically
encompass, or provide protection against,  environmental liabilities.  The Trust
now typically seeks to include therein representations, warranties and covenants
by the lessee that the operations of the lessee do not, and, in the future, will
not, violate any applicable  environmental  laws,  statutes,  ordinances,  rules
and/or regulations. Such provisions are supported by an agreement on the part of
the lessee to indemnify the Trust against any losses, damages, costs or expenses
arising out of a misrepresentation, breach of warranty, or failure to observe or
perform a covenant, concerning environmental matters. The terms of the leases do
not give the Trust  control over the  operational  activities of the leasees nor
does the Trust  regularly  monitor  lessees  with  respect  to  compliance  with
environmental  requirements.  Moreover, no assurance can be given that the lease
provisions  regarding  indemnification,  if  agreed  to by the  lessee,  will be
performed in the future by the lessee,  or will fully protect the Trust, or that
any past,  present or future lessee of a property did not, and will not,  create
an environmental  condition not known to the Trust. Under various federal, state
and local environmental laws, statutes,  ordinances,  rules and regulations,  an
owner of real  property  (such as the  Trust)  may be  liable  for the  costs of
removal or  remediation  of certain  hazardous or toxic  substances  at, on, in,
under or disposed of in connection with such property,  as well as certain other
potential   costs   relating  to  hazardous  or  toxic   substances   (including
governmental  fines and  penalties  and  damages  for  injuries  to persons  and
adjacent property).  The operation and removal of underground storage tanks also
are  regulated  by federal and state law.  The State of New Jersey has enacted a
law regulating  underground fuel storage tanks and various rules and regulations
which  impact  upon the Trust's  responsibilities  with  respect to  underground
storage  tanks  on its  properties.  The  application  of  such  laws  regarding
hazardous or toxic substances and underground storage tanks, with respect to the
Trust's properties, is discussed in "Risk Factors-Possible Liability Relating to
Environmental  Matters." In addition to the restrictions generally imposed under
environmental  laws,  statutes,  ordinances,  rules and regulations  relating to
hazardous  and  toxic  substances,  there  are  environmentally  based  land use
controls affecting certain of the Trust's  properties.  A substantial portion of
the Westwood Plaza Shopping  Center  property is located in a flood hazard zone,
as delineated on maps published by the Federal Emergency  Management Agency, the
Department of Housing and Urban Development  and/or the New Jersey Department of
Environmental Protection ("NJDEP"). A portion of the property is also located in
a floodway and serves as a local flood detention basin for the municipality. The
Trust  maintains no flood hazard  insurance for the shopping  center,  including
ancillary facilities.  In the event of the destruction of, or significant damage
to,  that  portion  of the  property  situated  in the flood  hazard  zone,  any
reconstruction  of the  affected  improvements  will  be  subject  to the  prior
approval of the NJDEP, which may require extraordinary  construction methods and
techniques, at increased cost to the Trust. Furthermore,  should flooding damage
or adversely affect premises leased to tenants,  rental income from the shopping
center may be materially  impaired.  Two of the Trust's properties in New Jersey
are subject to  development  restrictions  imposed  under the  provisions of the
"Freshwater Wetlands Protection Act" (L. 1987, c.156), N.J.S.A. 13:9B-1 et. seq.
and the  implementing  rules and regulations  promulgated by NJDEP.  The Trust's
vacant land  located in  Rockaway  Township  contains  wetlands  and  associated
"transition  areas".  Pursuant to New Jersey law,  wetlands and transition areas
may not be  developed.  The  Trust has not  secured  a Letter of  Interpretation
("LOI") from the NJDEP,  fixing the location of wetlands and transition areas on
the property in accordance  with the  applicable  rules and  regulations  of the
NJDEP.  Until the LOI is obtained,  the Trust will not be able to determine  the
full impact that the wetlands and associated  transition  areas will have on the
development of the property. However, the Trust believes that future development
of the property will not be substantially  curtailed as a result of the presence
of wetlands and the associated  transition areas. The Trust secured both Federal
and  State  approvals  to allow it to fill  slightly  less  than one (1) acre of
wetlands.  The  filling of the  wetlands  pursuant  to the permit was  completed
during  January,  1993.  The vacant land adjacent to the Franklin Lakes shopping
center property contains wetlands and associated transition areas located on its
perimeter. The Trust has developed plans for the expansion and reconstruction of
the shopping center, taking into account both wetlands and associated transition
areas.  The Trust has not yet secured a LOI for  delineation of the wetlands and
transition  areas. The Trust reasonably  believes that the planned  expansion of
the  shopping  center will not be  materially  affected  by the  presence of the
wetlands or associated  transition  areas.  Insurance  Under their  leases,  the
Trust's shopping center tenants are generally responsible for providing adequate
insurance on the properties they lease.  The Trust believes that its residential
and shopping center  properties are covered by adequate fire,  extended coverage
property and liability insurance provided by reputable companies.  However, some
of the properties are not covered by disaster  insurance with respect to certain
hazards for which coverage is not available or available only at rates which, in
the  opinion  of the Trust,  are  prohibitive.  All  insurance  for the  Trust's
properties has been placed by Hekemian & Co. with insurance  companies  rated at
A+ by A.M. Best Company.
<PAGE>

                      SCHEDULE OF REAL ESTATE INVESTMENTS
     The following table summarizes  certain  information  concerning all of the
Trust's real estate investments as of October 31, 1994.


                       FIRST REAL ESTATE INVESTMENT TRUST
                          OF NEW JERSEY AND AFFILIATE

                REAL ESTATE AND EQUIPMENT AND MORTGAGES PAYABLE

                                OCTOBER 31, 1994

                           (In Thousands of Dollars)
                                   (Audited)

                                  REAL ESTATE
<TABLE>
<CAPTION>
                            Date                  Buildings and    Development     Accumulated
Property Description      Acquired     Land       Improvements        Costs       Depreciation       Net
- ---------------------------------------------------------------------------------------------------------
<S>                        <C>       <C>            <C>                <C>           <C>          <C>    
Apartment buildings:
  Camden                    1964     $    76         $  657                          $  363       $   370
  Camden-Annex              1964          41            212                             163            90
  Hasbrouck Heights         1964          22            285                             191           116
  Lakewood                  1962          11            501                             370           142
  Maywood                   1972         313          1,292                             580         1,025
  Palisades Park            1962          12            153                              91            74
  River Edge                1975         364          2,007                             932         1,439
  Spring Lake Heights       1971         109          1,238                             689           658
  Wayne                     1965         250          2,834                           1,843         1,241
  Westwood Hills            1994       3,849         11,570                             124        15,295
                                     -------        -------            ----          ------       -------
    Totals                             5,047         20,749                           5,346        20,450
                                     -------        -------            ----          ------       -------

Commercial buildings:
  Glen Rock                 1962          12             58                              43            27

Shopping Centers:
  Franklin Lakes            1966          29            620            $737             306         1,080
  Westridge                 1992       9,135         19,437                           1,635        26,937
  Westwood                  1988       6,889          6,712                           1,378        12,223
                                     -------        -------            ----          ------       -------
    Totals                            16,053         26,769             737           3,319        40,240
                                     -------        -------            ----          ------       -------

Unimproved land:
  Franklin Lakes           1966/93       232                                                          232
  Rockaway                  1964/      2,058                                                        2,058
                           1992/93
  South Brunswick           1964         169                                                          169
                                     -------        -------            ----          ------       -------
    Totals                             2,459                                                        2,459
                                     -------        -------            ----          ------       -------

    Totals                           $23,571        $47,576            $737          $8,708       $63,176
                                     =======        =======            ====          ======       =======
</TABLE>

                       FIRST REAL ESTATE INVESTMENT TRUST
                          OF NEW JERSEY AND AFFILIATE

          REAL ESTATE AND EQUIPMENT AND MORTGAGES PAYABLE (CONTINUED)

                                OCTOBER 31, 1994

                           (In Thousands of Dollars)
                                   (Audited)
<TABLE>
<CAPTION>
                                                                                   MORTGAGES
                                              EQUIPMENT                             PAYABLE
                            -----------------------------------                ------------------      
                                                                   Total Real
                                            Accumulated            Estate and  Current
Property Description        Equipment       Depreciation    Net    Equipment   Portion      Total
- -------------------------------------------------------------------------------------------------
<S>                           <C>              <C>         <C>      <C>          <C>      <C>    
Apartment buildings: 
  Camden                      $   73           $ 53        $ 20     $   390
  Camden-Annex                                                           90
  Hasbrouck Heights               17             13           4         120
  Lakewood                        23             13          10         152
  Maywood                         88             63          25       1,050
  Palisades Park                  14              9           5          79
  River Edge                     132             91          41       1,480
  Spring Lake Heights            112             71          41         699      $ 76      $   383
  Wayne                          221            169          52       1,293
  Westwood Hills                  15              1          14      15,309       156        9,455
                              ------           ----        ----     -------      ----      -------
    Totals                       695            483         212      20,662       232        9,838
                              ------           ----        ----     -------      ----      -------

Commercial buildings:
  Glen Rock                                                              27
                                                                     ------
Shopping Centers:
  Franklin Lakes                   5              4          1        1,081
  Westridge                                                          26,937       266       18,624
  Westwood                         5              4          1       12,224       113        5,557
                              ------           ----        ----     -------      ----      -------
    Totals                        10              8          2       40,242       379       24,181

Unimproved land:
  Franklin Lakes                                                        232
  Rockaway                                                            2,058
 
  South Brunswick                                                       169
                                                                    -------
    Totals                                                            2,459
                                                                    -------

    Totals                    $  705          $491        $214      $63,390      $611      $34,019
                              ======          ====        ====      =======      ====      =======
</TABLE>
<PAGE>
                   STATEMENT OF INVESTMENT AND OTHER POLICIES

Investment Policies

     It has been the policy of the Trustees to purchase real estate, improved or
unimproved,  primarily for  investment  and not for resale or turnover.  Without
restricting its investments as herein  described,  the Trustees will continue to
seek  investments  in  apartment  houses,  shopping  centers,  and  chain  store
properties, and may seek investments in office buildings, industrial properties,
motels, hotels and other properties as the Trustees may determine,  exclusive of
one-family residential properties.

