FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
10-K/A, 1996-02-07
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRST MARYLAND BANCORP, SC 13D, 1996-02-07
Next: FURON CO, SC 13G/A, 1996-02-07



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ----------------------
                                    FORM 10-K/A

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934.
                   For the Fiscal Year Ended October 31, 1995.

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934 [No Fee Required]
     For the transition period from _______ to _________

                          Commission File No. 2-27018.

                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
             ------------------------------------------------------
             (exact name of registrant as specified in its charter)

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

505 Main Street, P.O. Box 667
Hackensack, New Jersey                                          07602
- -----------------------------                                 ----------  
(Address of principal executive offices.)                     (Zip Code)

Registrant's telephone no., including area code:  201-488-6400
                                                  ------------
Securities Registered Pursuant to Section 12(b) of the Act:  None

Securities Registered Pursuant to Section 12(g) of the Act:  None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or shorter  period that the  registrant was required to
file such reports), and (2) has been subject to such filing requirements for the
past 90 days.
                                 Yes [X]       No [ ]


<PAGE>

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant  is  approximately  $20,413,118  based on the  average  bid and asked
prices of the  Registrant's  Certificates of Beneficial  Interest as reported to
the Registrant by Janney  Montgomery Scott, Inc. for the fourth calendar quarter
of 1995.

1,559,788  Certificates of Beneficial  Interest were outstanding on December 31,
1995.

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated  by reference in this Form 10-K or any amendment to this Form 10-K.
[X]
<PAGE>
Exhibit Index on Pages

                                TABLE OF CONTENTS

                                     PART I

Item 1.           Business
Item 2.           Properties
Item 3.           Legal Proceedings
Item 4.           Submission of Matters to a Vote of
                  Security Holders



                                     PART II

Item 5.           Market for Registrant's Common Stock
                  and Related Security Holder Matters
Item 6.           Selected Financial Data
Item 7.           Management's Discussion and Analysis
                  of Financial Condition and Results
                  of Operation
Item 8.           Financial Statements and Supplementary
                  Data
Item 9.           Changes in and Disagreements on
                  Accounting and Financial Disclosure



                                    PART III

Item 10.          Directors and Executive Officers of
                  the Registrant
Item 11.          Executive Compensation
Item 12.          Security Ownership of Certain Beneficial
                  Owners and Management
Item 13.          Certain Relationships and Related
                  Transactions


                                     PART IV

Item 14.          Exhibits, Financial Statements, Schedules
                  and Reports on Form 8-K
<PAGE>
PART I

ITEM 1.           BUSINESS.

(A)      GENERAL.

         Registrant,  First Real Estate  Investment  Trust of New Jersey,  is an
unincorporated  business  trust  organized  in New  Jersey  pursuant  to a Trust
Agreement dated November 1, 1961, as amended and restated as of November 7, 1983
(the  "Declaration  of Trust").  Registrant is an equity real estate  investment
trust  engaged in the  business of acquiring  and holding real estate  including
shopping centers,  apartment complexes and commercial  properties.  In addition,
the  Registrant  has  purchased  vacant land for future  development.  It is the
policy of Registrant to purchase real property for investment and not for resale
or turnover.  The  Registrant  has operated in accordance  with the above stated
general policy since its inception.  In the future,  the Registrant may purchase
additional  properties on a joint venture basis in those situations where it can
maintain appropriate management control.

         The  Registrant  has elected and  conducts its  operations  in a manner
intended  to comply with the  requirements  for  qualification  as a real estate
investment  trust ("REIT")  pursuant to the Real Estate  Investment Act of 1960.
(Sections 856-860 of the Internal Revenue Code of 1986,  hereinafter referred to
as the "Code").  Under the Code, a REIT which meets certain  requirements is not
subject to federal  income tax on that  portion of its taxable  income  which is
distributed  to its  shareholders  provided  at least  95% of its  REIT  taxable
income, excluding any net capital gain, is so distributed.

         Under its  Declaration of Trust,  the Registrant 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 Registrant to generate  income of the types permitted to be received
by REITs  under  Section  856 of the  Code.  Registrant's  Declaration  of Trust
permits it to conduct its  business  operations  without  qualifying  as a REIT.
Nevertheless, it is the Registrant's intention to continue to qualify as a REIT.

         All of the Registrant's  properties are managed by Hekemian & Co., Inc.
under a management and brokerage  agreement  dated December 20, 1961, as amended
by an Amendment dated May 8, 1963 (the "Management Contract").
<PAGE>
(B)      FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.

         For the last three fiscal years, the  Registrant's  revenue and profits
from operations are as set forth in the Financial Statements annexed hereto.

(C)      NARRATIVE DESCRIPTION OF BUSINESS.

         (1)(i)  General  -- The  principal  activity  of the  Registrant  is to
purchase real property,  improved and  unimproved,  primarily for investment and
not for resale or turnover.  The  Registrant  is formed as a REIT under the Code
which  provides  investors  of  the  Registrant's   shares  the  opportunity  to
participate in diversified properties consisting, primarily, of income producing
apartment complexes and shopping centers.

         The Registrant's  real estate assets as of October 31, 1995,  consisted
of 15 properties  all of which are wholly owned  together with a 40% interest in
Westwood Hills, a New Jersey limited  liability company (the "LLC") which owns a
210 unit apartment complex in Westwood, New Jersey ("Westwood Hills").

         The Registrant does not hold any mortgage note receivables.

         The  following   table  sets  forth  certain   information   concerning
Registrant's real estate and other investments as of October 31, 1995:
<TABLE>
<CAPTION>
                                                     Square Feet,                       Depreciated
                                                     Apartment Units                    Cost of
A) Real Estate             No. of                    or Acreage of                      Buildings
   Investments             Properties                Vacant Land                        and Equipment
- --------------             ----------                ---------------                    -------------
<S>                           <C>                    <C>                                <C>
Apartment
 Properties                   8 (1)                     639 Units                        $43,070,000

Commercial
 Property                     1                      4800 sq. ft.                        $    14,000

Shopping
 Centers                      3                      461,448 sq. ft.                     $23,400,000

Unimproved
  Land                        3                      62.39 Acres (2)                     $ 2,452,000
</TABLE>
- --------
(1) Exclusive of Westwood Hills, see paragraph (B) set forth below.
(2) Includes unimproved land contiguous to Franklin Lakes Shopping Center.
<PAGE>
         The Registrant's  mortgage indebtedness as of October 31, 1995, for all
real estate  investments  owned by the Registrant  (exclusive of Westwood Hills)
was $24,110,000 representing three mortgages, one on its property in Spring Lake
Heights which bears  interest at 7.625% per annum and matures in April,  1999; a
second mortgage which is on the Westwood Shopping Center,  Westwood,  New Jersey
("Westwood Plaza") which mortgage matures in September,  2001 and bears interest
at the rate of 10% per annum;  the third  mortgage  is secured by the  Westridge
Square Shopping Center, Frederick,  Maryland ("Westridge") and bears interest at
the rate of 9% per annum; this mortgage matures in August, 1997. (See, Liquidity
and Capital Reserves, sub-paragraph (d)i-iii at pp. 25-26 hereof).

         The mortgages for Westwood Plaza and Westridge  provide for substantial
balloon   payments  of  principal  due  in  September  2001  and  August,   1997
respectively. The Registrant has made no provision to reserve cash to meet these
balloon payment obligations. (See, Liquidity and Capital Reserves, sub-paragraph
(d)i-iii at pp. 25-26 hereof).  The Registrant  intends to refinance each of the
shopping centers at the then prevailing terms and conditions which could be less
favorable then the present  mortgage terms and conditions.  (See  "Leverage,  No
Limitation  and Debt;  Possible  Inability  to  Refinance  Balloon  Payments  on
Mortgage Debt" at pages 10-12 hereof.)

         The  mortgage for Spring Lake  Heights is  self-liquidating  so that in
April, 1999 there will be no balloon payment due.

<TABLE>
<CAPTION>
                                                                              Depreciated
                                           Investment           No. of          Cost of
                            No.of           Held by           Apartment        Buildings
B)Other Investment       Properties        Registrant           Units         and Equipment
- ------------------       ----------        ----------         ---------       -------------
<S>                           <C>             <C>                <C>           <C>        
Westwood Hills,
New Jersey
limited liability             1               40%                210           $11,263,000
  company
</TABLE>

         Registrant purchased a 40% interest in Westwood Hills in June, 1994.

         The Registrant is the managing member of Westwood Hills.


- ---------------------
<PAGE>
         The LLC paid  $14,500,000  for the 210 unit  apartment  complex  and an
additional  $889,000 in closing costs which  included a realtor's  commission of
$725,000.  The portion of the realtor's  commission paid to Hekemian & Co., Inc.
was $500,000 with the balance of $225,000  being paid to a third-party  realtor.
The LLC invested a total of  $4,980,000  in cash and financed the balance of the
purchase  price by  securing a first  mortgage  from  United  Jersey Bank of New
Jersey ("UJB") a member of UJB Financial  Corp.,  the successor to United Jersey
Bank,  Hackensack,  New Jersey.  The first mortgage received from UJB was in the
original amount of $9,520,000 (the "UJB Mortgage").  (See, Liquidity and Capital
Reserves,  sub-  paragraph  (d)iv at p. 26 hereof  and also  "Item  13.  Certain
Relationships and Related Transactions" at pp. 35-42).

         The UJB Mortgage was  refinanced by the LLC in  September,  1995. A new
mortgage  was  secured  from USG  Annuity & Life  Company in the amount of $10.5
million (the "USG Mortgage").  The USG Mortgage is for a term of seven (7) years
with a twenty-five (25) year payout;  the interest rate is 7.80% per annum. As a
result  of the  refinancing  of  Westwood  Hills  approximately  $1,000,000  was
distributed  to all  equity  investors.  The  Registrant  received  a  total  of
approximately $400,000 as a result of the refinancing.

         At the  end of  the  seven  (7)  year  term  of  the  USG  Mortgage,  a
substantial balloon payment will be due in the amount of $9,230,965. The LLC has
made no provision to reserve cash to meet this balloon payment obligation.  (See
Liquidity and Capital Reserves,  sub-paragraph  (d)iv at p. 26 hereof).  The LLC
intends to refinance the apartment complex prior to the time the balloon payment
is due on the then prevailing terms and conditions which could be less favorable
then the present mortgage terms and conditions. (See "Leverage, No Limitation on
Debt;  Possible  Inability to Refinance  Balloon  Payments on Mortgage  Debt" at
pages 10-12 hereof).

         (ii) Line of Credit

         All of the Registrant's  existing  properties,  except all vacant land,
Westwood  Plaza,  Westridge and Westwood Hills are subject to a mortgage lien of
$20,000,000  which represents  security for a line of credit with UJB (the "Line
of Credit"). The Line of Credit was secured in February, 1994.

         In accordance with the provisions of Section 2.03 of the Line of Credit
agreement,  and subject to a $20 million  limitation on all  advances,  UJB will
make  available  to the  Registrant  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 Registrant's  acquisition of real estate and capital improvements.  The real
estate acquisition advances are subject to certain limitations and requirements.

         The Line of Credit  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 Line of Credit.

         Pursuant  to  those  sections,  the  Registrant  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 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  Line  of  Credit  prohibits  the
Registrant  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  Registrant  currently  meets all of the standards set forth in the
Line of Credit and anticipates  that it will continue to meet all such standards
in the future.

         Advances  under the Line of Credit up to and  including  $10 million in
the aggregate  bear interest,  at the election of the Registrant 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 (round  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 the closing,  the Registrant 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 Line of Credit,  as of October 31,
1995 was  $5,168,860  with an applicable  interest rate of 7.875%.  The interest
rate, as of December 31, 1995, remained at 7.875%.

         (2)  During  the  fiscal  year,  the  Registrant  has not made a public
announcement  concerning a new product or industry  segment  which would require
the investment of a material amount of the assets of the Registrant.

         (3) Sources and availability of raw materials are not applicable to the
Registrant's business.

         (4) Patents, trademarks,  licenses,  franchises and concessions are not
important to the business of the Registrant.

         (5) Registrant's business is not seasonal.

         (6)  Working  capital  items  are not  applicable  to the  Registrant's
business.

         (7)  Management   believes  that  the  Registrant's   business  is  not
materially dependent upon a single customer or a few customers. No single tenant
occupies  more  than  10%  of  the  Registrant's   holdings,   except  that  the
Registrant's retail property, located in Glen Rock, New Jersey, is occupied by a
single tenant whose lease expires on January 31, 2000.

         (8) Information  concerning  backlog is not material nor relevant to an
understanding of the Registrant's business.

         (9) Information  concerning  renegotiation of profits or termination of
contracts  at the election of the  government  is not material or relevant to an
understanding of the Registrant's business.

         (10) The  Registrant  is  subject  to  normal  competition  with  other
investors to acquire real property and to profitably manage such property.

         Numerous other REIT(s),  banks,  insurance companies and pension funds,
as well as  corporate  and  individual  developers  and  owners of real  estate,
compete with the Registrant in seeking  properties for acquisition,  tenants and
properties,  leasing revenues and land for development.  During the past several
years,  the  Registrant  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   Registrant  had
historically sought to include in its portfolio. As a result, the Registrant has
encountered  increasing  competition for investment grade real estate from other
entities and persons which have  investment  objectives  similar to those of the
Registrant.  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  Registrant'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  Registrant's  shopping  center  properties  overlap with the trade areas of
other  centers.  Renovations  and  expansions  at those  competing  malls  could
negatively  affect the  Registrant's  shopping center  properties by encouraging
shoppers to make their purchases at the expanded or renovated  competing center.
Increased  competition  could adversely  affect the Registrant's  revenues.  New
retail real estate  competition  could be developed in the future in trade areas
that could  adversely  affect the revenues of the  Registrant's  shopping center
properties.

         General Factors Affecting Investment in Shopping Centers and
         Apartment Complex Properties; Effect on Economic and Real
         Estate Conditions

         The  revenues  and value of  shopping  centers  and  apartment  complex
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 closing,  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 the number of  competing  shopping  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 Anchors Stores and
         Satellite Tenants

         The Registrant's  income and funds available for distribution  would be
adversely affected if space in the Registrant's shopping center properties could
not be leased or if anchor  store  tenants or satellite  tenants  failed to meet
their lease  obligations.  The  success of the  Registrant's  investment  in the
shopping center  properties is dependent upon the success 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 Registrant's investments in the shopping center properties.
If the sales of stores operating in the Registrant's  shopping center properties
were to decline due to deteriorating economic conditions,  tenants may be unable
to pay their base rents or meet other lease charges and fees due Registrant.  In
the event of  default  by a tenant,  the Trust  might  suffer a loss of rent and
experience  extraordinary  delays while incurring  additional costs in enforcing
its rights as landlord.


         Renewal of Leases and Reletting of Space

         There  is no  assurance  that  the  Registrant  will be able to  retain
tenants in its shopping centers upon expiration of their leases.  The Registrant
will be subject to the risks that,  upon  expiration of leases for space located
in the Registrant'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.  If the  Registrant  were unable to
promptly relet all or a substantial portion of this space or if the rental rates
upon  such  reletting  were   significantly   lower  than  expected  rates,  the
Registrant'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
         Registrant's Interests may be less than its Investment

         Equity real estate investments are relatively illiquid.  Therefore, the
ability of the Registrant to vary its portfolio in response to changed economic,
market  or  other  conditions  is  limited.  Beyond  general  illiquidity,   the
Registrant's  interest in Westwood Hills is also subject to transfer constraints
imposed by the LLC's Operating  Agreement and by the fact there is no market for
the  Registrant's  interest in the LLC which was not registered  pursuant to any
applicable Federal or State Securities Laws.

         If the  Registrant  were compelled to liquidate its real estate and LLC
holding in the current  market,  the value of such  assets  would also likely be
diminished if a sale of all or substantially all of the assets of the Registrant
was required in a limited time frame.  The proceeds to the  Registrant  from the
sale of such assets might be less than the  Registrant's  current  investment in
those assets.

         Inability to Obtain Financing

         The  Registrant  may or  may  not  be  able  to  obtain  financing  for
improvements, capital expenditures,  acquisitions, development or expansions. If
the  Registrant  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  Registrant has incurred,  and may continue to incur,  indebtedness
(secured  and  unsecured)  in  furtherance   of  its   activities.   Except  for
Registrant's  vacant  lands,  there  are  mortgage  liens  covering  all  of the
Registrant's  apartment properties and retail/commercial  properties as a result
of the Line of Credit and, in several instances, specific properties are subject
to additional  first mortgages (see Item 1. Business.  Narrative  Description of
Business at pp.3-16).  Neither the Declaration of Trust or 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 Registrant) which may be incurred.  Accordingly, the Board
of  Trustees  of  the  Registrant  could  change  the  current  policies  of the
Registrant regarding indebtedness subject only to certain restrictions set forth
in the Line of Credit (see Item 1. Business.  Narrative  Description of Business
at pp. 3-16). If these policies were changed,  the Registrant  could become more
highly  leveraged,  resulting in an increased risk of default on the obligations
of the  Registrant  and in an increase in debt service  requirements  that could
adversely  affect the financial  condition and results of the  operations of the
Registrant.

         The  Registrant  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 Line of Credit could  negatively  affect the  Registrant's
cash available for distribution.  If the Registrant defaults on any loan secured
by a mortgage  or  mortgages  on its  property  or  properties,  the lenders may
exercise their remedies,  including  foreclosure on such property or properties.
In that event,  the  Registrant  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  Registrant's  properties
declines.  If any  such  decline  occurs,  the  Registrant's  income  and  funds
available for distribution would be adversely affected.

         As discussed in "Item 1. Business.  Narrative  Description of Business"
at pages 3 through 16 hereof,  the Registrant has not established a cash reserve
sinking fund and does not expect to have  sufficient  funds from  operations  to
make the balloon payments when due under the terms of the mortgages for Westwood
Plaza or  Westridge.  In  addition,  Registrant  holds a 40% interest in the LLC
which owns Westwood Hills. The LLC has, similarly,  made no provision to reserve
funds to pay the USG  Mortgage  when its  balloon  payment  is due in 2002.  The
Registrant  and the LLC  intend to  refinance  such debt at or before  maturity.
There can be no assurance,  however, that the Registrant or the LLC will be able
to refinance such indebtedness or to refinance the properties on terms which are
as  favorable  as the  current  mortgages.  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  Registrant.  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 Registrant's net income and/or  financial  condition.  The
Registrant  believes  that a risk of mortgage  default to be  minimal,  however,
since it could draw upon its Line of Credit,  issue  additional  shares of stock
and mortgage  other  properties  which are currently  mortgage free to cover any
refinance difficulties for the specific properties provided, however, UJB agreed
to: (a) release of such  property or (b)  subordinate  its Line of Credit to any
such re-financing.

         (11)  Registrant  conducts  no  research  activities  relating  to  the
development of new products.

         (12) In recent years,  both federal and state  governments  have become
increasingly   concerned  with  the  impact  of  real  estate  construction  and
development programs upon the environment. Environmental legislation affects the
cost of  selling  real  estate,  the cost to develop  real  estate and the risks
associated with purchasing real estate.

         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 owners knew of, or were 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  therefore 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 Registrant's revenues and ability to make distributions.

         A  property  can  also  be  negatively   impacted  by  either  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  full  impact  of  these  environmental  laws  on the  Registrant's
operations cannot be fully assessed at this time.  Nevertheless,  the Registrant
is aware of the following environmental matters affecting its properties:

                  (i)      Vacant Land Located in Rockaway Township, N.J.

                           The property  located in Rockaway  Township  contains
                  wetlands  and  associated  transition  areas.  Pursuant to New
                  Jersey  law,  transition  areas  may  not  be  developed.  The
                  Registrant  has not formally  determined  the full impact that
                  the wetlands and associated  transition areas will have on the
                  development of the property,  pursuant to applicable  laws and
                  regulations of New Jersey, however, it is believed that future
                  development   of  the  property  will  not  be   substantially
                  restricted  as a result of the  presence of  wetlands  and the
                  associated transition areas.

                           The Registrant  applied for a zoning change to permit
                  the  construction  of a  shopping  center or other  commercial
                  development  on the  property in 1994.  That  application  was
                  denied. As a result,  under current zoning the property can be
                  developed for  residential  use only. The  Registrant  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 said permit was completed during January,
                  1993.

                  (ii)     Vacant Land Located in South Brunswick, N.J.

                           The  Registrant  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 Registrant that
                  its investigation related to whether the Registrant's property
                  was   contaminated   as  a   result   of  the   migration   of
                  environmentally  sensitive materials from the J.I.S.  Landfill
                  located next to the Registrant'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 has issued a report which concluded:  (a) there
                  was no evidence of any  migration of hazardous  substances  or
                  materials  from the  J.I.S.  Landfill  onto  the  Registrant's
                  property;  as a  result,  the  Registrant's  property  is  not
                  included in any remediation  plans; (b) the groundwater  below
                  the Registrant's  property is contaminated and will be subject
                  to clean-up  activities pursuant to NJDEP oversight which will
                  be  conducted  by  NJDEP   and/or  the   responsible   parties
                  identified in connection with the J.I.S. Landfill cleanup. The
                  Registrant  is not a  responsible  party  for the  groundwater
                  cleanup. Since the Registrant's property is not dependent upon
                  the   groundwater   as  a  water  supply  source  and  cleanup
                  activities   have  been  or  will  be  conducted  under  NJDEP
                  supervision,  Registrant does not believe that the groundwater
                  contamination   has  any  negative  impact  on  the  value  or
                  potential use of its property.

                            The Registrant  retained J.H. Crow Company ("Crow"),
                  an environmental consultant,  to: (a) review all data supplied
                  by NJDEP; and (b) recommend further such environmental studies
                  as may be required to determine whether the site has sustained
                  damage  beyond  groundwater  contamination.  The  Registrant's
                  environmental  consultant conducted a soil sampling program at
                  the Registrant's property.  Based upon these studies, Crow has
                  concluded that there was no evidence of soil  contamination on
                  the  Registrant's  property at levels which  require  remedial
                  action.

                           Crow has confirmed that the groundwater in the entire
                  region has been  contaminated as a result of the activities at
                  the J.I.S. Landfill.

                           The Registrant  has  constructed an earth berm on its
                  property in order to prevent the overland  flow of  stormwater
                  runoff (and potentially, hazardous substances) from the J.I.S.
                  Landfill  onto  the  Registrant's   property   pursuant  to  a
                  recommendation received from Crow.

                           The Registrant has never  conducted any activities on
                  the property  other than leasing the land to third parties for
                  farming  purposes.  As a result,  the  Registrant has not been
                  named as a potentially  responsible  party under the Superfund
                  Law. The Registrant expects that any required cleanup activity
                  of the  groundwater  will be undertaken by  responsible  third
                  parties or by NJDEP at no cost to the Registrant.

                  (iii) Westwood Plaza Shopping Center, Westwood, N.J.

                           This  property  is in a HUD  Flood  Hazard  Zone  and
                  serves as a local flood  retention basin for part of Westwood.
                  The  Registrant  does not  maintain  flood  insurance  for the
                  subject  property.  Any  reconstruction of that portion of the
                  property  situated  in the flood  hazard  zone is  subject  to
                  regulations   promulgated   by   NJDEP   which   may   require
                  extraordinary construction methods.

                  (iv)     Franklin Lakes Shopping Center, Franklin Lakes, N.J.

                           This  property   contains   wetlands  and  associated
                  transition areas on its perimeter.  The Registrant has secured
                  a letter of  interpretation  from NJDEP which fixes the extent
                  of  both  the  wetlands  and  associated   transition   areas.
                  Registrant  has  developed  plans  for  the  expansion  of its
                  shopping  center  taking into  account  both the  wetlands and
                  associated  transition areas which will not materially  affect
                  Registrant's  planned  expansion of the shopping center.  (See
                  Management's  Discussion  and Analysis of Financial  Condition
                  and Results of  Operations:  Liquidity and Capital  Resources,
                  pp. 22-28).

                  (v)      Other.

                           The State of New  Jersey has  adopted an  underground
                  fuel  storage  tank law and various  regulations  which impact
                  upon  the  Registrant's   responsibilities   with  respect  to
                  underground  storage tanks  maintained on its properties.  The
                  Registrant does have underground  storage tanks located on two
                  (2) of its  properties  used in  connection  with  heating  of
                  apartment units.

                           The  Registrant  periodically  visually  inspects the
                  location of each underground  storage tank for evidence of any
                  spills or discharges. Based upon the foregoing, the Registrant
                  knows of no  underground  storage tanks which are  discharging
                  material into the soil at the present time.  Current state law
                  does not  require  the  Registrant  to submit its  underground
                  storage  tanks  to  tightness  testing.   The  Registrant  has
                  conducted no such tests.

                           The Registrant has not conducted environmental audits
                  for any of its  properties  except for  Westridge and Westwood
                  Hills. Both of these two properties were purchased since 1992.


         (13)  Registrant,  as of October 31, 1995, has no full-time  employees.
The Registrant has eight (8) Trustees and one Executive Secretary/ Treasurer who
are not full-time employees.


         Hekemian & Co.,  Inc.  is employed by the  Registrant  as its  managing
agent, pursuant to the Management Contract. A number of Hekemian & Co. employees
are actively  engaged in the management of Registrant's  properties  pursuant to
Hekemian & Co.  Inc.'s  duties as managing  agent.  Pursuant  to the  Management
Contract the Registrant reimburses Hekemian & Co. for salaries, hospitalization,
workmen's compensation insurance and payroll taxes for superintendents and other
staff, including secretarial staff, for work associated with its properties.


(D)      FINANCIAL INFORMATION ABOUT FOREIGN AND DOMESTIC OPERATIONS
         AND EXPORT SALES.

         Registrant  does not engage in operations  in foreign  countries and it
does not derive any portion of its sales or revenues  from  customers in foreign
countries.



ITEM 2.           DESCRIPTION OF THE PROPERTY.


         The  following  chart sets forth the type of property,  location,  year
acquired,  the number of units or square feet,  occupancy  rate and the mortgage
balance on the  property as of October  31,  1995.  In addition to the  specific
mortgages which may be indicated below, the  Registrant's  property,  except all
vacant land together with the shopping centers located in Westwood,  New Jersey,
Frederick,  Maryland  and the  Registrant's  40%  interest in the LLC which owns
Westwood Hills,  are subject to a lien from UJB for a line of credit in the face
amount of $20 million.
<PAGE>
(A)      APARTMENT PROJECTS.
<TABLE>
<CAPTION>
                                                                        Average              Mortgage
                                                                       Occupancy            Balance or
Property and                          Year           No. of            Rate as of           Bank Loan
  Location                          Acquired         Units(3)           10/31/95             (000's)
- ------------                        --------         --------          ----------           ----------
<S>                                   <C>             <C>                <C>               <C>                
Lakewood Apts.
Lakewood, N.J.                        1962             40                100%                  None

Palisades Manor
Palisades Pk., N.J.                   1962             12                100%                  None

Grandview Apts.
Hasb. Hgts., N.J.                     1964             20                100%                  None

Heights Manor
Spring Lake Hgts., N.J.               1971             79                 99%              $   307,000

Hammel Gardens
Maywood, N.J.                         1972             80                 99%                  None

Sheridan Apts.
Camden, N.J.                          1964            132                 84%                  None

Steuben Arms
River Edge, N.J.                      1975            100                 96%                  None

Berdan Court
Wayne, N.J.                           1965            176                 95%                  None

Westwood Hills, LLC4                  1994            210                 98%              $10,488,000
</TABLE>

         The above  listed  apartment  properties  are  subject to various  rent
control ordinances summarized as follows:

- --------
(3) One unit in each  apartment  complex is utilized by a  superintendent;  as a
    result,  no rent is  received  for such  unit.