     The Trust may invest in short-term first and second mortgages at relatively
high yields, on the same type of properties. It intends, however, to continue to
place its primary investment emphasis upon equity investments in real estate. It
has been the policy of the Trust to acquire assets primarily for income.

     Although the Trust has, since its inception,  made most of its  investments
in New Jersey,  it has from time to time,  investigated  the suitability of, and
acquired,  specific  investments in other states,  such as the Westridge  Square
Shopping  Center.  The Trust shall continue to seek out investments  both inside
and  outside  of the State of New Jersey  and shall  make  suitable  investments
wherever the Trust deems appropriate.

     The Trust  intends to continue to invest  mainly in real  property;  it may
also invest in mortgages, and, although it does not contemplate doing so, it may
from time to time also invest in long-term leases and personal  property.  There
is no  limitation on the amount or percentage of assets it may invest in any one
property or type of property,  or as to the number or amount of mortgages  which
may be placed on any one  property or which may have been placed on any property
so  purchased.  There is no limitation on the amount of debt which may be placed
by the Trust by mortgage or otherwise.  Similarly,  there is no limitation as to
the nature and  priority  of any  mortgage  the Trust may invest in or as to the
percentage of the value of the property which such mortgage may  represent.  The
Trust does not intend to engage in the "warehousing" and servicing of mortgages.
The Trust has no present  intention  to invest in  single-tenant  buildings  not
rented by tenants of substantial  credit standing.  However,  the Trust may make
such  investments  in the event  that a  particular  situation  is deemed by the
Trustees to be advantageous to the Trust.

     The following  are among the factors which will be deemed  favorable in the
selection of real estate investments:

     A. Prospects for appreciation in value and growth, but it is not the policy
to purchase real estate  primarily  with the  intention to realize  profits from
resale;

     B. Ability to mortgage a property  for  comparatively  long terms,  and for
high amounts in relation to the total cost of acquisition and improvements;

     C. Potential for increased income.

     The following  are among the factors which will be deemed  favorable in the
selection of mortgage investments:

     A.  Soundness  of the  underlying  real estate as security for the mortgage
         loan;

     B. The maturity of the loan within a relatively short period of time;

     C. Relatively high yield or interest rate returned on the loan.

     The  principal   method  of  financing  the  Trust's  real  estate  is  the
$20,000,000  revolving  line  of  credit  with  United  Jersey  Bank,  permanent
institutional  mortgages  on  particular  properties  to fund a  portion  of the
acquisition costs, and equity capital from shareholders.

     The Trust is engaged primarily in the business of investing in interests in
real estate and not in the securities of other companies. The Trustees intend to
operate  the  Trust  so that it will  not be an  investment  company  under  the
provisions of the Investment Company Act of 1940.

     It is the  policy of the  Trust to  acquire  assets  primarily  for  income
although the Trust does acquire assets with a view toward possible capital gain.

     Investment  policies of the Trust are set by the Trustees.  These  policies
may be subject to review by the  Trustees in light of future  circumstances  and
may be changed from time to time without the vote of the Trust's Shareholder.

Operating Policies and Practices

     Under the  Declaration of Trust (Article V), the Trustees are given control
and management over the business affairs and policies of the Trust. The Trustees
have the  power to  change  policies  as they  may see fit to  promote  the best
interests of the Trust, without the vote of the shareholders.

     The Trust does not presently  propose or intend to borrow  additional funds
other than amounts to pay the costs of  permitting,  approvals,  demolition  and
construction in connection with the redevelopment project for the Franklin Lakes
Shopping  Center.  The  Trust  has  borrowed  monies  to  pay  dividends  to its
Shareholders  but only as part of a cash  management  strategy in which  surplus
funds  from  operations  (which  would  be used,  in  whole or in part,  to fund
dividend distributions) are first utilized to reduce the balance due on the bank
credit line and the resulting  interest  expense.  The Trust has borrowed monies
within the last three years by  drawdowns  against  the Bank Credit  Facility to
acquire its  interest in Westwood  Hills,  and by  drawdowns on the prior credit
line with  National  Community  Bank to purchase  vacant land in  Rockaway,  New
Jersey,  to purchase  additional  land in Franklin Lakes,  New Jersey,  to pay a
portion of the purchase  price for Westridge  Square and to pay dividends to its
Shareholders (as described above).  In addition,  the Trust assumed the mortgage
obligation due to State Mutual Life Assurance Company of America with respect to
the acquisition of Westridge Square.  Westwood Hills, L.L.C., in which the Trust
has a forty  percent  (40%)  interest,  borrowed  funds from UJB to finance  the
purchase of the Westwood Hills apartment project.

     It is the policy of the Trust not to issue senior  securities  or preferred
shares.  However,  the Trust has secured its  indebtedness  to UJB with mortgage
liens on all its  properties  and  interests  except for the  Westwood  Shopping
Center,  the Westridge  Square  Shopping  Center,  the Westwood Hills  apartment
complex and the Trust's vacant or unimproved  lands. The Trust has secured debts
confined  to  particular  properties,  which  are  senior to the  shares  issued
hereunder.  The Trustees have the power under the  Declaration of Trust to incur
long-term  debts  secured by general  assets.  The  Trustees  may and will incur
short-term debts when necessary. As a general rule, properties will be purchased
subject to mortgage  and may be  mortgaged  for further  financing  where deemed
advisable.

     It is the  policy of the Trust not to make  loans to other  persons  except
that the Trust may invest in real estate mortgages.

     The Trust may offer shares in exchange for investment properties where such
exchange is found to be feasible and offers tax or  investment  advantages.  The
Trust has the right to reacquire  its own shares when deemed  necessary  for the
protection of its interests.

     During  the past  three  years,  the  Trust  has  not:  (a)  issued  senior
securities;  (b) made loans to other  persons;  (c)  underwritten  securities of
other  issuers;  (d)  offered  securities  in  exchange  for  property;  or  (e)
repurchased or acquired its shares or other securities.

     The Trust will  continue,  as in the past, to make and issue annual reports
to shareholders, within 90 days after the end of each year, containing a balance
sheet,  a  statement  of income,  distribution  from  income,  capital  gain and
depreciation,  and other pertinent data, duly certified by an independent public
accountant.

Policies on Distribution and Tax Provisions

     The Trust has made, and intends in the future to make, annual  distribution
of at  least  95% of any  ordinary  income,  and it  may  also  distribute  cash
generated  by its  investments,  including  capital  gains which may be realized
therefrom.

                                   MANAGEMENT

     The Trustees  and officers of the Trust,  their ages as of October 31, 1994
their length of service,  the expiration date of their terms and their positions
and offices are as follows:

<TABLE>
<CAPTION>
                                             Trustee or
                                               Officer              Term
                                Age             Since            as Trustee              Positions Held
                               ----          ----------          ----------              --------------
<S>                             <C>             <C>               <C>                    <C>
Robert S. Hekemian              63              1977              May, 1996              Trustee, Chairman of
                                                                                         the Board
John B. Voskian, M.D.           70              1968              May, 1996              Trustee, Secretary
Nicholas A. Laganella           76              1969              May, 1997              Trustee
Herbert C. Klein                64              1961              May, 1997              Trustee
Donald W. Barney                53              1981              May, 1995              Trustee, President
Charles J. Dodge                51              1990              May, 1996              Trustee
Alan L. Aufzien                 65              1992              May, 1995              Trustee
Ronald J. Artinian              46              1992              May, 1995              Trustee
William R. DeLorenzo, Jr.       50              1974                 --                  Executive Secretary
</TABLE>

     The  Trustees  serve for terms of three (3) years.  Trustees are elected by
vote of the Trust's  shareholders  at the annual meeting in May. A Trustee holds
office until a successor is elected and  qualified.  Trustees  meet on a regular
basis to review the results of the Trust's  business  operations.  The  Trustees
also  meet,  as  needed,   to  consider  all  proposed   acquisitions  or  other
investments.

     Under  the  terms of  Section  4.4(b)  of the  Declaration  of  Trust,  the
compensation  of the Trustees is fixed and  determined  by them,  subject to the
limitation  that the annual  compensation  paid to all of the  Trustees  may not
exceed  1/2  of 1  percent  of  the  Trust's  net  worth,  calculated  as of the
commencement of the period for which the compensation is paid.

     All of the officers of the Trust are elected or appointed  by, and serve at
the pleasure, the Board of Trustees. The Trustees are required to elect annually
one of their members as the President  and  Principal  Executive  Officer of the
Trust.  The  officers of the Trust  devote only a portion of their time spent on
all  business  activities  to the  affairs of the  Trust,  as  described  in the
following table.
                                             Approximate Percentage of
          Officer                         Time Devoted to Trust Business
          -------                         ------------------------------
    Robert S. Hekemian                                  10%
    Donald W. Barney                                     5%
    John B. Voskian, M.D.                          Less than 5%
    William R. DeLorenzo, Jr.                           10%

     The  following  Summary  Compensation  Table  sets  forth,  for each of the
Trust's last four fiscal years, the amounts paid to the Officers and Trustees.

                          Summary Compensation Table(1)
<TABLE>
<CAPTION>

                                                           Fees of
Name and                                                   Officers                    Executive
Office Held                       Year                    Or Trustees               Committee Fee(2)
- -----------                       ----                    -----------               ----------------
<S>                               <C>                      <C>                           <C>
(A) Officers
Robert S. Hekemian,               1994                     $3,800                        None
  Chairman                        1993                      3,800                        None
  President                       1992(3)                   3,800                        None
                                  1991                      1,900                        None
- ----------------------------------------------------------------------------------------------------
Donald W. Barney,                 1994                      3,800                        None
  President                       1993(6)                   1,900                        None
- ----------------------------------------------------------------------------------------------------
Herbert C. Klein,                 1994                       None                        None
  President                       1993                       None                        None
                                  1992(4)                   3,800                        None
- ----------------------------------------------------------------------------------------------------
John B. Voskian,                  1994                       None                        None
  Secretary                       1993                       None                        None
                                  1992                       None                        None
                                  1991                       None                        None
- ----------------------------------------------------------------------------------------------------
William R. DeLorenzo, Jr.         1994                      9,300                        None
  Executive Secretary             1993                      9,300                         400
  Treasurer                       1992                      9,300                        None
                                  1991                      9,300                         400
                                           -------------------------------------
(B) Trustees
Robert S. Hekemian                1994                      5,500                        None
                                  1993                      5,500                         400
                                  1992                      5,500                        None
                                  1991                      5,500                        None
- ----------------------------------------------------------------------------------------------------
Herbert C. Klein                  1994                       None                        None
                                  1993                       None                        None
                                  1992                      5,500                        None
                                  1991                      5,500                        None
- ----------------------------------------------------------------------------------------------------
John B. Voskian                   1994                      5,500                        None
                                  1993                      5,500                        None
                                  1992                      5,500                        None
                                  1991                      5,500                        None
- ----------------------------------------------------------------------------------------------------
Nicholas A. Laganella             1994                      5,500                        None
                                  1993                      5,500                        None
                                  1992                      5,500                        None
                                  1991                      5,500                        None
- ----------------------------------------------------------------------------------------------------
Donald W. Barney                  1994                      5,500                        None
                                  1993                      5,500                         400
                                  1992                      5,500                        None
                                  1991                      5,500                         400
- ----------------------------------------------------------------------------------------------------
Charles J. Dodge                  1994                      5,500                        None
                                  1993                      5,500                        None
                                  1992                      5,500                        None
                                  1991                      5,500                         400
- ----------------------------------------------------------------------------------------------------
Ronald J. Artinian                1994                      5,500                        None
                                  1993                      5,500                         400
                                  1992                      2,750(5)                     None
- ----------------------------------------------------------------------------------------------------
Alan L. Aufzien                   1994                      5,500                         400
                                  1993                      5,500                        None
                                  1992                      2,750(5)                     None
                                  1991                       None                        None
- ----------------------------------------------------------------------------------------------------
</TABLE>

1. No Officer or Trustee of the Trust:
   a) has any stock options to purchase stock of the Trust;
   b) receives any perquisites or other personal benefits, security or property;
      and,
   c) is entitled to any long-term compensation of any kind from the Trust.

2. The Trust maintains an Investment  Committee which includes a majority of the
   Trustees and the Executive Secretary as a non-voting attendee. Members of the
   Investment  Committee  and the  Executive  Secretary  received  $400 for each
   meeting attended.
   There was one meeting of the Investment Committee during fiscal 1993.

3. Mr.  Robert S. Hekemian was elected  Chairman of the Board in 1991.  Prior to
   that time, he had served the Trust as President.

4. Mr.  Herbert C. Klein was elected  President  of the Trust in 1991.  Prior to
   that time, he had not served the Trust as an officer. Mr. Klein had, however,
   served as a Trustee  prior to 1991.  Mr.  Klein  resigned as President of the
   Trust,  effective December 31, 1992, upon election to the United States House
   of  Representatives.  Mr.  Klein,  since his  election,  has not received any
   compensation from the Trust.

5. Messrs.  Artinian  and Aufzien  were elected to the Board of Trustees in May,
   1992 and have been paid a partial fee for their  services in that position by
   the Trust based upon the standard annual fee paid to all Trustees of $5,500.

6. Mr. Barney was elected President of the Trust on May 24, 1993.

     The Trust  intends to  compensate  all  Trustees in fiscal 1995 at the same
base rate as in fiscal 1994 except that a Trustee or the Executive Secretary who
attends a total of at least  four (4)  meetings  of the Board of  Trustees  will
receive  an  additional  sum of  $400.00  for each  meeting  up to a maximum  of
$1,600.00.  The fee to be paid to each of the  officers of the Trust  (Chairman,
President,  Secretary),  other than the Executive  Secretary,  will be increased
from $3,800 to $5,000.

     The  following  is a summary of the business  experience  of the Offices of
Trustees of the Trust.

     (1) Robert S. Hekemian - Mr.  Hekemian is Chairman of the Board of Hekemian
& Co.,  Inc., a real estate  brokerage  firm.  He is a director of United Jersey
Bank, a New Jersey financial institution with principal  headquarters located in
Hackensack,  New  Jersey.  He is also a  director,  partner  and/or  officer  of
numerous private real estate  corporations and partnerships.  He has been active
in real estate for over forty one (41) years.

     (2)  Herbert C. Klein - Mr.  Klein  served in the  United  States  House of
Representatives, as the Representative for the 8th Congressional District of New
Jersey,  for a two (2) year term which  ended  January 4,  1995.  Mr.  Klein was
formerly a member of the law firm of Klein Chapman. He is a director of Security
Indemnity  Insurance  Company (a New  Jersey  financial  institution),  a former
member of the New Jersey Legislature, a member of the Bars of New Jersey and the
District  of  Columbia,  an attorney  since  1956,  and a member of the Board of
Trustees  of  Rutgers  University.  A  considerable  amount of Mr.  Klein's  law
practice was devoted to real estate matters.

     (3) Dr. John B. Voskian - Dr. Voskian is a physician. He is also a director
and an officer of a number of private real estate companies.  Dr. Voskian is not
currently practicing medicine.

     (4) Donald W. Barney - Mr. Barney is Vice  President and Treasurer of Union
Camp  Corporation,  a Virginia  corporation with executive offices in Wayne, New
Jersey and a Director of Ramapo Bank, a New Jersey financial institution located
in Wayne,  New Jersey.  Mr. Barney is also a partner or director of several real
estate investment companies, partnerships, and corporations.

     (5) William R. DeLorenzo,  Jr. - Mr.  DeLorenzo is the Executive  Secretary
and Treasurer of the Trust. He is an attorney in private practice as a principal
of the firm of Wiss & Cooke,  P.C.,  with  offices  located in  Hackensack,  New
Jersey. In January 1983, Mr. DeLorenzo was appointed by New Jersey Governor Kean
as a member of the New Jersey  Commission on Capital Budgeting and Planning (the
"Commission").  On March 1, 1990,  Mr.  DeLorenzo was appointed  Chairman of the
Commission by Governor James Florio.

     (6)  Nicholas A.  Laganella - Mr.  Laganella  is the  President of P.T.& L.
Construction Company and a real estate investor for his own account.

     (7) Charles J. Dodge - Mr. Dodge is the Chief Executive Officer of Cronheim
Mortgage Co. Mr. Dodge is also a partner in a real property  development company
and is a real estate investor on his own account.

     (8) Alan L.  Aufzien - Mr.  Aufzien  is the  Chairman  and Chief  Executive
Officer,  Meadowlands Basketball Association, t/a New Jersey Nets (Member of the
National  Basketball  Association),  Director  of the  First  New York  Bank for
Business,  Chairman  of New  York  Harbor  Associates  which  is a  real  estate
developer,  Treasurer and Partner of Capital  Formation  Associates,  a group of
venture capital investors and operators, Chairman of RAL International, Ltd. and
is active in various civic and business organizations.

     (9) Ronald J.  Artinian - Mr.  Artinian  is the Senior  Managing  Director,
National  Sales  Office,  at Smith,  Barney,  investment  advisors and is also a
member of the Board of Directors of Smith, Barney.

                             PRINCIPAL SHAREHOLDERS

     The following table sets forth information as of October 31, 1994 regarding
the beneficial  ownership of the Trust's  Shares of beneficial  interest (no par
value) by the Trust's Officers and Trustees as a group, and by each person known
by the  Trust  to be the  beneficial  owner  of more  than  5.0% of the  Trust's
outstanding Shares of beneficial interest (no par value). Each person identified
in the table has sole  voting and  investment  power with  respect to all Shares
shown as beneficially owned by such person, except as otherwise set forth in the
notes to the table.
<TABLE>
<CAPTION>
       Name
       ----
Directors and Officers                    Number of Shares            Percent of Total
- ----------------------                    ----------------            ----------------
<S>                                           <C>                          <C>   
Robert S. Hekemian                            208,182                      13.35%
  Chairman of the Board,
  Trustee (1)
Donald W. Barney                              122,235                       7.84%
  President, Trustee (2)
Wm. R. DeLorenzo, Jr.                          15,770                       1.01%
  Executive Secretary,
  Treasurer
John B. Voskian                               109,536                       7.02%
  Secretary, Trustee (3)
Herbert C. Klein                               62,332                       4.00%
  Trustee
Charles J. Dodge                                  500                       0.03%
  Trustee
Nicholas A. Laganella                           3,625                       0.23%
  Trustee
Ronald J. Artinian                            108,239                       6.94%
  Trustee (4)
Alan L. Aufzien                                 1,500                       0.09%
  Trustee
Officers and Trustees                         631,919                      40.5 %
As a Group (9 Persons)(5)
Other Beneficial Owners
  None
</TABLE>

(1) Mr. Hekemian, individually, owns 5,095 shares. The balance of the shares are
    owned by members of Mr. Hekemian's  family, by trusts for the benefit of Mr.
    Hekemian  and his family  members and by general  partnerships  in which Mr.
    Hekemian has an interest.