(4) Registrant holds a 40% interest in the LLC which owns Westwood Hills.
<PAGE>
                         Rent Control Ordinance Summary


Wayne:                     (Berdan Court)

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


Hasbrouck
  Heights:                 (Grandview Apartments)

         Renewals based on a 5% 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.


Spring Lake
  Heights:                 (Heights Manor)

         Renewals based on a 4.0% yearly increase. Full vacancy decontrol.


Lakewood:                  (Lakewood Apartments)

         Renewals based on a 6.5% yearly increase.


Palisades
  Park:                    (Palisades Manor)

         All leases  which are  renewed  may be  increased  by 4%. In  addition,
         Registrant  may lease any unit  which is vacated to a new tenant at the
         higher of (a) the then current rent  received for a similar unit or (b)
         an  increased  rent based upon 4% above the last rent  charged for such
         unit.


Camden:                    (Sheridan Apartments)

         Renewals  based on  Consumer  Price  Index  with a  maximum  6%  yearly
         increase.  In the event of a vacancy,  the  landlord  is  permitted  to
         increase  the rent of the vacant  unit to the  highest  rent then being
         charged in the apartment complex.


River Edge:                (Steuben Arms)

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

Westwood:

         No rent control is in effect.
<PAGE>
(B)      SHOPPING CENTERS.
<TABLE>
<CAPTION>
                                                               Occupancy                   Mortgage
Shopping                     Year           Square              Rate as                 Balance or Bank
Centers                    Acquired          Feet             of 10/31/95                 Loan (000's)
- --------                   --------         ------            -----------               ---------------
<S>                          <C>            <C>                   <C>                       <C>
Franklin
Lakes, N.J.                  1966            33,320                0.0 (5)                    None

Westwood, N.J.               1988           173,854                100%                      $ 5,444

Frederick,
Maryland                     1992           254,274                100%                      $18,359
</TABLE>

(C)      VACANT LAND.
<TABLE>
<CAPTION>
                                                                                Acreage          Mortgage
                                                                                for              Balance
Location                   Acquired         Current Use                         Parcel           (000's)
- --------                   --------         -----------                         ------           --------
<S>                        <C>              <C>                                  <C>               <C>
Franklin Lakes             1966             Contiguous to
                                            Franklin Lakes
                                            Shopping Center
                                            (Planned for
                                            future development)                  15.76             None

Rockaway                   1964/1993        None                                 22.00             None

South
Brunswick                  1964             Leased as farmland,
                                            qualifying for state
                                            farmland assessment
                                            tax treatment                        33                None
</TABLE>
- --------
(5) The Franklin Lakes shopping center  effectively  closed for operations on or
    about  September 1, 1995.  The  Registrant  has secured all  approvals  from
    state,  local and county  governmental  entities to demolish and construct a
    new  shopping  center on the  property,  The  construction  is  scheduled to
    commence  during  the  Spring of 1996 with a  projected  completion  date of
    January, 1997.

<TABLE>
<CAPTION>
Commercial                   Year           Square                              Mortgage Balance or
 Property                  Acquired          Feet             Tenant             Bank Loan (000's)
- ----------                 --------         ------            ------            -------------------
<S>                          <C>             <C>              <C>                      <C>
Glen Rock                    1962            4800             1 Tenant,                - 0 -
                                                              100% of
                                                              Property
</TABLE>
<PAGE>
ITEM 3.           LEGAL PROCEEDINGS.

         (a) Other than the condemnation  proceeding  described in paragraph (b)
hereof,  there are no material  pending  legal  proceedings  other than ordinary
routine  litigation  incidental  to the business,  to which the  Registrant is a
party or of which any of its properties is the subject.

         There are no legal  proceedings  concerning  environmental  issues with
respect to any property owned by the Registrant.  The Registrant  has,  however,
been  concerned  with  the  possibility  that  contamination  material  may have
migrated from an adjacent Superfund site onto the Registrant's property in South
Brunswick, New Jersey which is vacant land.

         As  discussed  in  "Item  1,  Business"  at pp.  3-16,  Registrant  has
determined that there is no contamination of the soil. The groundwater below the
property will,  however,  require  remediation which will be performed under the
supervision of NJDEP at no cost to the Registrant.

         The  Registrant  has not been  involved in any court or  administrative
proceedings with respect to this matter.

         (b) In connection  with the  construction  of Interstate  Highway Route
287,  the  State  of  New  Jersey,  by  the  Commission  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  Registrant's  Franklin Lakes Shopping Center property in Franklin Lakes,
New Jersey which is located on the perimeter of Registrant's  property and which
will not materially affect the planned redevelopment of the shopping center.

         The matter was settled by the Registrant and the State of New Jersey in
October,  1994. As a result of the  settlement,  the  Registrant  has received a
total of approximately  $407,000, of which approximately $61,300 was received in
fiscal year 1989 and an  additional  amount of  approximately  $85,000 in fiscal
year 1986.  The  Registrant is responsible to pay certain legal costs which have
yet to be determined.


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

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


<PAGE>
PART II

ITEM 5.           MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
                  SECURITY HOLDER MATTERS.

         (A) The  following  tables set forth,  for the periods  indicated,  the
highest  and  lowest bid and asked  quotations  in the  over-the-counter  market
NASDAQ  Bulletin  Board.  It should be noted  that  over-the-counter  quotations
reflect inter-dealer prices, without retail markup, markdown or commission,  and
may not  necessarily  represent  actual  transactions.  There is no  established
public trading market, the trading is sporadic and in small volumes,  all as set
forth below.
<TABLE>
<CAPTION>
                                                                         Number of
Calendar                         Bid Prices           Asked Prices        Shares
Quarter                        High       Low        High       Low        Sold
- --------                      ------     ------     -----      ------      -----
<S>                           <C>        <C>        <C>        <C>         <C>
1994
- ----
1st quarter ............      23-1/2     23-l/2     24-l/2     24-1/8      2,545

2nd quarter ............         23         23         24      23-7/8      3,812

3rd quarter ............         23         23         24      24-1/2      2,050

4th quarter ............         23         22         24          23      5,169


1995
- ----
1st quarter ............         22         22      23-1/4         23      1,500

2nd quarter ............         22         22         23          23        200

3rd quarter ............         22         22         23      22-3/4      2,390

4th quarter ............         22      21-1/4        23      22-3/4      9,165
</TABLE>

         The source of the foregoing  information  is Janney  Montgomery  Scott,
         Inc.,  members  of New York and  other  principal  exchanges,  505 Main
         Street, Hackensack, New Jersey.

         (B)  There is one  class of stock of  beneficial  interest  with no par
value.  A total of 1,559,788  shares of beneficial  interest  outstanding at the
close of  Registrant's  last fiscal year ended  October 31, 1995. As of December
11, 1995, the Registrant's shares were held by 406 shareholders.

         The  computation  of the number of holders  of  Registrant's  shares of
beneficial  interest was based upon a report of shareholders  which was prepared
by the Registrant's transfer agent as of December 11, 1995.
<PAGE>
         (C) A dividend  of $1.62 per share was paid for the  fiscal  year ended
October  31,  1994.  A dividend  of $2.53 per share was paid for the fiscal year
ended October 31, 1995 which  includes a $.74  dividend paid in December,  1994,
which dividend relates to fiscal year 1994 financial results.  The dividends are
declared on a quarterly  basis.  On December  18,  1995,  after the close of the
October  31,  1995  fiscal  year,  a dividend  of $.74 per share was paid to all
shareholders.

ITEM 6.           SELECTED FINANCIAL DATA.

         As of or for the Year Ended October 31,
<TABLE>
<CAPTION>
                           1995           1994         1993           1992          1991
                         -------        -------      -------        -------        -------
<S>                      <C>            <C>          <C>            <C>            <C>    
Operating data:
  Rental revenue         $13,250        $11,162      $ 9,948        $ 8,465        $ 6,360

  Rental expenses          9,592          8,235        7,268          5,899          3,888
                         -------        -------      -------        -------        -------
  Income from
  rental operation         3,658          2,927        2,680          2,566          2,472
  Other income                 5              5            4            136            526
                         -------        -------      -------        -------        -------
                           3,663          2,932        2,684          2,702          2,998

  Other expenses            (754)          (473)        (389)          (264)          (242)

  Minority interest         (123)           (76)         --             --             --
  in Westwood Hills
  Net income               2,786          2,383        2,383          2,438          2,756
                           =====          =====        =====          =====          =====
Balance sheet data:
  Total assets            65,535         65,613       51,356         50,064         29,096
                          ======         ======       ======         ======         ======
  Long term
  obligations            34,598          34,019       24,963         25,341          6,412
                         ======          ======       ======         ======          =====
 Per share data (a):
  Earnings per share      $1.79           $1.53        $1.47          $1.56          $1.77
                          =====           =====        =====          =====          =====

Dividends per share       $2.53*          $1.62        $1.56         $1.765          $1.92
                          =====           =====        =====         ======          =====
</TABLE>
* The dividend  shown for 1995  includes the dividend  paid in December  1994 of
  $.79 per share. This dividend was related to the earnings for fiscal year 1994
  but which were not paid until December 1994 (during fiscal year 1995).
<PAGE>

ITEM 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.

1.       Liquidity and Capital Resources.

         Overview

         The  following  discussion  should  be read  in  conjunction  with  the
Registrant's  Financial Statements and Notes thereto appearing elsewhere in this
Form 10-K.  Such  financial  statements  and  information  have been prepared to
reflect the historical operations and financial condition of the Registrant.

         Results of Operations

         Rental  revenues  for the  fiscal  year  ended  October  31,  1995 were
$13,250,000 as compared to  $11,162,000  for the same period in 1994. The rental
expenses increased to $9,592,000 for 1995 as compared to $8,235,000 for 1994.


         The  Registrant's net income for the fiscal year 1995 was $2,786,000 or
$1.79 per share as compared to a net income of  $2,383,000  for fiscal year 1994
or $1.53 per share.

         The increase in rental  income was  primarily  due to the fact Westwood
Hills was owned by the  Registrant  for a full  year in 1995.  The  Registrant's
interest in Westwood Hills was purchased in June of 1994.

         In addition,  the  Registrant was able to secure various rent increases
for most of its apartment  properties  while  maintaining  occupancy rates at or
near  historical  highs.  Additional  space was also rented at Westridge  during
1995.


         Liquidity and Capital Resources

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

         The  Registrant  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.  Borrowings under the Line of Credit 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 October 31, 1995, the sum of $5,168,860 was  outstanding  under
the Line of Credit.

         The Registrant may seek, under certain  circumstances,  to obtain funds
through  additional  equity offerings and/or debt financing (other than the Line
of Credit),  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
Registrant.  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 Registrant is unable to project
in a  definitive  manner what impact such  economic  conditions  and  prevailing
banking  standards  will  have  on  the  Registrant's  ability  to  finance  new
acquisitions.

         The Registrant  continues to make capital  improvements to,  primarily,
its  apartment  properties as it  determines  to be  appropriate,  including new
roofs, windows and kitchens.  The short term impact of such capital outlays will
be to depress the  Registrant's  then current cash flow.  The  Registrant is now
experiencing  the  benefits of these  expenditures  by  preserving  the physical
integrity of its properties and securing increased rentals.

         Other than the apartment  rehabilitation  program  described above, the
Registrant has made no commitments,  and has no  understandings,  for additional
capital  expenditures  except with respect to the re-development of the Franklin
Lakes Shopping Center (the "F.L.  Shopping Center").  The Registrant does intend
to demolish the F.L.  Shopping  Center which  consists of  approximately  33,320
square feet of leasable  space and to construct a new center with  approximately
88,000 square feet of leasable space (hereinafter  sometimes referred to as "New
Center").  Except for two tenants, the F.L. Shopping Center has been effectively
closed since September 1, 1995.

         A supermarket  chain has agreed, in principle,  to lease  approximately
42,000 square feet of space at the New Center.  All governmental  approvals have
been  secured to permit  the  construction  of the New  Center.  The  Registrant
anticipates that it will commence construction of the new shopping center during
the Spring of 1996.  Construction will take approximately nine (9) months during
which time the  property  will  generate  no  income.  The  Registrant  realized
approximately  $91,300 in income during fiscal year 1995 from the F.L.  Shopping
Center and  approximately  $166,000 in income  during the fiscal year 1994.  The
loss of income for the construction  period will be approximately $.11 per share
on an annual  basis.  In addition  to the loss in income from the F.L.  Shopping
Center, Registrant will continue to pay expenses related to the ownership of the
real property  while the New Center is under  construction.  These expenses will
include real property  taxes,  insurance and  depreciation  charges.  Also, once
construction  commences,  Registrant  will bear  certain  costs  related  to the
construction  of the New Center such as  Construction  costs,  interest  for the
construction mortgage, and fees due third parties.

         The Registrant  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 of the New Center.

         (b)  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.  As a  result  of  these  arrangements,  the
Registrant  does not believe it will be  responsible  for any major  expenses in
connection  with such  properties  during  the  lease  term of any  tenant.  The
Registrant  anticipates entering into similar leases with respect to properties.
After the lease term, or in the event a tenant is unable to meet is obligations,
the Registrant 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  Registrant's  cash
available for distribution and liquidity may be adversely affected.