(2) Mr. Barney, individually,  owns 40,981 shares. The remaining shares are held
    by members of Mr.  Barney's  family or by Mr.  Barney as  custodian  for his
    children.

(3) Dr.  Voskian,  individually,   owns  7,754  shares.  The  other  shares  are
    registered  to members of his family,  or are held by trusts for the benefit
    of the family members or by general partnerships in which Dr. Voskian has an
    interest.

(4) Mr.  Artinian is the owner of 63,541  shares.  The balance of the shares are
    held by family members or a trust for the benefit of Mr. Artinian and family
    members.

(5) No single person owns of record or beneficially five percent (5%) or more of
    the shares of beneficial interest of the Trust.


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Hekemian  & Co.,  Inc.  serves  as  the  managing  agent  for  the  Trust's
properties  and as a  consultant  to the  Trust.  Robert S.  Hekemian  serves as
Chairman of the Board of Hekemian & Co., Inc. and is also a shareholder. Certain
family  members of Mr.  Hekemian are officers of Hekemian  holding the positions
provisions set forth below:

                  Samuel Hekemian                 -- President
                  Robert S. Hekemian, Jr.         -- Executive Vice President
                  Bryan S. Hekemian               -- Vice President, Secretary
                  David B. Hekemian               -- Vice President, Treasurer
                  Serge Krikorian                 -- Vice President, Insurance

     Mr.  Hekemian  also serves on the Board of Directors of United  Jersey Bank
("UJB").  UJB holds a first mortgage on the Trust's  property  located in Spring
Lake Heights and holds a first mortgage on the Westwood Hills apartment complex.
UJB also holds  mortgage  liens on all other  Trust  properties,  except for the
Westwood  Plaza and Westridge  Square  Shopping  Centers and the Trust's  vacant
unimproved lands, to secure the $20,000,000 Bank Credit Facility extended to the
Trust.  Finally,  UJB provided mortgage  financing in the principal sum of $10.5
million to  Westwood  Hills,  L.L.C.,  a limited  liability  company,  to fund a
portion of the purchase  price of that  apartment  complex.  The Trust has a 40%
interest in Westwood Hills and serves as the Managing Member.

     Hekemian & Co.,  received a fee of $850,000  in fiscal  1992 in  connection
with the purchase of Westridge Square and for other services performed from 1988
through  1992.  In 1993,  Hekemian & Co.,  was paid a  brokerage  commission  of
$63,125 in connection with the Trust's  purchase of additional  property located
in Rockaway, New Jersey. In 1994, Hekemian & Co. received a brokerage commission
of $500,000 from Westwood  Hills,  L.L.C. in connection with the purchase of the
Westwood Hills apartment complex by Westwood Hills,  L.L.C., a limited liability
company in which the Trust has a 40%  interest and for which the Trust serves as
Managing  Member.  Hekemian & Co.  will act as managing  agent for the  Westwood
Hills project under a written  management  agreement with the Trust, as Managing
Member.

     Various Trustees  acquired  interests as Limited Members of Westwood Hills,
L.L.C.,  including Mr. Hekemian, Mr. Barney, Mr. Klein and Mr. Artinian.  Member
of the  families of Trustees  and trusts for the benefit of family  members also
purchased  interests  as  Limited  Members.  The  purchase  price  paid for such
interests by the Trustees and related parties was the same, proportionately,  as
the purchase price paid by the Trust for its 40% interest.  The Trust,  together
with Mr.  Hekemian and his brother,  Samuel,  gave limited  guarantees to UJB in
connection  with the $10.5  million  mortgage  loan provided by UJB to finance a
portion of the  purchase  price.  Messrs.  Hekemian  and the Trust,  jointly and
severally, thereby guaranteed repayment of the indebtedness to UJB up to the sum
of $2 million. In addition, Messrs. Hekemian and the Trust have indemnified UJB,
and held UJB harmless  from,  any losses or damages  sustained by reason of: (i)
any fraudulent  misrepresentations  by Westwood Hills,  L.L.C.,  or its members;
(ii) the  intentional  waste of  collateral  for the  mortgage;  and  (iii)  any
environmental liabilities,  claims and expenses related to the property. Each of
the Limited Members,  including the Trustees who acquired  interests in Westwood
Hills,  L.L.C., has agreed to indemnify Messrs.  Hekemian and the Trust against,
and hold them harmless from, any liabilities  they may have as a result of their
limited  guaranty  or the  indemnity  agreement,  to the  extent of the  Limited
Member's respective proportional interest in Westwood Hills.

     As a result of the investment  made by the Trustees,  counsel for the Trust
advised the Board of Trustees to adopt,  and the Board of Trustees did adopt,  a
revised  Section 7.5 of the  Declaration  of Trust.  Section 7.5, as  originally
framed,  did not deal with the Trust's  participation  in a  partnership,  joint
venture,  limited  liability  company  or  other  form  of  business  entity  or
organization in which a Trustee has a direct or indirect  interest.  Pursuant to
the revised  Section  7.5, a Trustee  with a direct or indirect  interest in the
business entity or organization in which the Trust proposes to invest or acquire
an interest may vote on the  resolution  proposing the investment or acquisition
of the interest.  However,  the Trustee is required to make prior  disclosure to
the other Trustees  concerning the nature and extent of the Trustee's  interest.
In determining whether to proceed with the investment or acquisition,  the Board
of Trustees must consider various criteria  designed to assure that the proposed
transaction is fair and reasonable to the Trust. Moreover, the Board of Trustees
must approve the transaction by a majority vote of all the Trustees  present and
voting,  including a majority  vote of all  disinterested  Trustees  present and
voting.  The Board of Trustees  approved the Westwood  acquisition  transaction,
after full disclosure had been made concerning the interests of the Trustees who
were acquiring  individual  interests and after independent counsel had reviewed
and approved of the Operating Agreement for Westwood Hills.

     The law firm of Chapman,  Henkoff, Kessler, Peduto & Saffer was retained by
the Trust during fiscal year 1993 and 1994 to furnish legal services. Herbert C.
Klein, a member of the predecessor  law firm of Klein Chapman,  and was a member
of the Board of Trustees and former President during fiscal year 1992.

     The law firm of Wiss & Cooke was retained by the  Registrant  during fiscal
year 1993 and 1994 to furnish legal  services.  William R.  DeLorenzo,  Jr., the
Trust's Executive Secretary and Treasurer, is a principal of the law firm.

     Mr. Robert S. Hekemian is the  brother-in-law  of Dr. John A. Voskian.  Mr.
Donald A. Barney was formerly the brother-in-law of Mr. DeLorenzo.  There are no
family relationships between the other Trustees and/or Executive Officers.

                       FEDERAL INCOME TAX CONSIDERATIONS

     The  following  summary  of  material  Federal  income  tax  considerations
regarding the Dividend  Reinvestment and Share Purchase Plan is based on current
law, is for general information only and is not tax advice. This discussion does
not  purport  to deal with all  aspects  of  taxation  that may be  relevant  to
particular   stockholders   in  light  of  their  personal   investment  or  tax
circumstances,   or  to  certain  types  of  stockholders  (including  insurance
companies,  tax-exempt organizations,  financial institutions or broker-dealers,
foreign corporations and persons who are not citizens or residents of the United
States) subject to special treatment under the Federal income tax laws.

     EACH  PROSPECTIVE  PURCHASER IS ADVISED TO CONSULT  HIS/HER OWN TAX ADVISOR
REGARDING THE SPECIFIC TAX  CONSEQUENCES  TO HIM/HER OF THE PURCHASE,  OWNERSHIP
AND SALE OF THE SHARES AND OF THE TRUST'S  ELECTION TO BE TAXED AS A REAL ESTATE
INVESTMENT TRUST,  INCLUDING THE FEDERAL,  STATE,  LOCAL,  FOREIGN AND OTHER TAX
CONSEQUENCES  OF SUCH  PURCHASE,  OWNERSHIP,  SALE AND ELECTION AND OF POTENTIAL
CHANGES IN APPLICABLE TAX LAWS.

Taxation of the Trust

     General.  The Trust has  elected to be taxed as a REIT,  under  Section 856
through 860 of the Internal  Revenue Code of 1986, as amended (the "Code").  The
Trust  believes it is organized in such a manner as to qualify for taxation as a
REIT under the Code.  The Trust intends to continue to operate in such a manner,
but no  assurance  can be given that it will operate in a manner so as to remain
qualified.

     The REIT  provisions  of the Code are highly  technical  and  complex.  The
following  sets forth the  material  aspects  of the  sections  that  govern the
Federal  income tax  treatment of a REIT and its  stockholders.  This summary is
qualified  in  its  entirety  by  the  applicable  Code  provisions,  rules  and
regulations   promulgated   thereunder,    and   administrative   and   judicial
interpretations  thereof.  It should be noted that the Code, rules,  regulations
and  administrative  and  judicial  interpretations  are all  subject  to change
(possibly on a retroactive basis). In the opinion of Chapman,  Henkoff, Kessler,
Peduto & Saffer,  the Trust is organized in conformity with the requirements for
qualification  as a REIT, and its method of operation will enable it to meet the
requirements for continued  qualification and taxation as a REIT under the Code.
It must be emphasized  that this opinion is based on various  assumptions and is
conditioned  upon  certain  representations  made  by the  Trust  as to  factual
matters.  Such factual  assumptions and  representations  are set forth below in
this  discussion of "Federal Income Tax  Considerations."  This opinion is based
upon the  factual  representations  of the Trust  concerning  its  business  and
properties as set forth in this Prospectus.  Moreover,  such  qualification  and
taxation as a REIT  depends  upon the Trust's  ability to meet,  through  actual
annual operating results,  distribution levels and diversity of stock ownership,
the various  qualification  tests imposed under the Code  discussed  below,  the
results of which will not be  reviewed by Chapman,  Henkoff,  Kessler,  Peduto &
Saffer.  Accordingly,  no assurance can be given that the actual  results of the
Trust's   operation   for  any   particular   taxable  year  will  satisfy  such
requirements.

     So long as the Trust  qualifies for taxation as a REIT,  it generally  will
not be subject  to  Federal  corporate  income  taxes on its net income  that is
currently distributed to stockholders.  This treatment substantially  eliminates
the "double  taxation" (at the corporate and stockholder  levels) that generally
results from investment in a corporation.  However, the Trust will be subject to
Federal  income  tax as  follows:  First,  the  Trust  will be taxed at  regular
corporate  rates on any  undistributed  real  estate  investment  trust  taxable
income,  including  undistributed  net  capital  gains.  Second,  under  certain
circumstances,  the Trust may be subject to the "alternative minimum tax" on its
items of tax preference. Third, if the Trust has (i) net income from the sale or
other disposition of "foreclosure  property" which is held primarily for sale to
customers  in the  ordinary  course of  business,  or (ii) other  non-qualifying
income  from  foreclosure  property,  it will be subject  to tax at the  highest
corporate  rate on such  income.  Fourth,  if the  Trust  has  net  income  from
prohibited  transactions  (which  are,  in  general,   certain  sales  or  other
dispositions  of property  held  primarily for sale to customers in the ordinary
course of business other than foreclosure property), such income will be subject
to a 100% tax.  Fifth,  if the Trust should fail to satisfy the 75% gross income
test or the 95% gross  income test (as  discussed  below),  but has  nonetheless
maintained its  qualification as a REIT because certain other  requirements have
been met,  it will be subject to a 100% tax on an amount  equal to (a) the gross
income  attributable  to the  greater of the amount by which the Trust fails the
75% or 95% test  multiplied  by (b) a fraction  intended  to reflect the Trust's
profitability.  Sixth,  if the  Trust  should  fail to  distribute  during  each
calendar  year at least the sum of (i) 85% of its real estate  investment  trust
ordinary  income for such year,  (ii) 95% of its real  estate  investment  trust
capital  gain net  income  for such year,  and (iii) any  undistributed  taxable
income from prior periods,  the Trust would be subject to a 4% excise tax on the
excess of such  required  distribution  over the amounts  actually  distributed.
Seventh,  with  respect to an asset (a "Built-In  Gain  Asset")  acquired by the
Trust from a corporation which is or has been a C corporation (i.e., generally a
corporation subject to full  corporate-level  tax) in a transaction in which the
basis of the  Built-In  Gain  Asset in the hands of the Trust is  determined  by
reference  to the basis of the asset in the hands of the  C-corporation,  if the
Trust  recognizes  gain on the  disposition  of each  asset  during the ten year
period (the "Recognition  Period") beginning on the date on which such asset was
acquired by the Trust,  then,  to the extent of the  Built-In  Gain  (i.e.,  the
excess of (a) the fair market value of such asset over (b) the Trust's  adjusted
basis in such asset,  determined as of the beginning of the Recognition Period),
such gain will be subject to tax at the highest  regular  corporate tax pursuant
to the  Internal  Revenue  Service  ("IRS")  regulations  that have not yet been
promulgated.  The results  described  above with respect to the  recognition  of
Built-In Gain assume that the Trust will make an election pursuant to IRS Notice
88-19.

     Requirements for  Qualification.  The Code defines a REIT as a corporation,
trust or association  (1) which is managed by one or more trustees or directors;
(2) the beneficial ownership of which is evidenced by transferable shares, or by
transferable  certificates of beneficial interest; (3) which would be taxable as
a domestic  corporation,  but for Section 856 through 859 of the Code; (4) which
is neither a financial  institution nor an insurance  company subject to certain
provisions of the Code; (5) the beneficial  ownership of which is held by 100 or
more persons; (6) during the last half of each taxable year not more than 50% in
value of the outstanding stock of which is owned, directly or constructively, by
five or fewer individuals (as defined in the Code to include certain  entities);
and (7) which meets certain other tests,  described below,  regarding the nature
of its  income  and  assets.  The  Code  provides  that  conditions  (1) to (4),
inclusive,  must be met during the entire  taxable year and that  condition  (5)
must be met during at least 335 days of a taxable year of 12 months, or during a
proportionate part of a taxable year of less than 12 months.  Conditions (5) and
(6) do not apply  until  after the first  taxable  year for which an election is
made to be taxed as a REIT.

     The Trust has issued  sufficient  shares to allow it to satisfy  conditions
(5) and (6). In addition,  the  Declaration of Trust  provides for  restrictions
regarding  transfer of shares,  which  restrictions  are  intended to assist the
Trust in continuing to satisfy the share ownership requirements described in (5)
and (6) above.

     Income  Tests.  In order to  maintain  qualification  as  REIT,  the  Trust
annually must satisfy three gross income  requirements.  First,  at least 75% of
the Trust's gross income  (excluding gross income from prohibited  transactions)
for each taxable year must be derived  directly or indirectly  from  investments
relating to real property or mortgages on real property  (including  "rents from
real property",  and, in certain circumstances,  interest) or from certain types
of  temporary  investments.  Second,  at least 95% of the Trust's  gross  income
(excluding gross income from prohibited transactions) for each taxable year must
be derived from such real  property  investments,  dividends,  interest and gain
from the sale or disposition  of stock or securities (or for any  combination of
the foregoing).  Third,  short-term  gain from the sale or other  disposition of
stock or securities,  gain from prohibited  transactions and gain on the sale or
other  disposition  of real  property  held for less than four years (apart from
involuntary  conversions and sales of foreclosure  property) must represent less
than 30% of the Trust's  gross income  (including  gross income from  prohibited
transactions) for each taxable year.

     Rents  received by the Trust will qualify as "rents from real  property" in
satisfying  the gross income  requirements  for a REIT  described  above only if
several conditions are met. First, the amount of rent must not be based in whole
or in part on the income or profits of any person.  However,  an amount received
or  accrued  generally  will not be  excluded  from the term  "rents  from  real
property"  solely by reason of being based on a fixed  percentage or percentages
or receipts  or sales.  (If a REIT  receives or accrues  rent from a tenant that
derives  substantially  all of its income with respect to the property  from the
subleasing of  substantially  all such  property,  and a portion of the tenant's
sublease  income would be treated as qualified  rents if it were received by the
REIT,  then the amounts  received or accrued by the REIT from the tenant will be
treated as  qualified  rents to the same  extent that the amounts so received or
accrued are attributable to qualified rents received by the tenant). Second, the
Code provides that rents  received from a tenant will not qualify as "rents from
real  property" in satisfying the gross income tests if the REIT, or an owner of
the 10% or more of the REIT, directly or constructively owns 10% or more of such
tenant (a "Related  Party  Tenant").  For purposes of this test, the holdings of
certain family members are aggregated.  Third, if rent  attributable to personal
property,  leased in connection  with a lease of real property,  is greater than
10% of the  total  rent  received  under the  lease,  then the  portion  of rent
attributable  to such  personal  property  will not  qualify as "rents from real
property". Finally, for rents received to qualify as "rents from real property",
the REIT  generally must not operate or manage the property or furnish or render
services  to the tenants of such  property,  other than  through an  independent
contractor  from  whom the REIT  derives  no  revenue.  The REIT  may,  however,
directly perform certain services that are "usually or customarily  rendered" in
connection  with the rental of space for  occupancy  only and are not  otherwise
considered  "rendered to the occupant" of the  property.  The Trust does not and
will not (i) charge rent for any  property  that is based in whole or in part on
the  income or  profits  of any  person  (except  by reason of being  based on a
percentage of receipts or sales, as described above),  (ii) rent any property to
a Related Party Tenant,  (iii) derive  rental  income  attributable  to personal
property  (other than personal  property  leased in connection with the lease of
real  property,  the amount of which is less than 15% of the total rent received
under the lease),  or (iv)  perform  services  considered  to be rendered to the
occupant of the property, other than through an independent contractor from whom
the Trust derives no revenue.

     The term  "interest"  generally  does not  include  any amount  received or
accrued  (directly or indirectly) if the determination of such amount depends in
whole or in part on the  income or  profits of any  person.  However,  an amount
received  or accrued  generally  will not be excluded  from the term  "interest"
solely by  reason  of being  based on the fixed  percentage  or  percentages  of
receipts or sales.

     Management,  leasing and similar fees and other income from services do not
count toward satisfaction of either the 95% or the 75% gross income tests.

     If the Trust  fails to satisfy  one or both of the 75% or 95% gross  income
tests for any taxable year, it may nevertheless  qualify as a REIT for such year
if it is entitled to relief under certain  provisions of the Code.  Those relief
provisions will be generally available if the Trust's failure to meet such tests
was due to reasonable cause and not due to willful neglect, the Trust attaches a
schedule  of the  sources  of  its  income  to its  return,  and  any  incorrect
information on the schedule was not due to fraud with intent to evade tax. It is
not possible,  however, to state whether in all circumstances the Trust would be
entitled  to the  benefit of these  relief  provisions.  As  discussed  above in
"Federal Income Tax  Considerations - Taxation of the Trust - General",  even if
these relief provisions apply, a tax would be imposed with respect to the excess
net income.