         (c) Registrant may also seek purchase money financing or  institutional
financing, other than the line of credit, to finance any new acquisitions. As of
December 31, 1995  institutional  money is available  at  relatively  reasonable
rates.  The Registrant  may, as a result,  seek to raise  additional  monies for
investment  purposes,  subject  to the  restrictions  of the Line of  Credit  by
securing  mortgage  financing  on one or more of its  properties.  In  addition,
Registrant  may seek to refinance one or more of its  properties  where mortgage
financing is currently in place.

         (d)  i)  Registrant's  mortgage  on its  shopping  center  property  in
Westwood,  New  Jersey  has a  principal  balance as of  October  31,  1995,  of
$5,444,000.  The mortgage is payable to Aetna Life Insurance Company  ("Aetna").
The monthly interest and principal  payments are $55,287  including  interest at
10% per annum. The mortgage is due in September,  2001. At that time, there will
be a balloon  payment  of  $4,506,109  due  Aetna.  The  Registrant  has made no
provision to reserve cash to pay this indebtedness when it matures.

         (ii)  Registrant's  mortgage  on its  apartment  project in Spring Lake
Heights,  New Jersey has a principal  of $307,000  as of October 31,  1995.  The
mortgage is payable to UJB and is self-liquidating;  there is no balloon payment
at its due  date.  This  loan is  payable  in  monthly  installments  of  $8,555
including interest at 7.625% per annum through March, 1999.

         (iii)  Registrant's   mortgage  on  its  shopping  center  property  in
Frederick,  Maryland,  has  a  principal  balance  as of  October  31,  1995  of
$18,359,000.  The mortgage is payable to State Mutual Life Insurance  Company of
America.  The interest and principal payments are $160,925 including interest at
9% per annum. The mortgage is due in August, 1997. At that time, there will be a
balloon  payment of  $17,993,111  due State Mutual.  The  Registrant has made no
provision to reserve cash to pay this indebtedness when it matures.

         (iv)  Registrant  holds a 40%  interest in the LLC which owns  Westwood
Hills. As described at "other  Investment" page 5 hereof,  the LLC has secured a
mortgage on Westwood  Hills in the face amount of  $10,500,000.  The mortgage is
payable to USG. The monthly  interest  and  principal  payments  are  $79,654.51
including  interest at 7.8% per annum.  The mortgage matures in October of 2002.
At that time, there will be a balloon payment of $9,230,965 due USG. The LLC has
made no provision to reserve cash to pay this indebtedness when it matures.

         (v) See "Item 1. Business.  Leverage;  No Limitation on Debt;  Possible
Inability to Refinance Balloon Payments on Mortgage Debt" at pp. 10-11 hereof.

         (e) The Registrant  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  Registrant has elected to be treated
as a REIT for Federal  income tax purposes.  The Registrant  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 Registrant generally intends to distribute not less than 95% of
net income.

         Although  the  Registrant  receives  most of its rental  payments  on a
monthly  basis,  it  intends  to  make  regular   quarterly   dividend   payment
distributions.  The funds accumulated for dividend distributions may be invested
by the Registrant in short-term marketable instruments.

         Dividend Reinvestment and Share Purchase Plan

         The  Registrant  filed a prospectus  with the  Securities  and Exchange
Commission  to provide for Dividend  Reinvestment  and Share  Purchase Plan (the
"Plan").  The  Plan  has  been  withdrawn.  The  Plan  would  have  provided  an
opportunity  for  its  shareholders  to  purchase  additional  shares,   through
automatic  reinvestment of dividends or additional  voluntary cash  investments,
without paying any service fees, brokerage commissions or other charges.

         Economic Conditions

         (a) As of  January  1,  1996,  the  Registrant  has  observed  that the
economic  climate in the  Mid-Atlantic  states has shown  improvement  over that
which was experienced in 1989 to 1993 period. Nevertheless, any substantial rise
in interest rates over current 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 any inflation will have a positive impact for
the long-term  potential  appreciation of the Registrant's  shopping centers and
apartment  complexes.  The  majority of the  Trust's  shopping  centers  contain
provisions designed to mitigate the short-term adverse impact of inflation. Such
provisions  include clauses enabling the Registrant 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 Registrant'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  Registrant's
exposure to increases in operating costs and expenses resulting from inflation.

         However,   inflation  may  have  a  negative  impact  on  some  of  the
Registrant'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   Registrant'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 operating cost increases or only allows such recoupment  pursuant
to  an  application  and  approval  process  (with  consequent   regulatory  and
implementation  delays),  the  Registrant's net income from the operation of its
apartment complexes could be eroded by inflation.


ITEM 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         Financial  statements in accordance  with the  provisions of Regulation
S-K are annexed hereto.


ITEM 9.           CHANGES IN AND DISAGREEMENTS ON ACCOUNTING AND FINANCIAL
                  DISCLOSURE.


         There are no  matters  of  disagreement  on  accounting  and  financial
disclosures  as between the  Registrant  and J.H. Cohn & Company  required to be
reported  pursuant to Regulation  S-K.  There has not been in either of the past
two years an adverse  opinion or  disclaimer  of  opinion,  nor was any  opinion
qualified or modified as to uncertainty, audit scope or accounting principles.

         Since  December  of  1991,  J.H.  Cohn  &  Company  has  acted  as  the
Registrant's  principal  accountants  and  auditors.  Prior to that  time,  J.L.
Hochberg & Co. was the  Registrant's  principal  accountant  and  auditor.  J.L.
Hochberg & Co. resigned as principal accountants for the Registrant in December,
1991.
<PAGE>
                                    PART III

ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT.

(A)      IDENTIFICATION OF TRUSTEES.
<TABLE>
<CAPTION>
                                                                        Expiration
Name                                        Served Since               Date of Term              Age
- ----                                        ------------               ------------              ---
<S>                                             <C>                     <C>                      <C>
Robert S. Hekemian                              1980                    May, 1996                64

Donald W. Barney                                1981                    May, 1998                54
<CAPTION>
                                                                        Expiration
Name                                        Served Since               Date of Term              Age
- ----                                        ------------               ------------              ---
<S>                                             <C>                     <C>                      <C>
John B. Voskian, MD                             1968                    May, 1996                71

Herbert C. Klein                                1961                    May, 1997                65

Nicholas A. Laganella                           1969                    May, 1997                77

Charles J. Dodge                                1990                    May, 1996                52

Alan L. Aufzien                                 1992                    May, 1998                66

Ronald J. Artinian                              1992                    May, 1998                47
</TABLE>

(B)      IDENTIFICATION OF EXECUTIVE OFFICERS.
<TABLE>
<CAPTION>
Name                                   Served Since                Position
- ----                                   ------------                --------
<S>                                        <C>               <C>                     
Robert S. Hekemian                         1991              Chairman of the Board

John B. Voskian, MD                        1968              Secretary

Donald W. Barney                           1993              President

William R. DeLorenzo, Jr.                  1974              Executive Secretary
                                                                and Treasurer
</TABLE>
All of the  Officers  of the  Registrant  serve at the  pleasure of the Board of
Trustees.

The  Officers  devote  the  following  approximate  portions  of their  business
activities to the Trust:

                           Mr. Hekemian . . . . . . . 10%
                           Mr. Barney . . . . . . . . 5%
                           Mr. Voskian  . . . . . . . Less than 5%
                           Mr. DeLorenzo  . . . . . . 10%
<PAGE>
(C)      IDENTIFICATION OF CERTAIN SIGNIFICANT EMPLOYEES.

         Registrant has no employees.  Hekemian & Co., Inc. serves as
the managing agent for the Registrant and manages all of its
properties.  Hekemian & Co. retains the services of a number of
individuals who work on a full or part time basis in connection
with Registrant's properties.  The Registrant reimburses Hekemian
& Co. for certain expenses related to such employees.  (See Item 1,
C(13) at pp. 15-16 hereof).

(D)      IDENTIFICATION OF CERTAIN SIGNIFICANT FAMILY RELATIONSHIPS.

         Mr. Hekemian is the brother-in-law of Dr. Voskian.  Mr. Barney
was formerly the brother-in-law of Mr. DeLorenzo.  There are no
other family relationships between any other Trustees or Executive
Officers.

(E)    BUSINESS EXPERIENCE.

         (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 of New Jersey ("UJB"), a member of UJB Financial Corp. United Jersey
Bank of New Jersey is a banking institution with principal offices in Princeton,
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-two (42) years.

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

         (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) Herbert C. Klein - Mr. Klein is a senior  member of the law firm of
Hannoch Weisman located in Roseland, New Jersey. Mr. Klein's practice is devoted
to trial  practice,  real estate and  corporate  matters.  Mr. Klein is a former
member  of  the  United  States  House  of   Representatives   serving  the  8th
Congressional District of New Jersey from January, 1992 until January, 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.

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


         (6)  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.


         (7) Alan L.  Aufzien - Mr.  Aufzien  is  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  Harbour  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.


         (8) 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.


         (9) William R. DeLorenzo, Jr. - Mr. DeLorenzo is an attorney in private
practice  as a  principal  in the firm of Wiss & Cooke,  P.C.  His law office is
located in Hackensack,  New Jersey.  Mr. DeLorenzo is the former Chairman of the
New Jersey Commission on Capital Budget and Planning.

         Directorships - Messrs. Klein, Hekemian, Laganella, Barney, Aufzien and
Artinian are Directors of closely held  corporations and  partnerships  that own
real estate.


(F)      INVOLVEMENT IN CERTAIN LEGAL PROCEEDINGS.

         No  Trustee  or Officer  of the  Registrant  has been the  subject of a
petition in bankruptcy,  criminal proceeding or order of a Court or governmental
agency  barring him from  participating  in any  commodities  trading,  security
transactions,  type of  business  practice  or any other  practice  set forth in
Section 229.401 subparagraph (f) of Regulation S-K.
<PAGE>
ITEM 11.  EXECUTIVE COMPENSATION.

         Set  forth  below  is a  Summary  Compensation  Table  for  each of the
Registrant's Officers and Trustees for the past three fiscal years:

                           Summary Compensation Table (1)
<TABLE>
<CAPTION>
Name and                                                     $               Executive
Office Held                               Year             Salary          Committee Fee(2)
- -----------                               ----             ------          -------------
<S>                                       <C>              <C>             <C>
A) Officers
                                          1995              5,000            800
Robert S. Hekemian,                       1994              3,800           None
   Chairman                               1993              3,800           None
   President                              1992(3)           3,800           None
                   
                                          1995              5,000            800
Donald W. Barney,                         1994              3,800           None
  President                               1993(6)           1,900           None
                 

                                          1995               None            800
Herbert C. Klein,                         1994               None           None
  President                               1993               None           None
                                          1992(4)           3,800           None
                 
                                          1995               None           None
John B. Voskian,                          1994               None           None
  Secretary                               1993               None           None
                                          1992               None           None
                
                                          1995             10,500          1,600
William R                                 1994              9,300           None
DeLorenzo, Jr                             1993              9,300            400
Executive Secretary                       1992              9,300           None
and Treasurer      
</TABLE>

         The  Registrant  has  determined to compensate  all Trustees for fiscal
1996 at the same base rate as in 1995 except that each Trustee or the  Executive
Secretary who attends regular or special meetings of the Board of Trustees shall
continue  to  receive an  additional  sum of $400.00  for each  meeting  with no
maximum instead of the $1,600 limit which existed for 1995.  Registrant will pay
to each  Trustee who attends a site visit to inspect a property  being  reviewed
for purchase, a fee of $400 together with actual out-of-pocket expenses.
<PAGE>
<TABLE>
<CAPTION>
Name and                                                     $               Executive
Office Held                               Year             Salary          Committee Fee(2)
- -----------                               ----             ------          -------------
<S>                                       <C>              <C>             <C>
B) Trustees              

Robert S. Hekemian                        1995             5,500           1,600
                                          1994             5,500            None
                                          1993             5,500             400
                                          1992             5,500            None

Donald W. Barney                          1995             5,500           1,600
                                          1994             5,500            None
                                          1993             5,500             400
                                          1992             5,500            None

John B. Voskian                           1995             5,500           1,200
                                          1994             5,500            None
                                          1993             5,500            None
                                          1992             5,500            None

Herbert C. Klein                          1995             4,583.33        1,600
                                          1994              None            None
                                          1993              None            None
                                          1992             5,500            None

Nicholas A. Laganella                     1995             5,500           1,200
                                          1994             5,500            None
                                          1993             5,500            None
                                          1992             5,500            None

Charles J. Dodge                          1995             5,500           1,200
                                          1994             5,500            None
                                          1993             5,500            None
                                          1992             5,500            None

Ronald J. Artinian                        1995             5,500           2,400
                                          1994             5,500            None
                                          1993             5,500             400
                                          1992             2,750(5)         None

Alan L. Aufzien                           1995             5,500           1,200
                                          1994             5,500             400
                                          1993             5,500            None
                                          1992             2,750(5)         None
</TABLE>

         The fee to be paid  to the  Chairman,  President,  and  Treasurer  will
continue at the rate of $5,000.00  for fiscal year 1996.  The fee was  increased
from $3,800.00 effective for fiscal year 1995.
<PAGE>
(1) No Officer or Trustee of the Registrant:

    a) has any stock options to purchase stock of the Registrant;

    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
       Registrant.

(2) Registrant  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 Registrant as President.

(4) Mr. Herbert C. Klein was elected  President of the Registrant in 1991. Prior
    to that time, he had not served the Registrant as an Officer. Mr. Klein had,
    however,  served as a Trustee  prior to 1991.  Mr.  Klein  has  resigned  as
    President of the Registrant effective December 31, 1992 upon election to the
    United States House of Representatives  for the term ending January 4, 1995.
    Mr.  Klein did not  receive any  compensation  from the  Registrant  for his
    service as a Trustee during his two year term as a U.S. Congressman.

(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  Registrant  based upon the standard  annual fee paid to all Trustees of
    $5,500.

(6) Mr. Barney was elected President of the Registrant on May 24, 1993.


ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT.

         (A) No single person owns of record or beneficially five (5) percent or
more of the shares of beneficial interest of the Registrant.
<PAGE>
<TABLE>
<CAPTION>
(B)  (1)                                       (2)                                         (3)

Title of Class                      Amount Beneficially Owned                           % of Class
- --------------                      -------------------------                           ----------
<S>                                          <C>                                           <C>  
Shares of beneficial                         631,919                                       40.5%
interest no par.  All
Trustees and Officers
and their families as
a group (1) of record
and beneficial
</TABLE>

         (C) Registrant knows of no pledge of securities of the Registrant,  the
operation of the terms of which may at a  subsequent  date result in a change in
control of the Registrant.

(D)      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
<TABLE>
<CAPTION>
                                                                             Amount and
                                        Name of                               Nature of
                                        Beneficial                           Beneficial             % of
Title of Class                          Owner                                  Owner                Class
- --------------                          ----------                           ----------             -----
<S>                                 <C>                                          <C>                <C>  
Shares of
beneficial
interest no par                     Robert S. Hekemian                           208,182            13.35

Shares of
beneficial
interest no par                     Donald W. Barney                             122,235             7.84

Shares of
beneficial
interest no par                     John B. Voskian                              109,536             7.02

Shares of
beneficial
interest no par                     Herbert C. Klein                              62,332             4.0

Shares of
beneficial
interest no par                     Nicholas A. Laganella                          3,625             0.23

<PAGE>
<CAPTION>
                                                                             Amount and
                                        Name of                               Nature of
                                        Beneficial                           Beneficial             % of
Title of Class                          Owner                                  Owner                Class
- --------------                          ----------                           ----------             -----
<S>                                 <C>                                          <C>                <C>  
Shares of
beneficial
interest no par                     Charles J. Dodge                                 500             0.03

Shares of
beneficial
interest no par                     Ronald J. Artinian                           108,239             6.94

Shares of
beneficial
interest no par                     Alan L. Aufzien                                1,500              .09

Shares of
beneficial
interest no par                     Wm. R. DeLorenzo, Jr.                         15,770             1.01
</TABLE>
- --------------
(1) No single person owns 5 percent of the shares.  Includes  spouses,  parents,
    children,  siblings,  mothers and father-in-law,  sons and daughters-in-law,
    and brothers and sisters-in-laws.

ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

(A)      TRANSACTIONS WITH MANAGEMENT AND OTHERS.

         (i)      Hekemian & Co., Inc. serves as the managing agent for the
Registrant's properties and as a consultant to the Registrant.  Robert
S. Hekemian serves as Chairman of the Board of Hekemian & Co., Inc. and
is also a shareholder.  The following family members of Mr. Hekemian are
Officers of Hekemian in the position set forth opposite their names.

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

                  Mr.  Hekemian  also  serves on the Board of  Directors  of UJB
which holds a first mortgage on the Registrant's property located in Spring Lake
Heights as more fully described in Item 1, Page 5 hereof and has issued the Line
of Credit described at pages 6-7.

                  Hekemian & Co., Inc.  received a consulting fee of $850,000 in
fiscal  1992 in  connection  with  the  purchase  of  Westridge  and  for  other
consulting  services performed from 1988 through 1992. In 1993,  Hekemian & Co.,
Inc.  was paid a  commission  of  $63,125 in  connection  with the  purchase  of
additional property located in Rockaway, New Jersey.

                  Hekemian & Co.,  Inc. was paid a fee of $500,000 in connection
with the purchase Westwood Hills, LLC. The Registrant's share of the fee paid to
Hekemian & Co., Inc. was $200,000 (40% interest in the LLC x $500,000).
<PAGE>
                  (ii) The law  firm of  Hannoch  Weisman  was  retained  by the
Registrant during the fiscal year to furnish legal services. Herbert C. Klein, a
Trustee, is a member of the law firm.

                  (iii) The law firm of Wiss & Cooke,  P.C.  was retained by the
Registrant  during  the  fiscal  year to  furnish  legal  services.  William  R.
DeLorenzo,  Jr., the  Executive  Secretary  and Treasurer is a member of the law
firm.

                  (iv) In connection with the refinancing of the Westwood Hills,
LLC mortgage  with USG Annuity & Life Company the  Registrant  loaned to the LLC
$40,000.  The LLC repaid the $40,000  together with  interest  calculated at the
rate of 10.0%  per  annum on a per diem  basis on  September  14,  1995 when the
mortgage closed.  In addition,  Hekemian & Co. was paid a fee of $52,500 for its
services in connection with securing the USG Mortgage.

(B)      CERTAIN BUSINESS RELATIONSHIPS.

         On June 2,  1994,  the  Registrant  purchased  a  forty  (40%)  percent
interest in Westwood Hills, a New Jersey Limited  Liability Company (the "LLC"),
which is the owner of a 210 unit apartment  complex located in Westwood,  Bergen
County, New Jersey (the "Westwood Hills").

         The  LLC  purchased  Westwood  Hills  on June 2,  1994,  pursuant  to a
Contract of Sale dated  February 9, 1994, as amended,  immediately  prior to the
Registrant's  purchase  of its  interest  in the  LLC.  The LLC does not own any
property other than Westwood Hills.

         Pursuant to the terms of an operating agreement, the Registrant will be
the managing member of the LLC. The Registrant has retained Hekemian & Co., Inc.
who will serve as the managing agent for Westwood Hills.

         The LLC purchased  Westwood  Hills from an unrelated  third party for a
purchase price of $14,500,000 or $69,048 per unit. The LLC, in order to purchase
the  apartment  complex,  invested  a total of  $4,980,000.  The  balance of the
purchase price, or $9,520,000 was financed by a mortgage from UJB.

         The  Registrant's  share of the cash portion was  $1,992,000  which was
secured by drawing down on its open line of credit with UJB.

         The  mortgage  loan  with UJB was  refinanced  with USG  Annuity & Life
Company  in the face  amount  of $10.5  million  (the "USG  Mortgage").  The USG
Mortgage is for a seven (7) year term with a twenty-five  (25)year payout.  As a
result,  a  substantial  balloon  payment will be due at the  expiration  of the
mortgage  term.  The LLC has not and has no plan to  establish a cash reserve in
order to be in the position to make the balloon payment when it is due. Instead,
the LLC intends to refinance the property at the then current mortgage terms and
conditions  which may be less favorable then the terms and conditions of the USG
Mortgage.

         The USG Mortgage bears interest at the rate of 7.80% per annum.

         Prior to the  acquisition  of its interest in the LLC,  Registrant  was
advised that a Phase I audit was completed  for the Apartment  Complex which was
acceptable.
<PAGE>
         Several  trustees and members of their  families as well as one current
and one former  employee of Registrant's  managing  agent,  Hekemian & Co., Inc.
also acquired interests in the LLC as limited members all as set forth below. As
a result of the investment by several trustees,  counsel for Registrant  advised
and, as a result the Board of Trustees of the Registrant  revised Section 7.5 of
the Amended and Restated Declaration of Trust. As originally framed, Section 7.5
did not deal with the issue of the Registrant's  participation in a partnership,
joint venture, limited liability company, or other form of business organization
or entity  in which a trustee  has a direct  or  indirect  interest.  Therefore,
Section  7.5 was  revised to provide  that a trustee  with a direct or  indirect
interest in the business  organization or entity may vote on the proposal to buy
or acquire the interest. The trustee,  however, must first disclose to the other
trustees, in writing, the nature of the extent of the interest. In acquiring its
interest  in the LLC,  all  trustees  did vote  affirmatively  to  purchase  the
Apartment  Complex  throughout  its investment in the LLC and all interested and
disinterested trustees voted affirmatively after full disclosure of the contract
together with independent counsel reviewing the operating agreement for the LLC.

         Robert S. Hekemian,  is a member of the Board of Directors of UJB which
granted the original mortgage to the LLC. In addition, Robert S. Hekemian serves
as Chairman of the Board of the Registrant.

         Hekemian & Co., Inc. acted as real estate broker for the acquisition of
the  Apartment  Complex by the LLC. The LLC paid  Hekemian & Co. a commission of
$500,000 and $225,000 to a third party broker.

         The  interests  sold  by  the  LLC  to  third  parties,  including  the
Registrant, were not registered to either the Securities Exchange Act of 1933 or
with the New Jersey Bureau of Securities. As a result, the Registrant's interest
cannot be freely  transferred.  There is no current market for the  Registrant's
interest in the LLC; the Registrant does not anticipate that a market will exist
for its interest in the future.
<PAGE>
         The interest of each of the members of the LLC are as follows:
<TABLE>
<CAPTION>
                                   POSITION                              RELATIONSHIP                       INITIAL
                                   WITH            PERCENTAGE               WITH A                          CAPITAL
NAME                               TRUST           OF INTEREST              TRUSTEE                      CONTRIBUTION
- ----                               --------        -----------           ------------                    ------------              
<S>                                <C>                <C>                <C>                             <C>        
Ronald J. Artinian                 Trustee             2.0%              N/A                             $122,000.00
5 Bristol Drive
Manhasset, NY 11030

Nicholas J. Aynilian               None                0.75%             Son-in-law                      $ 45,750.00
& Elizabeth Ann Aynilian                                                 and daughter
Trustees for the Elizabeth                                               of Serge
Ann Aynilian Irrevocable                                                 Krikorian,
Trust, Dated 1/1/91                                                      Vice-President
477 Colonial Road                                                        Hekemian & Co.,
Ridgewood, NJ 07450                                                      and niece of
                                                                         Robert S.
                                                                         Hekemian, Trustee

Donald W. Barney                   Trustee              4.0%             N/A                             $244,000.00
815 Pond Brook Road
Franklin Lakes, NJ 07417

Katherine A. Gambino               None                 1.0%             Daughter of                     $ 61,000.00
11 Todd Lane                                                             John Voskian,
Old Tappan, NJ 07675                                                     Trustee, and
                                                                         niece of Robert
                                                                         S. Hekemian, Trustee

Bryan S. Hekemian                  None                 7.0%             Son of                          $427,000.00
7 Normandy Court                                                         Robert S.
Ho-Ho-Kus, NJ 07423                                                      Hekemian, Trustee
                                                                         and Vice-
                                                                         President of
                                                                         Hekemian & Co.

Lisa Jann Hekemian                 None                 5.0%             Daughter of                     $305,000.00
47 Oxford Drive                                                          Robert S.
Tenafly, NJ 07670                                                        Hekemian, Trustee
<PAGE>
<CAPTION>
                                   POSITION                              RELATIONSHIP                       INITIAL
                                   WITH            PERCENTAGE               WITH A                          CAPITAL
NAME                               TRUST           OF INTEREST              TRUSTEE                      CONTRIBUTION
- ----                               --------        -----------           ------------                    ------------              
<S>                                <C>                <C>                <C>                             <C>        
David B. Hekemian                  None                7.0%              Son of                          $427,000.00
7 Normandy Court                                                         Robert S.
Ho-Ho-Kus, NJ 07423                                                      Hekemian, Trustee
                                                                         and Vice-President
                                                                         of Hekemian & Co.

Robert S. Hekemian                Trustee              0.8%              N/A                             $ 48,800.00
47 Oxford Drive
Tenafly, NJ 07670

Robert S. Hekemian,Jr.            None                 7.0%              Son of                          $427,000.00
380 Prospect Avenue                                                      Robert S.
Hackensack, NJ 07601                                                     Hekemian, Trustee
                                                                         and Executive
                                                                         Vice-President of
                                                                         Hekemian & Co.

Robert Hekemian &                 None                 1.5%              Beneficiary                     $ 91,500.00
Ann Krikorian,                                                           of Trust is
Trustees F/B/O                                                           son of Samuel
Jeffrey John Hekemian                                                    Hekemian,
U.A.D. 1/24/78                                                           President of
505 Main Street                                                          Hekemian & Co.,
Hackensack, NJ 0760l                                                     and nephew of
                                                                         Robert S. Hekemian,
                                                                         Trustee

Robert Hekemian &                 None                1.5%               Beneficiary                     $ 91,500.00
Ann Krikorian,                                                           of Trust is
Trustees F/B/O                                                           son of Samuel
Mark Steven Hekemian                                                     Hekemian,
U.A.D. 12/10/85                                                          President of
505 Main Street                                                          Hekemian & Co.
Hackensack, NJ 0760l                                                     and nephew of
                                                                         Robert S. Hekemian,
                                                                         Trustee

Robert Hekemian &                   N/A                1.5%              Beneficiary                     $ 91,500.00
Ann Krikorian,                                                           of Trustee is
Trustees F/B/O                                                           son of Samuel
Peter Samuel Hekemian                                                    Hekemian,
U.A.D. 11/24/76                                                          President of
505 Main Street                                                          Hekemian & Co.
Hackensack, NJ 0760l                                                     and nephew of
                                                                         Robert S. Hekemian,
                                                                         Trustee
<PAGE>
<CAPTION>
                                   POSITION                              RELATIONSHIP                       INITIAL
                                   WITH            PERCENTAGE               WITH A                          CAPITAL
NAME                               TRUST           OF INTEREST              TRUSTEE                      CONTRIBUTION
- ----                               --------        -----------           ------------                    ------------              
<S>                                <C>                 <C>               <C>                             <C>        
Robert Hekemian &                  None                 1.5%             Beneficiary                     $ 91,500.00
Ann Krikorian,                                                           of Trust is
Trustees F/B/O                                                           son of Samuel
Richard Edward Hekemian                                                  Hekemian,
U.A.D. 9/1/83                                                            President of
505 Main Street                                                          Hekemian & Co.
Hackensack, NJ 0760l                                                     and nephew of
                                                                         Robert S. Hekemian,
                                                                         Trustee

Samuel P. Hekemian                 None                0.7%              President of                    $ 42,700.00
692 East Drive                                                           Hekemian & Co.
Oradell, NJ 07649                                                        and brother of
                                                                         Robert S. Hekemian, Trustee

Albert A. Kapigian                 None                1.0%              None                            $ 61,000.00
39 Kira Lane
Ridgewood, NJ 07450

Shirlee Kerbeykian                 None                1.5%              Wife of                         $ 91,500.00
156 Churchill Road                                                       Edward Kerbeykian
Tenafly, NJ 07670                                                        Senior
                                                                         Vice-President
                                                                         of Hekemian & Co.