     Asset Tests.  The Trust,  at the close of each quarter of its taxable year,
must also satisfy three tests  relating to the nature of its assets.  First,  at
least 75% of the value of the Trust's total assets must be  represented  by real
estate assets  (including (i) its allocable  share of real estate assets held by
partnerships  in which  the  Company  owns an  interest  and (ii)  stock or debt
instruments  held for not more than one year  purchased  with the  proceeds of a
stock  offering or long-term  (at least five years) debt  offering of the Trust,
cash,  cash items and government  securities.  Second,  not more than 25% of the
Trust's total assets may be  represented  by securities  other than those in the
75% asset class. Third, of the investments  included in the 25% asset class, the
value of any one issuer's securities owned by the Trust may not exceed 5% of the
value of the Trust's total assets and the Trust may not own more than 10% of any
one issuer's outstanding voting securities.

     Annual Distribution Requirements. The Trust, in order to qualify as a REIT,
is required to distribute  dividends  (other than capital gain dividends) to its
stockholders  in an  amount  at  least  equal  to (A)  the sum of (i) 95% of the
Company's "real estate investment trust taxable income" (computed without regard
to the dividends paid deduction and the Company's net capital gain) and (ii) 95%
of the net income (after tax), if any, from foreclosure property,  minus (B) the
sum of certain items of noncash  income.  In addition,  if the Trust disposes of
any  Built-In  Gain  asset  during  its  Recognition  Period,  the Trust will be
required,  pursuant to IRS regulations which have not yet been  promulgated,  to
distribute at least 95% of the Built-In Gain (after tax), if any,  recognized on
the disposition of such asset.  Such  distributions  must be paid in the taxable
year to which they relate,  or in the following  taxable year if declared before
the Trust timely files its tax return for such year and if paid on or before the
first regular  dividend payment after such  declaration.  To the extent that the
Trust does not  distribute  all of its net capital gain or  distribute  at least
95%, but less than 100%, of its "real estate  investment  trust taxable income",
as adjusted,  it will be subject to tax thereon at regular  ordinary and capital
gain  corporate tax rates.  Furthermore,  if the Trust should fail to distribute
during  each  calendar  year at least the sum of (i) 85% of its  Trust  ordinary
income for such year, (ii) 95% of its real estate  investment trust capital gain
income for such year,  and (iii) any  undistributed  taxable  income  from prior
periods,  the Trust  would be  subject  to a 4% excise tax on the excess of such
required distribution over the amounts actually  distributed.  The Trust intends
to make timely  distributions  sufficient  to satisfy  this annual  distribution
requirement.

     It is possible that the Trust,  from time to time, may not have  sufficient
cash or other  liquid  assets to meet the 95%  distribution  requirement  due to
timing  differences  between (i) the actual receipt of income and actual payment
of  deductible  expenses and (ii) the inclusion of such income and the deduction
of such  expenses  in arriving  at taxable  income of the Trust.  The problem of
inadequate cash to make required  distributions  could also occur as a result of
the repayment in cash of principal amounts due on the Trust's  outstanding debt,
particularly  in the case of a "balloon"  repayments,  or as a result of capital
losses on short-term investments of working capital. In such events, in order to
meet the 95%  distribution  requirement,  the  Trust  may find it  necessary  to
arrange for short-term, or possibly long-term, borrowings, or to arrange for new
equity financing, or to pay dividends in the form of taxable stock dividends, or
to  liquidate  real estate  assets to raise cash needed for divided  payments to
maintain REIT status.

     Under certain circumstances,  the Trust may be able to rectify a failure to
meet the distribution  requirement for a year by paying "deficiency dividend" to
stockholders in a later year, which may be included in the Trust's deduction for
dividends paid for the earlier year.  Thus, the Trust may be able to avoid being
taxed on amounts distributed as deficiency dividends, however, the Trust will be
required  to pay  interest  based  upon the  amount of any  deduction  taken for
deficiency dividends.

     Failure to Qualify. If the Trust fails to qualify for taxation as a REIT in
any taxable  year,  and the relief  provisions  do not apply,  the Trust will be
subject to tax (including any applicable alternative minimum tax) on its taxable
income at regular corporate rates.  Distributions to stockholders in any year in
which the Trust fails to qualify  will not be  deductible  by the Trust nor will
they be  required  to be made.  In such  event,  to the  extent of  current  and
accumulated  earnings and profits,  all  distributions  to stockholders  will be
taxable as ordinary  income,  and,  subject to certain  limitations of the Code,
corporate  distributees  may be eligible for the dividends  received  deduction.
Unless entitled to relief under specific  statutory  provisions,  the Trust will
also be  disqualified  from  taxation  as a REIT  for  the  four  taxable  years
following  the year during which  qualification  was lost. It is not possible to
state whether in all circumstances the Trust would be entitled to such statutory
relief. Failure to qualify for even one year could result in the Trust incurring
substantial  indebtedness  (to the  extent  that  borrowings  are  feasible)  or
liquidating substantial investments in order to pay the resulting taxes.

Taxation of Shareholders

     Taxation of Taxable Domestic  Stockholders.  As long as the Trust qualifies
as a REIT,  distributions made to the Trust's taxable domestic  stockholders out
of current or  accumulated  earnings and profits (and not  designated as capital
gain  dividends)  will be taken into account by them as ordinary income and will
not  be  eligible  for  the  dividends   received  deduction  for  corporations.
Distributions  that are  designated as capital gain  dividends  will be taxed as
long-term capital gains (to the extent they do not exceed the Trust's actual net
capital gain for the taxable  year)  without  regard to the period for which the
stockholder has held the stock. However,  corporate stockholders may be required
to treat  up to 20% of  certain  capital  gain  dividends  as  ordinary  income.
Distributions in excess of current and accumulated earnings and profits will not
be taxable to a  stockholder  to the extent that they do not exceed the adjusted
basis of the stockholder's  shares, but rather will reduce the adjusted basis of
such shares. To the extent that such distributions  exceed the adjusted basis of
the  stockholders  shares they will be included in income as  long-term  capital
gain (or  short-term  capital gain) if the shares have been held for one year or
less)  assuming the shares are a capital asset in the hands of the  stockholder.
In addition,  any dividend  declared by the Trust in November or December of any
year payable to a  stockholder  of record on a specified  date in any such month
shall be treated as both paid by the Trust and  received by the  stockholder  on
December 31 of such year,  provided  that the  dividend is actually  paid by the
Trust  during  January of the  following  calendar  year.  Stockholders  may not
include in their  individual  income tax  returns  any net  operating  losses or
capital losses of the Trust.

     In general, any loss upon a sale or exchange of shares by a stockholder who
has held such  shares for six months or less  (after  applying  certain  holding
period  rules)  will be treated  as a  long-term  capital  loss to the extent of
distributions  from the Trust  required  to be  treated by such  stockholder  as
long-term capital gain.

     Taxation of Tax-Exempt Stockholders. In Revenue Ruling 66-106, 1966-1. C.B.
151, the IRS ruled that amounts distributed by a REIT to a tax-exempt employees'
pension trust did not constitute  "unrelated  business taxable income" ("UBTI").
Revenue  rulings  are  interpretive  in nature  and  subject  to  revocation  or
modification  by the IRS.  However,  based upon  Revenue  Ruling  66-106 and the
analysis  therein,  distributions  by the  Company  to a  stockholder  that is a
tax-exempt entity should also not constitute UBTI,  provided that the tax-exempt
entity  has  not  financed  the  acquisition  of its  shares  with  "acquisition
indebtedness"  within the  meaning of the Code and the shares are not  otherwise
used in an unrelated trade or business of the tax-exempt entity.

     Taxation of Foreign Stockholders. The rules governing United States Federal
income  taxation of  nonresidential  alien  individuals,  foreign  corporations,
foreign  partnerships and other foreign  stockholders  (collectively,  "Non-U.S.
Stockholders")  are complex,  and no attempt will be made herein to provide more
than a summary of such rules.  Prospective Non-U.S.  Stockholders should consult
with their own tax advisors to determine the impact of federal,  state and local
income tax laws with regard to an investment in shares,  including say reporting
requirements.

     Distributions  by the Trust that are not attributable to gain from sales or
exchanges  by the  Trust  of  United  States  real  property  interests  and not
designated by the Trust as capital gain  dividends  will be treated as dividends
of  ordinary  income  to the  extent  that  they  are  made  our of  current  or
accumulated  earnings and profits of the Trust. Such distributions,  ordinarily,
will be subject  to a  withholding  tax equal to 30% of the gross  amount of the
distribution  unless an applicable  tax treaty  reduces or eliminates  that tax.
However,  if income from the  investment in the shares is treated as effectively
connected with the conduct by the Non-U.S.  Stockholder of a United States trade
or business,  the  Non-U.S.  Stockholder  generally  will be subject to a tax ar
graduated rates, in the same manner as U.S.  Stockholders are taxed with respect
to such  dividends (and may also be subject to the 30% branch profits tax in the
case of a stockholder that is a foreign corporation). The Trust withholds United
States  income tax at the rate of 30% on the gross amount of any such  dividends
made to a Non-U.S.  Stockholder  unless (i) a lower  treaty rate applies or (ii)
the Non-U.S. Stockholder files an IRS Form 4224 with the Company certifying that
the investment to which the distribution  relates is effectively  connected to a
United State trade or business of such Non-U.S. Stockholder.  Lower treaty rates
applicable to dividend income may not necessarily apply to dividends from a REIT
such s the Trust,  however.  Distributions  in excess of current and accumulated
earnings  and profits of the Trust will not be taxable to a  stockholder  to the
extent that they do not exceed the adjusted basis of the  stockholder's  shares,
but rather will reduce the  adjusted  basis of such  shares.  To the extent that
such distributions exceed the adjusted basis of a Non-U.S. Stockholder's shares,
they will give rise to tax  liability if the Non-U.S.  Stockholder  otherwise is
subject  to tax on any gain from the sale or  disposition  of his  shares in the
Trust  (as  described  below).  If  it  cannot  be  determined  at  the  time  a
distribution  is made  whether  or not such  distribution  will be in  excess of
current and accumulated  earnings and profits, the distributions will be subject
to withholding at the same rate applicable to dividends.  However,  amounts thus
withheld are refundable it is subsequently  determined  that such  distributions
was, in fact, in excess of current and  accumulated  earnings and profits of the
Trust.