Ronald F. Kistner                  None               0.5%               Employee of                     $ 30,500.00
75 Oak Grove Avenue                                                      Hekemian & Co.
Hasbrouck Heights,
NJ 07604

Herbert C. Klein                   Trustee            1.5%               N/A                             $ 91,500.00
34 Lenox Avenue
Clifton, NJ 07015

Krieger Family Trust               None               1.5%               Jacqueline                      $ 91,500.00
Jacqueline Klein, Trustee                                                Klein is the
P.O. Box 1758                                                            wife of Herbert
Clifton, NJ 07012                                                        C. Klein, Trustee

Aimee Nicole Krikorian             None               0.75%              Daughter of                     $ 45,750.00
& Elizabeth Ann Aynilian                                                 Serge Krikorian
Trustees for the Aimee Nicole                                            Vice-President of
Krikorian Irrevocable Trust                                              Hekemian & Co. and
Dated 1/1/92                                                             niece of Robert S.
168 Nancy Lane                                                           Hekemian, Trustee
Wyckoff, NJ 07481
<PAGE>
<CAPTION>
                                   POSITION                              RELATIONSHIP                       INITIAL
                                   WITH            PERCENTAGE               WITH A                          CAPITAL
NAME                               TRUST           OF INTEREST              TRUSTEE                      CONTRIBUTION
- ----                               --------        -----------           ------------                    ------------              
<S>                                <C>                 <C>               <C>                             <C>        
Douglas Diran Krikorian            None                0.75%             Son of                          $ 45,750.00
& Elizabeth Ann Aynilian                                                 Serge Krikorian
Trustees for the Douglas Diran                                           Vice-President of
Krikorian Irrevocable Trust                                              Hekemian & Co. and
Dated 1/1/92                                                             nephew of Robert S.
168 Nancy Lane                                                           Hekemian, Trustee
Wyckoff, NJ 07481


Gregory Serge Krikorian  None                          0.75%             Son of                          $ 45,750.00
& Elizabeth Ann Aynilian                                                 Serge Krikorian
Trustees for the Gregory Serge                                           Vice-President of
Krikorian Irrevocable Trust                                              Hekemian & Co. and
Dated 1/1/92                                                             nephew of Robert S.
168 Nancy Lane                                                           Hekemian, Trustee
Wyckoff, NJ 07481


Henri & Leonara Nazarian          None                 5.0%              None                            $305,000.00
Ave. Mostinck 76
1150 Bruxelles, Belgique

Thomas A. Newton                  None                 0.5%             Former                           $ 30,500.00
497 Sussex Road                                                         Controller of
Wood Ridge, NJ 07075                                                    Hekemian & Co.

Stephanie H. Reckler              None                 2.0%             None                             $122,000.00
885 Park Avenue
New York, NY 10021

Michael J. Voskian                None                 1.0%             Son of John                      $ 61,000.00
639 Briarwood Court                                                     Voskian,
Oradell, NJ 07649                                                       Trustee and
                                                                        nephew of
                                                                        Robert S.
                                                                        Hekemian, Trustee

Victoria A. Voskian               None                 1.0%             Daughter of                      $ 61,000.00
716 Soldier Hill Road                                                   John Voskian,
Oradell, NJ 07649                                                       Trustee and
                                                                        niece of
                                                                        Robert S.
                                                                        Hekemian, Trustee

TOTAL ................................................60.0%                                              $3,660,000.00
N/A - Not applicable
</TABLE>
<PAGE>
                               WESTWOOD HILLS, LLC
                                 MANAGING MEMBER
<TABLE>
<CAPTION>
                                                                                       INITIAL CAPITAL
NAME                                PERCENTAGE OF INTEREST                              CONTRIBUTION
- ----                                ----------------------                              -------------
<S>                                         <C>                                         <C>          
First Real Estate                           40%                                         $2,440,000.00
Investment Trust of
New Jersey, c/o
Hekemian & Co., Inc.
505 Main Street
P.O. Box 667
Hackensack, NJ 07602
</TABLE>

(C)      INDEBTEDNESS OF MANAGEMENT.

         Not applicable.

(B)      TRANSACTIONS WITH PROMOTERS.

         Not applicable.

                                            PART IV

ITEM 14.          EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, AND REPORTS ON
                  FORM 8-K.

(A) List of all documents to be filed as a part of this 10-K Report:

         1)  Financial Statements

(i)      Report of Independent Public Accountant for
         Registrant, J.H. Cohn & Company, Inc.

(ii)     Combined Balance Sheets as of October 31, 1995
         and 1994.

(iii)    Combined Statements of Income and Undistributed Earnings Years ended
         October 31, 1995, 1994 and 1993.

(iv)     Combined Statements for Cash Flows Years ended
         October 31, 1995, 1994 and 1993.

(v)      Notes to Combined Financial Statements.

         2)  Financial Statement Schedules.

(ix)     Short-Term Borrowings.

(x)      Supplementary Income Statement Information.

(xi)     Real Estate and Accumulated Depreciation.

         B)  Reports on Form 8-K

         No  report  on Form 8-K was  filed by the  Registrant  during  the last
quarter of the fiscal year ending October 31, 1995.

         C)  Exhibits required pursuant to Item 601 of Regulation S-K

         Exhibit 3 - Amended and Restated  Declaration of Trust,  dated November
         7, 1983 which was submitted as part of  Registrant's  10-K for 1991, as
         amended which Exhibit is incorporated by reference; amendment dated May
         31, 1994 to  paragraphs  3.5 and 7.5,  which was  submitted  as part of
         Registrant's 10-K for 1994 is incorporated by reference.

         Exhibit 10 - Material Contracts -

                  (i)  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.

                  (ii) 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.

         Exhibit 24

         Report of J.H. Cohn & Company as the Independent  Public Accountants of
the Registrant is included in the Financial Statements, attached hereto.
<PAGE>
                                   SIGNATURES

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

Date:  January 31, 1996                   First Real Estate Investment Trust of
                                           New Jersey

                                           By: /s/ Robert S. Hekemian,
                                               ---------------------------------
                                                  Robert S. Hekemian,  
                                              Chairman of the Board and Chief
                                                   Executive Officer


                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes  and appoints  Robert S. Hekemian his true and lawful
attorney-in-fact  and agent, with full power of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all  amendments  to this  Annual  Report,  and to file  the  same,  with all
exhibits  thereto  and  other  documents  in  connection  therewith,   with  the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent,  full power and  authority to do and perform each and every act and thing
requisite  and  necessary to be done in and about the  premises,  as fully as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorney-in-fact  and  agent or  their or his  substitutes  or  substitute,  may
lawfully do or cause to be done by virtue hereof.
<PAGE>
         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated:


/s/Robert S. Hekemian                                          January 31, 1996
- ------------------------------------
Robert S. Hekemian
Chairman of the Board
Chief Executive Officer and Trustee
(Principal Executive Officer)


/s/Donald Barney                                               January 31, 1996
- ------------------------------------
Donald Barney
Trustee and President


/s/John B. Voskian                                             January 31, 1996
- ------------------------------------
John B. Voskian
Trustee and Secretary


/s/Herbert C. Klein                                            January 31, 1996
- ------------------------------------
Herbert C. Klein
Trustee


/s/Charles J. Dodge                                            January 31, 1996
- ------------------------------------
Charles J. Dodge
Trustee

/s/Nicholas A. Laganella                                       January 31, 1996
- ------------------------------------
Nicholas A. Laganella
Trustee


/s/William R. DeLorenzo, Jr.                                   January 31, 1996
- ------------------------------------
William R. DeLorenzo, Jr.
Executive Secretary and Treasurer
(Principal Financial and Accounting
Officer)
<PAGE>
Item 6. SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                                                As of or for the Year Ended October 31,
                                                       ------------------------------------------------------
                                                         1995            1994           1993           1992            1991
                                                       -------         -------         -------        -------         -------
                                                                    (In Thousands of Dollars, Except
                                                                            Per Share Amounts)
<S>                                                    <C>             <C>             <C>            <C>             <C>    
Operating data:
    Rental revenue                                     $13,250         $11,162         $ 9,948        $ 8,465         $ 6,360
    Rental expenses                                      9,592           8,235           7,268          5,899           3,888
                                                       -------         -------         -------        -------         -------

    Income from rental operations                        3,658           2,927           2,680          2,566           2,472
    Other income                                             5               5               4            136             526
                                                       -------         -------         -------        -------         -------

                                                         3,663           2,932           2,684          2,702           2,998
    Other expenses                                        (754)           (473)           (389)          (264)           (242)
    Minority interest                                     (123)            (76)
                                                       -------         -------         -------        -------         -------

    Net income                                         $ 2,786         $ 2,383         $ 2,295        $ 2,438         $ 2,756
                                                       =======         =======         =======        =======         =======


Balance sheet data:
    Total assets                                       $65,535         $65,613         $51,356        $50,064         $29,096
                                                       =======         =======         =======        =======         =======

    Long-term obligations                              $34,598         $34,019         $24,963        $25,341         $ 6,412
                                                       =======         =======         =======        =======         =======


Per share data:
    Earnings per share                                 $  1.79         $  1.53         $  1.47        $  1.56         $  1.77
                                                       =======         =======         =======        =======         =======


    Dividends per share                                $  2.53         $  1.62         $  1.56        $ 1.765         $  1.92
                                                       =======         =======         =======        =======         =======
</TABLE>
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE




                   INDEX TO COMBINED FINANCIAL STATEMENTS AND
                FINANCIAL STATEMENT SCHEDULES (ITEMS 8 AND 14(a))

(A)      COMBINED FINANCIAL STATEMENTS:

             REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

             BALANCE SHEETS
                OCTOBER 31, 1995 AND 1994

             STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993

             STATEMENTS OF CASH FLOWS
                YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993

             NOTES TO FINANCIAL STATEMENTS


(B)      FINANCIAL STATEMENT SCHEDULES:

         IX  - SHORT-TERM BORROWINGS

         X   - SUPPLEMENTARY INCOME STATEMENT INFORMATION

         XI  - REAL ESTATE AND ACCUMULATED DEPRECIATION


         Other schedules are omitted because of the absence of conditions  under
         which they are required or because the required information is given in
         the combined financial statements or notes thereto.



                                      * * *
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Trustees and Shareholders
First Real Estate Investment
  Trust of New Jersey


We have audited the  accompanying  combined  balance sheets of FIRST REAL ESTATE
INVESTMENT  TRUST OF NEW JERSEY AND  AFFILIATE  as of October 31, 1995 and 1994,
and the related  combined  statements of income and  undistributed  earnings and
cash flows for each of the three years in the period  ended  October  31,  1995.
These financial statements are the responsibility of the Trust's management. Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the combined  financial  statements  referred to above  present
fairly, in all material  respects,  the financial  position of First Real Estate
Investment  Trust of New Jersey and  Affiliate  as of October 31, 1995 and 1994,
and their  results of  operations  and cash flows for each of the three years in
the period  ended  October 31,  1995,  in  conformity  with  generally  accepted
accounting principles.

Our audits  referred to above included the information in Schedules IX, X and XI
which  present  fairly,  when read in  conjunction  with the combined  financial
statements, the information required to be set forth therein.




                                     J. H. COHN & COMPANY
Roseland, New Jersey
November 29, 1995
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

                             COMBINED BALANCE SHEETS
                            OCTOBER 31, 1995 AND 1994
<TABLE>
<CAPTION>
                       ASSETS                              1995           1994
                       ------                             -------        -------
                                                              (In Thousands
                                                               of Dollars)
<S>                                                       <C>            <C>    
Real estate, at cost, net of accumulated
    depreciation .................................        $62,324        $63,176
Equipment, at cost, net of accumulated
    depreciation of $553,000 and $491,000 ........            224            214
Cash .............................................            533            238
Tenants' security accounts .......................            947            867
Sundry receivables ...............................            248            325
Prepaid expenses and other assets ................            911            601
Deferred charges, net ............................            348            192
                                                          -------        -------

          Totals .................................        $65,535        $65,613
                                                          =======        =======
        LIABILITIES AND SHAREHOLDERS' EQUITY
        ------------------------------------
Liabilities:
    Mortgages payable ............................        $34,598        $34,019
    Note payable - bank ..........................          5,169          5,428
    Accounts payable and accrued expenses ........            361            344
    Dividends payable ............................          1,154
    Tenants' security deposits ...................          1,048            964
    Deferred revenue .............................            257            214
                                                          -------        -------
          Total liabilities ......................         42,587         40,969
                                                          -------        -------

Minority interest ................................          2,959          3,496
                                                          -------        -------
Commitments and contingencies

Shareholders' equity:
    Shares of beneficial interest without par
      value; 1,560,000 shares authorized;
      1,559,788 shares issued and outstanding ....         19,314         19,314
    Undistributed earnings .......................            675          1,834
                                                          -------        -------
    Total shareholders' equity ...................         19,989         21,148
                                                          -------        -------

           Totals ................................        $65,535        $65,613
                                                          =======        =======
</TABLE>
                  See Notes to Combined Financial Statements.
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

            COMBINED STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                   YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                    INCOME                       1995        1994        1993
                    ------                     --------    --------    --------
                                                   (In Thousands of Dollars,
                                                   Except per Share Amounts)
<S>                                            <C>         <C>         <C>     
Rental revenue:
    Rental income ..........................   $ 11,700    $  9,890    $  8,804
    Real estate taxes reimbursed ...........        914         642         611
    Common area maintenance reimbursed .....        466         472         384
    Sundry income ..........................        170         158         149
                                               --------    --------    --------
        Totals .............................     13,250      11,162       9,948
                                               --------    --------    --------
Rental expenses:
    Operating expenses .....................      2,636       2,482       2,106
    Management fees ........................        556         479         443
    Real estate taxes ......................      1,790       1,375       1,231
    Interest ...............................      3,074       2,582       2,316
    Depreciation ...........................      1,536       1,317       1,172
                                               --------    --------    --------
        Totals .............................      9,592       8,235       7,268
                                               --------    --------    --------
Income from rental operations ..............      3,658       2,927       2,680
                                               --------    --------    --------
Other income (expense):
    Interest income ........................          5           5           4
    Interest expense .......................       (503)       (279)       (194)
    General and administrative .............       (245)       (185)       (187)
                                               --------    --------    --------
        Totals .............................       (743)       (459)       (377)
                                               --------    --------    --------

Income before minority interest ............      2,915       2,468       2,303

Minority interest ..........................        123          76
                                               --------    --------    --------

Income before state income taxes ...........      2,792       2,392       2,303

Provision for state income taxes ...........          6           9           8
                                               --------    --------    --------

Net income .................................   $  2,786    $  2,383    $  2,295
                                               ========    ========    ========


Earnings per share .........................   $   1.79    $   1.53    $   1.47
                                               ========    ========    ========
</TABLE>
(Continued)
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

      COMBINED STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS (Continued)
                   YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
            UNDISTRIBUTED EARNINGS               1995        1994        1993
            ----------------------             --------    --------    --------
                                                   (In Thousands of Dollars,
                                                   Except per Share Amounts)
<S>                                            <C>         <C>         <C>     
Balance, beginning of year .................   $  1,834    $  1,978    $  2,116
Net income .................................      2,786       2,383       2,295
Less dividends .............................     (3,945)     (2,527)     (2,433)
                                               --------    --------    --------

Balance, end of year .......................   $    675    $  1,834    $  1,978
                                               ========    ========    ========

Dividends paid per share ...................   $   2.53    $   1.62    $   1.56
                                               ========    ========    ========
</TABLE>

                  See Notes to Combined Financial Statements.
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

                        COMBINED STATEMENTS OF CASH FLOWS
                   YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                              1995            1994           1993
                                                            -------         -------         -------
                                                                   (In Thousands of Dollars)
<S>                                                         <C>             <C>             <C>    
Operating activities:
    Net income .....................................        $ 2,786         $ 2,383         $ 2,295
    Adjustments to reconcile net income to net
        cash provided by operating activities:
        Depreciation and amortization ..............          1,608           1,362           1,254
        Deferred revenue ...........................             43              85              14
        Minority interest ..........................            123              76
        Changes in operating assets and liabilities:
           Tenants' security accounts ..............            (80)           (193)            (32)
           Sundry receivables, prepaid expenses
             and other assets ......................           (461)           (229)           (177)
           Accounts payable and accrued expenses ...             17             101              26
           Tenants' security deposits ..............             84             197              50
           Other liabilities .......................                            (42)             18
                                                            -------         -------         -------
               Net cash provided by operating
                 activities ........................          4,120           3,740           3,448
                                                            -------         -------         -------
Investing activities:
    Capital expenditures ...........................           (694)         (6,330)         (1,979)
    Restricted cash ................................                                            138
                                                            -------         -------         -------
               Net cash used in investing activities           (694)         (6,330)         (1,841)
                                                            -------         -------         -------
Financing activities:
    Dividends paid .................................         (2,791)         (2,527)         (2,433)
    Minority interest contribution ...................                        3,660
    Minority interest distribution .................           (660)           (240)
    Deferred charges ...............................                            (37)
    Proceeds from note payable - bank ..............          2,791           7,884           1,700
    Repayment of note payable - bank ...............         (3,050)         (6,376)
    Mortgage proceeds ..............................          1,175
    Repayment of mortgages .........................           (596)           (464)           (378)
                                                            -------         -------         -------
               Net cash provided by (used in)
                 financing activities ..............         (3,131)          1,900          (1,111)
                                                            -------         -------         -------
</TABLE>
(Continued)
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

                  COMBINED STATEMENTS OF CASH FLOWS (Continued)
                   YEARS ENDED OCTOBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                              1995            1994           1993
                                                            -------         -------         -------
                                                                   (In Thousands of Dollars)
<S>                                                         <C>             <C>             <C>    
Net increase (decrease) in cash ....................            295            (690)            496
Cash, beginning of year ............................            238             928             432
                                                            -------         -------         -------

Cash, end of year ..................................        $   533         $   238         $   928
                                                            =======         =======         =======

Supplemental disclosure of cash flow data:
    Interest paid ..................................        $ 3,360         $ 2,872         $ 2,499
                                                            =======         =======         =======

    Income taxes paid ..............................        $     7         $     7         $     9
                                                            =======         =======         =======
</TABLE>

Supplemental  schedule of noncash  investing  and financing  activities:
    During fiscal 1994, the Affiliate  financed the purchase of real estate with
    mortgage  proceeds of  $9,520,000  (see Note 2).  During  fiscal  1995,  the
    outstanding  mortgage balance of  approximately  $9,325,000 was repaid using
    proceeds of a new  mortgage  (see Note 4).  Dividends  declared but not paid
    amounted to $1,154,000 at October 31, 1995.

                  See Notes to Combined Financial Statements.
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

                     NOTES TO COMBINED FINANCIAL STATEMENTS


Note 1 - Organization and significant accounting policies:
                    Organization:
                       First Real  Estate  Investment  Trust of New Jersey  (the
                       "Trust") was  organized  November 1, 1961 as a New Jersey
                       Business Trust.

                       The  Trust  has  elected  to be  taxed  as a Real  Estate
                       Investment Trust under the provisions of Sections 856-860
                       of the Internal  Revenue Code,  as amended.  Accordingly,
                       the  Trust  does not pay  Federal  income  tax on  income
                       whenever  income  distributed to shareholders is equal to
                       at least  95% of real  estate  investment  trust  taxable
                       income.  Further, the Trust pays no Federal income tax on
                       capital gains distributed to shareholders.

                       The  Trust  is   subject   to   Federal   income  tax  on
                       undistributed taxable income and capital gains. The Trust
                       may make an  annual  election  under  Section  858 of the
                       Internal  Revenue  Code  to  apply  part  of the  regular
                       dividends paid in each  respective  subsequent  year as a
                       distribution  for the  immediately  preceding  year.  For
                       fiscal  1995,  1994 and  1993,  the  Trust  made  such an
                       election.

                    Principles of combination:
                       The combined financial statements include the accounts of
                       the  Trust and  Westwood  Hills,  LLC (the  "Affiliate"),
                       which have been combined on the basis of common  control.
                       The  Affiliate  is a limited  liability  company  that is
                       40%-owned  by the Trust and  managed  by  Hekemian & Co.,
                       Inc.  ("Hekemian"),  a company  which  manages all of the
                       Trust's  properties  and in which one of the  trustees of
                       the Trust is the  chairman  of the board.  Certain  other
                       members of the Affiliate are either trustees of the Trust
                       or their  families or officers of Hekemian.  The combined
                       financial  statements  include  100%  of the  Affiliate's
                       assets,  liabilities,  operations and cash flows with the
                       60% interest  owned by the other members of the Affiliate
                       reflected  as  "minority   interest."   All   significant
                       intercompany   accounts   and   transactions   have  been
                       eliminated in combination.

                    Cash:
                       The Trust and its Affiliate  maintain  their cash in bank
                       deposit  accounts which, at times,  may exceed  Federally
                       insured  limits.  The Trust  considers  all highly liquid
                       debt  instruments  purchased  with a  maturity  of  three
                       months or less to be cash  equivalents.  At  October  31,
                       1995 and 1994, the Trust had no cash equivalents.


<PAGE>
                    Depreciation:
                       Real  estate  and  equipment  are   depreciated   on  the
                       straight-line  method by  annual  charges  to  operations
                       calculated to absorb costs of assets over their estimated
                       useful lives.

                    Revenue recognition:
                       Income from leases is recognized on a straight-line basis
                       regardless  of  when  payment  is due.  Lease  agreements
                       between  the  Trust  and  commercial   tenants  generally
                       provide for  additional  rentals based on such factors as
                       percentage  of  tenants'  sales in  excess  of  specified
                       volumes,  increases in real estate taxes,  Consumer Price
                       Indices  and  common  area  maintenance  charges.   These
                       additional  rentals are generally included in income when
                       reported to the Trust,  when billed to tenants or ratably
                       over the appropriate period.

                    Deferred charges:
                       Deferred  charges  consist of mortgage  costs and leasing
                       commissions. Deferred mortgage costs are amortized on the
                       straight-line method by annual charges to operations over
                       the terms of the mortgages.  Deferred leasing commissions
                       are amortized on the straight-line  method over the terms
                       of the applicable leases.

                    Income taxes:
                       The Affiliate,  with the consent of its members,  elected
                       to be treated as a limited  liability  company  under the
                       applicable  sections of the Internal  Revenue Code. Under
                       these sections,  income or loss, in general, is allocated
                       to the members for inclusion in their  individual  income
                       tax  returns.  Accordingly,  there  is no  provision  for
                       income  taxes   applicable  to  the   operations  of  the
                       Affiliate   in  the   accompanying   combined   financial
                       statements.

                    Earnings per share:
                       Earnings  per share are  computed  based on the  weighted
                       average  number  of  shares  outstanding.   The  weighted
                       average  number of shares  outstanding  was 1,559,788 for
                       each of the three years in the period  ended  October 31,
                       1995.

                    Reclassifications:
                       Certain accounts in the 1994 and 1993 combined  financial
                       statements  have been  reclassified  to  conform  to 1995
                       presentations.



<PAGE>
Note 2 - Acquisition:
                    During  May  1994,  the  Trust  became a 40%  member  of the
                    Affiliate, a newly formed limited liability company.

                    On June 2, 1994, the Affiliate  consummated  the purchase of
                    Westwood Properties, a residential apartment complex located
                    in Westwood, New Jersey (the "Apartment Complex").  The cost
                    of the Apartment  Complex was  approximately  $15,389,000 of
                    which  $5,869,000  was  paid  in  cash  and  $9,520,000  was
                    financed by the proceeds of a mortgage.

                    The  acquisition  was  accounted  for  as  a  purchase  and,
                    accordingly,  the Apartment  Complex's  operations have been
                    included  in  the   accompanying   1995  and  1994  combined
                    statements of income since the date of  acquisition.  Of the
                    total cost of the acquisition (including related acquisition
                    expenses),  $3,849,000 was allocated to land and $11,540,000
                    to  buildings  and  improvements.  In  connection  with  the
                    acquisition,  the  Affiliate  paid  Hekemian a $500,000 real
                    estate  commission,  which amount is included in the cost of
                    the Apartment Complex.

                    The following  unaudited proforma  information (in thousands
                    of dollars,  except per share  amounts) shows the results of
                    operations  for the years ended October 31, 1994 and 1993 as
                    though  the  Apartment  Complex  had  been  acquired  at the
                    beginning of fiscal 1993:
<TABLE>
<CAPTION>
                                                         1994              1993
                                                     --------          --------
<S>                                                  <C>               <C>     
Rental revenue .............................         $ 12,398          $ 12,067
Rental expenses ............................           (9,293)           (9,082)
                                                     --------          --------
Income from rental operations ..............            3,105             2,985
Other expenses, net ........................             (542)             (521)
Minority interest ..........................             (180)             (180)
Provision for income taxes .................               (8)               (8)
                                                     --------          --------

Net income .................................         $  2,375          $  2,276
                                                     ========          ========

Earnings per share .........................         $   1.52          $   1.46
                                                     ========          ========
</TABLE>

                    In  addition  to  combining   the   historical   results  of
                    operations  of the  Apartment  Complex  and the  Trust,  the
                    unaudited   proforma   results   include   adjustments   for
                    depreciation  based  on  the  Affiliate's   purchase  price,
                    reduced  interest  income  and  increased  interest  expense
                    related to cash paid and  obligations  incurred  to complete
                    the transaction.


<PAGE>
                    The unaudited proforma results of operations set forth above
                    are  based  on   information   furnished   by  the   Trust's
                    management.  Such proforma  information  is not  necessarily
                    indicative  of the results that would have  occurred had the
                    acquisition  been made at the beginning of fiscal 1993 or of
                    future results of operations of the combined properties.

Note 3 - Real estate:
                    Real estate consists of the following:
<TABLE>
<CAPTION>
                                    Range
                                of Estimated
                                Useful Lives        1995           1994
                               --------------      -------        -------
                                                       (In Thousands
                                                        of Dollars)
<S>                                                <C>            <C>    
Land                                               $21,112        $21,112
Unimproved land                                      2,452          2,459
Apartment buildings               7-40 years        21,333         20,749
Commercial buildings           25-31.5 years            58             58
Shopping centers                 15-50 years        26,859         26,769
Construction in progress                               714            737
                                                   -------        -------
                                                    72,528         71,884
Less accumulated depreciation                       10,204          8,708
                                                   -------        -------

    Totals                                         $62,324        $63,176
                                                   =======        =======
</TABLE>
<PAGE>
Note 4 - Mortgages payable:
                    Mortgages payable consist of the following:
<TABLE>
<CAPTION>
                                                           1995           1994
                                                          -------        -------
                                                               (In Thousands
                                                                of Dollars)
<S>                                                       <C>            <C>    
State Mutual Life Assurance Company
  of America (A) .................................        $18,359        $18,624
Aetna Life Insurance Company (B) .................          5,444          5,557
USG Annuity & Life Company (C) ...................         10,488
United Jersey Bank (C) ...........................                         9,455
United Jersey Bank (D) ...........................            307            383
                                                          -------        -------

    Totals .......................................        $34,598        $34,019
                                                          =======        =======
</TABLE>

                       (A)    Payable  in  monthly   installments   of  $160,925
                              including  interest  at 9% through  August 1997 at
                              which time the  outstanding  balance  is due.  The
                              mortgage  is  secured  by  a  shopping  center  in
                              Frederick,  Maryland  having a net  book  value of
                              approximately $26,355,000.