     Distributions  that are designated by the Trust at the time of distribution
as capital gain  dividends  [other than those arising from the  disposition of a
United States real property interest) generally will not be subject to taxation,
unless (i) investment in the shares is  effectively  connected with the Non-U.S.
Stockholder's  United  States  trade or  business,  in which  case the  Non-U.S.
Stockholder  will be subject to the same  treatment  as U.S.  Stockholders  with
respect to such gain (except that a  stockholder  that is a foreign  corporation
may  also be  subject  to the 30%  branch  profit  tax),  or (ii)  the  Non-U.S.
Stockholder  is a  nonresident  alien  individual  who was present in the United
States for 183 days or more during the taxable  year and has a "tax home" in the
United States, in which case the nonresident alien individual will be subject to
a 30% tax on the individual's capital gains.

     For any year in which the Trust qualifies as a REIT, distributions that are
attributable  to gain from sales or exchanges by the Trust of United States real
property  interest will be taxed to a Non-U.S.  Stockholder under the provisions
of the Foreign  Investment  in Real Property Tax Act of 1980  ("FIRPTA").  Under
FIRPTA, these distributions are taxed to a Non-U.S.  Stockholder as if such gain
were  effectively  connected  with a United  States trade or business.  Non-U.S.
Stockholders  would thus be taxed at the same capital gain rates  applicable  to
U.S. Stockholders  (subject to applicable  alternative minimum tax and a special
alternative minimum tax in the case of nonresidential alien individuals).  Also,
distributions  subject to FIRPTA may be subject to a 30% branch  profits  tax in
the hands of a foreign  corporate  stockholder not entitled to treaty exemption.
The Trust is required  by  applicable  IRS  regulations  to withhold  34% of any
distribution  that could be designated to the Trust as a capital gain  dividend.
This  amount  is  creditable  against  the  Non-U.S.  Stockholder's  FIRPTA  tax
liability.

     Gain recognized by a Non-U.S.  Stockholder  upon a sale of shares generally
will not be taxed under FIRPTA if the Trust is a "domestically-controlled REIT",
defined  generally  as a REIT in which at all times  during a specified  testing
period less than 50% in value of the stock was held  directly or  indirectly  by
foreign  persons.  The Trust currently is a  "domestically-controlled  REIT" and
anticipates  continuing  to be so  classified,  and therefore the sale of shares
should not be subject to taxation  under  FIRPTA.  In addition,  FIRPTA does not
apply to gain  recognized  upon a sale of shares of a class of the Trust's stock
regularly  traded on an  established  market by a Non-U.S.  Stockholder  will be
subject to the same treatment as U.S.  Stockholders with respect to such gain (a
stockholder that is a foreign  corporation may also be subject to the 30% branch
profits  tax),  or (ii) the  Non-U.S.  Stockholder  is a non  residential  alien
individual  who was present in the United States for 183 days or more during the
taxable  year  and has a "tax  home" in the  United  States,  in which  case the
nonresident  alien  individual  will be subject to taxation  under  FIRPTA,  the
Non-U.S.  Stockholder will be subject to the same treatment as U.S. Stockholders
with respect to such gain (subject to applicable  alternative  minimum tax and a
special  alternative  minimum tax in the case of nonresident  alien  individuals
and, in the case of foreign corporations, subject to the possible application of
the 30% branch profits tax).

     Backup Withholding.  The Trust will report to its domestic stockholders and
the IRS the amount of dividends  paid during each calendar  year, and the amount
of tax withheld,  if any. Under the backup  withholding rules, a stockholder may
be subject to backup  withholding  at the rate of 31% with  respect to dividends
paid unless such  holder (a) is a  corporation  or comes  within  certain  other
exempt categories and, when required,  demonstrates this fact, or (b) provides a
taxpayer identification number, certifies as to no loss of exemption from backup
withholding,  and otherwise complies with applicable  requirements of the backup
withholding  rules.  A stockholder  that does not provide the Trust with his/her
correct taxpayer  identification number may also be subject to penalties imposed
by the IRS. Any amount paid as backup  withholding  will be credited against the
stockholder's  income tax liability.  In addition,  the Trust may be required to
withhold a portion of capital gain distributions to any stockholders who fail to
certify  their  non-foreign  status to the Company.  See "-- Taxation of Foreign
Stockholders."

Other Tax Consequences

     The Trust and its shareholders may be subject to state or local taxation in
various  state  or  local  jurisdictions,  including  those  in which it or they
transact business or reside.  The state and local tax treatment of the Trust and
its  stockholders  may  not  conform  to the  Federal  income  tax  consequences
discussed above. Consequently, prospective stockholders should consult their own
tax advisors  regarding  the effect of state and local tax laws on an investment
in the Trust.

                  LIMITATIONS OF LIABILITY AND INDEMNIFICATION

     The Trustees and Officers of the Trust have a fiduciary relationship to the
Trust's  shareholders.  Section 7.3 of the Declaration of Trust provides that no
Trustee,  officer or agent of the Trust shall be personally liable to the Trust,
any  shareholder,  Trustee,  officer or agent of the Trust "...on account of his
own acts,  neglects and defaults..."  except for such acts, neglects or defaults
as constitute "a willful breach of trust knowingly and  intentionally  committed
in bad faith."  Section 7.4 of the  Declaration of Trust requires that the Trust
indemnify its Trustees,  officers,  employees and agents against all liabilities
and  expenses,  including  amounts  paid in  satisfaction  of  judgments,  or in
compromise in the disposition of any action,  suit or proceeding,  whether civil
or  criminal,  actual or  threatened,  in which  such  person is  involved.  The
indemnity is subject to the condition that person sued, or threatened with suit,
be then  acting as a  Trustee,  officer,  employee  or agent of the  Trust,  or,
thereafter,  by reason of being or having been a Trustee,  officer,  employee or
agent of the Trust.  The  indemnity is also subject to two limiting  exceptions.
First,  no  indemnification  will  be  available  to any  person  who  has  been
adjudicated to have acted: (i) in bad faith; or (ii) with willful misconduct; or
(iii) with  reckless  disregard  of his duties;  or (iv) in a grossly  negligent
manner;  or (v) not in good faith in the  reasonable  belief that his/her action
was in the best interests of the Trust.  Second, as to any matter disposed of by
compromise,  whether  pursuant to a consent decree or otherwise,  the Trust will
not provide  indemnification  for the compromise  payment or any expenses unless
either:  (i) the compromise  shall be approved as being in the best interests of
the Trust by a majority of the disinterested  Trustees;  or (ii) the Trust shall
have received a written opinion of independent  legal counsel to the effect that
the Trustee,  officer,  employee or agent appears to have acted in good faith in
the  reasonable  belief that his action was in the best  interests of the Trust.
Such  indemnification  may be subject to certain  limitations where claims under
securities  laws  violations  are  involved.   Insofar  as  indemnification  for
liabilities  arising under the  Securities  Act may be permitted to the Trustees
and officers  pursuant to the foregoing  provisions or otherwise,  the Trust has
been advised that, in the opinion of the  Commission,  such  indemnification  is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.  In addition,  indemnification may be limited by state securities
laws.

                                   LITIGATION

     Except as discussed  below,  no legal  proceedings  are pending against the
Trust other than actions for damages for personal  injuries which are covered by
insurance.

     In connection with the  construction  of Interstate  Highway Route 287, the
State of New Jersey,  by the  Commissioner of the Department of  Transportation,
initiated  condemnation  proceedings  in the Superior  Court of New Jersey,  Law
Division.  The State  took  possession  of  approximately  0.6 of an acre of the
Trust's  Franklin Lakes Shopping Center property in Franklin Lakes,  New Jersey.
Prior to the filing of the State's Complaint and the Declaration of Taking,  the
State had  offered  the Trust the sum of  $82,000 as just  compensation  for the
property  actually taken for the highway  project and as damages for the loss of
value of the remainder of the property.  The Trust  rejected the State's  offer.
The  State  deposited  the  amount of the offer  ($82,000)  with the Court  upon
commencement of the case. In accordance with New Jersey statutory procedure, the
Superior Court then appointed three (3)  Condemnation  Commissioners  to fix the
compensation  to be paid to the  Trust for the lands  taken.  While  proceedings
before the  Commissioners  were  pending,  the Trust was granted  permission  to
withdraw the $82,000 deposit, with accumulated interest. Subsequently, the Trust
received leave to withdraw an additional  $58,000,  with  accumulated  interest,
which had also been deposited by the State. Following hearings, the Condemnation
Commissioners  rendered  their Report on December 22,  1993.  The  Commissioners
found and concluded  that the total sum of $200,000  should be paid to the Trust
as compensation.  Both the Trust and the State appealed from the  Commissioners'
Report.  Prior to the trial of the case in the Superior Court of New Jersey,  on
the appeals from the  Commissioners'  Report,  the Trust and the State reached a
settlement on October 17, 1994. Pursuant to the settlement,  the State agreed to
pay the Trust an additional  $260,000 (for a total of $400,000) and to release a
filed  utility  easement  encumbering  lands  with eight (8)  potential  parking
spaces. The Trust anticipates  receiving payment during the first half of fiscal
1995.  The Trust is  responsible  for the  payment  of fees for  legal  services
rendered  and  disbursements   incurred  in  connection  with  the  condemnation
proceedings. The amount of those fees has not yet been determined.

                                 LEGAL MATTERS

     Certain legal matters, including the legality of the Shares offered by this
Prospectus, will be passed on for the Trust by Chapman, Henkoff, Kessler, Peduto
& Saffer,  Roseland,  New Jersey. In addition, the description of Federal income
tax  consequences  contained in this  Prospectus  entitled  "Federal  Income Tax
Considerations" is based upon the opinion of Chapman, Henkoff, Kessler, Peduto &
Saffer.

                                    EXPERTS

     The combined financial  statements of the Trust and Westwood Hills, L.L.C.,
as of October 31, 1994 and 1993 and for the years ended  October 31, 1994,  1993
and 1992 and the related schedules  incorporated by reference in this Prospectus
and in the  Registration  Statement  have been  audited by J.H.  Cohn & Company,
independent public  accountants,  as set forth in their report also incorporated
by reference  in this  Prospectus  and in the  Registration  Statement,  and are
included in reliance  upon such report given upon the  authority of said firm as
experts in accounting and auditing.

     The  historical  summaries of rental income and direct  rental  expenses of
Westwood properties,  A Residential Apartment Complex,  Westwood, New Jersey for
the years ended  December 31, 1993 and 1992,  incorporated  by reference in this
Prospectus and in the Registration  Statement,  have been audited by J.H. Cohn &
Company,  independent  public  accountants,  as set forth in their  report  also
incorporated by reference in this Prospectus and in the Registration  Statement,
and are  incorporated  in reliance  upon such report given upon the authority of
said firm as experts in accounting and auditing.
<PAGE>
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distributions

         Set forth below is an estimate of the fees and  expenses to be incurred
in  connection  with the issuance and  distribution  of the Shares of beneficial
interest offered hereby.

Securities and Exchange Commission Registration Fee....................  $ 5,948
Blue Sky Fees and Expenses (including fees of counsel).................    8,000
Legal Fees and Expenses................................................   15,000
Accounting Fee.........................................................    3,500
Printing Costs.........................................................   10,000
Transfer Agent and Registrant Fees Miscellaneous Expenses..............    2,500
                                                                         -------
         Total.........................................................  $44,948
                                                                         =======

Item 15.  Indemnification of Directors and Officers.

         Section  7.3 of the  Declaration  of Trust  provides  that no  Trustee,
officer  or agent of the Trust  shall be  personally  liable to the  Trust,  any
shareholder,  Trustee,  officer or agent of the Trust "... on account of his own
acts,  neglects and defaults..."  except for such acts,  neglects or defaults as
constitute a willful breach of trust  knowingly and  intentionally  committed in
bad faith.  Section  7.4 of the  Declaration  of Trust  requires  that the Trust
indemnify its Trustees,  officers,  employees and agents against all liabilities
and  expenses,  including  amounts  paid in  satisfaction  of  judgments,  or in
compromise in the disposition of any action,  suit or proceeding,  whether civil
or  criminal,  actual or  threatened,  in which  such  person is  involved.  The
indemnity is subject to the condition that person sued, or threatened with suit,
be then  acting as a  Trustee,  officer,  employee  or agent of the  Trust,  or,
thereafter,  by reason of being or having been a Trustee,  officer,  employee or
agent of the Trust.  The  indemnity is also subject to two limiting  exceptions.
First,  no  indemnification  will  be  available  to any  person  who  has  been
adjudicated to have acted: (i) in bad faith; or (ii) with willful misconduct; or
(iii) with  reckless  disregard  of his duties;  or (iv) in a grossly  negligent
manner;  or (v) not in good faith in the  reasonable  belief that his/her action
was in the best interest of the Trust.  Second,  as to any matter disposed of by
compromise,  whether  pursuant to a consent decree or otherwise,  the Trust will
not provide  indemnification  for the compromise  payment or any expenses unless
either:  (i) the compromise  shall be approved as being in the best interests of
the Trust by a majority of the disinterested  Trustees;  or (ii) the Trust shall
have received a written opinion of independent  legal counsel to the effect that
the Trustee,  officer,  employee or agent appears to have acted in good faith in
the  reasonable  belief that his action was in the best  interests of the Trust.
Such  indemnification  may be subject to certain  limitations where claims under
securities  laws  violations  are  involved.   Insofar  as  indemnification  for
liabilities  arising under the  Securities  Act may be permitted to the Trustees
and officers  pursuant to the foregoing  provisions or otherwise,  the Trust has
been advised that, in the opinion of the  Commission,  such  indemnification  is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.  In addition,  indemnification may be limited by state securities
laws.

         Indemnification under the provisions of the Declaration of Trust is not
deemed  exclusive of any rights,  by  indemnification  or otherwise,  to which a
Trustee or  officer  may be  entitled  under a  resolution  of  shareholders  or
Trustees, contract or otherwise.
<PAGE>
Item 16.  Exhibits:

Exhibit No.          Description
- -----------          -----------                            
3.1               Amended and Restated Declaration
                  of Trust

3.2               Amendment #1 to the Amended and
                  Restated Declaration of Trust

5.1               Opinion of Chapman, Henkoff, Kessler,
                  Peduto & Saffer regarding legality of
                  securities being registered

8.1               Opinion of Chapman, Henkoff, Kessler,
                  Peduto & Saffer regarding tax
                  matters

10.1              Certificate of Formation of Westwood
                  Hills, L.L.C., dated May 3, 1994

10.2              Westwood Hills, L.L.C., Operating
                  Agreement dated as of May 31. 1994

10.3              Mortgage Note from Westwood Hill, L.L.C.,
                  to United Jersey Bank ($10.5 million)
                  dated  June 2, 1994)

10.4              Agreement of Guaranty #1 by Robert S.
                  Hekemian and Samuel Hekemian in favor
                  of United Jersey Bank, dated June 2, 1994
                  ($2 million)

10.5              Agreement of Guaranty #2 by First Real
                  Estate Investment Trust of New Jersey
                  in favor of United Jersey Bank, dated
                  June 2, 1994 ($2 million)

10.6              Credit Agreement between United Jersey
                  Bank and First Real Estate Investment
                  Trust of New Jersey ($20 million) dated
                  February 10, 1994

10.7              Revolving Credit Loan Note ($20 million to
                  United Jersey Bank) dated February 10,
                  1994

10.8              December 20, 1961 Management Agreement
                  between the Registrant and Hekemian & Co.,
                  Inc. (formerly known as S. Hekemian & Co.,
                  Inc.), a copy of which was filed as Exhibit
                  10 with Registration Statement - 2-19609,
                  which Exhibit is incorporated by reference

10.9              Amendment to Management Agreement dated May 8,
                  1963 which was filed as Exhibit 20 with
                  Registration Statement 2-48728, which Exhibit
                  is hereby incorporated by reference

23.1              Consent of J.H. Cohn & Company

23.2              Consent of Chapman, Henkoff, Kessler,
                  Peduto & Saffer (included in Exhibits
                  5.1 and 6.1)
24.1              Power of Attorney (included in Page
                  II-4)

99.1              Dividend Reinvestment and Share Purchase
                  Plan

99.2              Specimen Enrollment Form
<PAGE>
Item 17.  Undertakings

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted  to  Trustees,  officers  and  controlling  persons of the
Registrant pursuant to the provisions described under Item 15, or otherwise, the
Registrant  has  been  advised  that  in  the  opinion  of the  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a Trustee,  officer or controlling  person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted against
such Trustee,  officer or controlling  person in connection  with the securities
being registered,  the Registrant will, unless in the opinion of its counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a  court  of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

         The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
             a post-effective amendment to this Registration Statement:

             (i)   To include any prospectus required by Section 10(a)(3) of the
                   Securities Act of 1933;

             (ii)  To  reflect  in the  prospectus  any facts or events  arising
                   after the effective  date of the  registration  statement (or
                   the most  recent  post-effective  amendment  thereof)  which,
                   individually  or in the  aggregate,  represent a  fundamental
                   change  in the  information  set  forth  in the  registration
                   statement;

             (iii) To include any material  information with respect to the plan
                   of distribution not previously  disclosed in the registration
                   statement or any material  change to such  information in the
                   registration statement: provided however, that paragraph 1(i)
                   does not apply if the  Registration  Statement is on Form S-3
                   and  the   information   required   to  be   included   in  a
                   post-effective  amendment  by that  paragraph is contained in
                   periodic reports filed by the Registrant  pursuant to Section
                   13 or Section 15(d) of the  Securities  Exchange Act that are
                   incorporated by reference in the Registration Statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
             Securities Act of 1933, each such post-effective amendment shall be
             deemed  to  be  a  new  registration   statement  relating  to  the
             securities offered therein,  and the offering of such securities at
             that time shall be deemed to be the  initial  bona-  fide  offering
             thereof.

         (3) To remove from registration by means of a post-effective  amendment
             any of the securities  being  registered which remain unsold at the
             termination of the offering.
<PAGE>

         (4) That,  for  purposes  of  determining   any  liability   under  the
             Securities  Act of 1933,  each  filing of the  registrant's  annual
             report  pursuant  to  Section  13(a)  or  15(d)  of the  Securities
             Exchange  Act of 1934  that  is  incorporated  in the  Registration
             Statement  shall  be  deemed  to  be a new  Registration  Statement
             relating to the securities offered therein and the offering of such
             securities at that time shall be deemed to be the initial bona fide
             offering thereof.
<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  certifies that it has reasonable ground to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of Hackensack,  State of New Jersey, on the 31st day of
March, 1995.

                                              FIRST REAL ESTATE INVESTMENT TRUST
                                                        OF NEW JERSEY



                                          By:___________________________________
                                             ROBERT S. HEKEMIAN, SR.
                                             Chairman of the Board




                                          By:___________________________________
                                             WILLIAM R. DE LORENZO, JR.
                                             Executive Secretary and
                                             Treasurer






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