                       (B)    Payable   in  monthly   installments   of  $55,287
                              including  interest at 10% through  September 2001
                              at which time the outstanding  balance is due. The
                              mortgage  is  secured  by  a  shopping  center  in
                              Westwood,  New  Jersey  having a net book value of
                              approximately $12,051,000.

                       (C)    At October 31,  1994,  the mortgage was payable in
                              month- ly installments of $12,989 plus interest at
                              a variable  rate  through  June 2000 at which time
                              the outstanding  balance was due. During 1995, the
                              mortgage  was  repaid  using  proceeds  of  a  new
                              mortgage  in the  amount of  $10,500,000  which is
                              payable   in  monthly   installments   of  $79,655
                              including interest at 7.8% through October 2002 at
                              which time the  outstanding  balance  is due.  The
                              mort- gage is secured by the Apartment  Complex in
                              Westwood,  New  Jersey  having a net book value of
                              approximately $15,112,000.

                       (D)    Payable   in   monthly   installments   of  $8,555
                              including interest at 7.625% through March 1999 at
                              which time the  outstanding  balance  is due.  The
                              mortgage  is secured by an  apartment  building in
                              Spring Lake, New Jersey having a net book value of
                              approximately  $673,000.  One of the  directors of
                              the bank is a trustee of the Trust.
<PAGE>
                    Principal  amounts (in  thousands  of dollars) due under the
                    above  obligations  in each of the five years  subsequent to
                    October 31, 1995 are as follows:

                       Year Ending
                       October 31,                              Amount
                       -----------                              -------
                          1996                                  $   639
                          1997                                   18,448
                          1998                                      414
                          1999                                      387
                          2000                                      379


Note 5 - Note payable - bank:
                    Note  payable  -  bank  consists  of   borrowings   under  a
                    $20,000,000  revolving line of credit  agreement with United
                    Jersey Bank which  expires on February 10,  1997.  The first
                    $10,000,000  of  borrowings  under the line of  credit  bear
                    interest at either the prime rate or the LIBOR rate plus 200
                    basis points.  Any excess borrowings bear interest at either
                    the prime  rate  plus 1/2% or the LIBOR  rate plus 250 basis
                    points.  Outstanding  borrowings  are  secured by all of the
                    Trust's  properties  except the shopping  centers located in
                    Frederick,  Maryland and Westwood, New Jersey, the Apartment
                    Complex in Westwood,  New Jersey,  and any vacant land owned
                    by the Trust.


<PAGE>
Note 6 - Commitments and contingencies:
                    Leases:
                       Commercial tenants:
                           The Trust leases  commercial  space having a net book
                           value of  approximately  $39,453,000  at October  31,
                           1995 to tenants  for  periods of up to twenty  years.
                           Most of the leases contain clauses for  reimbursement
                           of real  estate  taxes,  maintenance,  insurance  and
                           certain other  operating  expenses of the properties.
                           Minimum rental income (in thousands of dollars) to be
                           received from noncancelable operating leases in years
                           subsequent  to October 31, 1995 are as follows:

                              Year Ending
                              October 31,                    Amount
                              -----------                   -------
                                 1996                       $ 4,034
                                 1997                         3,588
                                 1998                         3,168
                                 1999                         2,720
                                 2000                         2,268
                                 Thereafter                  11,501
                                                             ------
                                    Total                   $27,279
                                                            =======

                           The above amounts assume that all leases which expire
                           are not renewed  and,  accordingly,  neither  minimal
                           rentals  nor  rentals  from  replacement  tenants are
                           included.  In  addition,  the  above  amounts  do not
                           include any future minimum rentals to be received for
                           the  shopping  center in Franklin  Lakes,  New Jersey
                           having a net book value of  approximately  $1,047,000
                           at  October  31,   1995.   Except  for  two  tenants,
                           management closed the shopping center on September 1,
                           1995.  Commencement of a complete refurbishing of the
                           premises is  scheduled  to begin during the Spring of
                           1996 and will take  approximately  nine  months.  The
                           cost of the  refurbishing,  which will be put out for
                           bid in the first quarter of fiscal 1996, is currently
                           anticipated to approximate $6,000,000. Rental revenue
                           derived  from the shopping  center was  approximately
                           $207,000,  $310,000 and $349,000 in fiscal 1995, 1994
                           and  1993,  respectively,   and  income  from  rental
                           operations was  approximately  $91,000,  $166,000 and
                           $212,000, respectively.

                           Minimum  future  rentals  do not  include  contingent
                           rentals which may be received under certain leases on
                           the basis of  percentage of reported  tenants'  sales
                           volume  or  increases  in  Consumer   Price  Indices.
                           Contingent rentals included in income for each of the
                           three years in the period ended October 31, 1995 were
                           not material.


<PAGE>
                       Residential tenants:
                           Lease terms for  residential  tenants are usually one
                           year or less.

                       Environmental concerns:
                           A landfill  which is  considered a superfund  site is
                           located  next to a  vacant  parcel  of land  which is
                           owned by the  Trust.  The New  Jersey  Department  of
                           Environmental  Protection  and Energy  ("NJDEP")  had
                           advised  the  Trust  that  it was  investigating  the
                           property  for   contamination  as  a  result  of  the
                           migration of environmentally sensitive materials from
                           the landfill.  In August 1994,  the Trust was advised
                           that, although the soil had not been  environmentally
                           impaired and a clean-up of the property  would not be
                           required,   the   NJDEP   did   determine   that  the
                           groundwater  in the area of the  landfill,  including
                           below the  Trust's  property,  is  contaminated  as a
                           result of the activity at the landfill.  Accordingly,
                           the NJDEP is  currently  in the process of  enforcing
                           remediation  of the  groundwater  by the  responsible
                           parties.  As the  Trust is not a  responsible  party,
                           management anticipates that it will bear no liability
                           for the cost of the groundwater remediation.


Note 7 - Management agreement:
                    The  properties  owned by the  Trust and the  Affiliate  are
                    currently  managed by  Hekemian.  The  management  agreement
                    requires fees equal to a percentage of rents collected. Such
                    fees were approximately  $556,000,  $479,000 and $443,000 in
                    1995, 1994 and 1993, respectively.


Note 8 - Earnings per share:
                    Earnings per share,  based on the weighted average number of
                    shares  outstanding  during each  period,  are  comprised of
                    ordinary income.


Note 9 - Shares of beneficial interest:
                    On February 28, 1995, the Trustees  tentatively  approved an
                    increase of 750,000 authorized shares of beneficial interest
                    concurrent  with the  commencement  of a  proposed  dividend
                    reinvestment  plan  (the  "Plan").  The Plan,  however,  has
                    subsequently been withdrawn.



                                                         *   *   *
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

                       SCHEDULE IX - SHORT-TERM BORROWINGS
                            (In Thousands of Dollars)
<TABLE>
<CAPTION>
   Column A                Column B       Column C        Column D         Column E        Column F
   --------                --------       --------        --------         --------        --------
                                                           Maximum          Average
                                                            Amount           Amount        Weighted
                                                             Out-             Out-         Average
 Category of               Balance        Weighted         standing         standing       Interest
 Aggregate                   at           Average           During           During          Rate
 Short-Term                End of         Interest           the              the          During the
Borrowings (A)             Period           Rate            Period           Period        Period (B)
                           ------           ----            ------           ------        ----------
<S>                        <C>              <C>             <C>              <C>              <C> 
1995:
  Note payable -
    bank                   $5,169           8.09%           $6,582           $5,585           7.9%
                           ======           ====            ======           ======           ===

1994:
  Note payable -
    bank                   $5,428           5.97%           $5,728           $4,505           6.2%
                           ======           ====            ======           ======           ===

1993:
  Note payable -
    bank                   $3,920            6.0%           $3,920           $3,413           6.0%
                           ======           ====            ======           ======           ===
</TABLE>
- ---------------
(A) See Note 5 of notes to combined financial statements.

(B) Calculated using average monthly loan balances and actual interest expense.

             SCHEDULE X - SUPPLEMENTARY INCOME STATEMENT INFORMATION
                            (In Thousands of Dollars)

<TABLE>
<CAPTION>
         Column A                                        Column B
         --------                                        --------
                                                      Charged to Costs
         Item (A)                                       and Expenses
                                              ----------------------------------
                                               1995          1994          1993
                                              ------        ------        ------
<S>                                           <C>           <C>           <C>   
Maintenance and repairs                       $  243        $  345        $  271
                                              ======        ======        ======


Real estate taxes                             $1,790        $1,375        $1,231
                                              ======        ======        ======
</TABLE>
(A) Amounts for other items were less than 1% of revenue in all years.
<PAGE>
         FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND AFFILIATE

             SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                OCTOBER 31, 1995
                           (In Thousands of Dollars)
<TABLE>
<CAPTION>
     Column A                                Column B                 Column C                       Column D                
     --------                                --------                 --------                       --------
                                                                                                       Costs
                                                                                                    Capitalized
                                                                    Initial Cost                     Subsequent     
                                                                     to Company                     to Acquisition   
                                                             -------------------------        ---------------------------
                                                                           Buildings        
                                             Encum-                           and                                Carrying    
    Description                              brances         Land         Improvements        Improvements         Costs      
    -----------                              -------         ----         ------------        ------------        --------    
<S>                                          <C>           <C>              <C>                 <C>                <C>
Garden apartments:
    Sheridan Apts.,
        Camden, NJ                                         $   117          $   360             $  680                        
    Grandview Apts., Has-
        brouck Heights, NJ                                      22              180                150                        
    Lakewood Apts., Lake-
        wood, NJ                                                11              396                127                        
    Hammel Gardens, May-
        wood, NJ                                               313              728                583                        
    Palisades Manor,
        Palisades Park, NJ                                      12               81                 76                        
    Steuben Arms, River
        Edge, NJ                                               364            1,773                308                        
    Heights Manor, Spring
        Lake Heights, NJ                     $   307           109              974                291                        
    Berdan Court, Wayne NJ                                     250            2,206                776                        
    Westwood Hills,
        Westwood, NJ                          10,488         3,849           11,540                104                        
Commercial property:
    Glen Rock, NJ                                               12               36                 22                        
Shopping centers:
    Franklin Lakes
        Shopping Center,
        Franklin Lakes, NJ                                      29              380                959                        
    Westridge Shopping
      Center, Frederick, MD                   18,359         9,135           19,159                314                        
    Westwood Shopping
        Center, Westwood, NJ                   5,444         6,889            6,416                345                        
 Vacant land:
  Franklin Lakes, NJ                                           224                                                 $  8       
  Rockaway, NJ                                               1,683                                                  352       
  South Brunswick, NJ                                           80                                                  105       
                                             -------       -------          -------             ------             ----       
           Totals                            $34,598       $23,099          $44,229             $4,735             $465       
                                             =======       =======          =======             ======             ====       
</TABLE>
(Continued)
<PAGE>
         FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND AFFILIATE

       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION (Continued)
                                OCTOBER 31, 1995
                           (In Thousands of Dollars)
<TABLE>
<CAPTION>
                                             Column E                      Column F         Column G      Column H     Column I
                                             --------                    ------------     -------------   --------    -----------
                                       Gross Amount at Which
                                     Carried at Close of Period
                               -------------------------------------
                                             Buildings                                                                Which De-
                                                and                      Accumulated         Date of        Date      preciation
    Description                 Land        Improvements    Total(1)     Depreciation     Construction    Acquired    is Computed
    -----------                -------      ------------    --------     ------------     -------------   --------    -----------
<S>                            <C>           <C>            <C>             <C>             <C>        <C>            <C>
Garden apartments:                                                                                                                  
    Sheridan Apts.,                                                                                                                 
        Camden, NJ             $   117       $ 1,040        $ 1,157         $   569            1950          1964     7-40 years    
    Grandview Apts., Has-                                                                                                           
        brouck Heights, NJ          22           330            352             203            1925          1964     7-40 years    
    Lakewood Apts., Lake-                                                                                                           
        wood, NJ                    11           523            534             387            1960          1962     7-40 years    
    Hammel Gardens, May-                                                                                                            
        wood, NJ                   313         1,311          1,624             628            1949          1972     7-40 years    
    Palisades Manor,                                                                                                                
        Palisades Park, NJ          12           157            169              96         1935/70          1962     7-40 years    
    Steuben Arms, River                                                                                                             
        Edge, NJ                   364         2,081          2,445             996            1966          1975     7-40 years    
    Heights Manor, Spring                                                                                                           
        Lake Heights, NJ           109         1,265          1,374             739            1967          1971     7-40 years    
    Berdan Court, Wayne NJ         250         2,982          3,232           1,945            1964          1965     7-40 years    
    Westwood Hills,       
        Westwood, NJ             3,849        11,644         15,493             424            1966          1994     7-40 years
Commercial property:
    Glen Rock, NJ                   12            58             70              44            1940          1962     10-31.5 years
Shopping centers:                                                                                                                   
    Franklin Lakes 
        Shopping Center,                                                                                                            
        Franklin Lakes, NJ          29         1,339          1,368             321         1963/75          1966     10-50 years
    Westridge Shopping                                                                                                              
      Center, Frederick, MD      9,135        19,473         28,608           2,253            1986          1992     15-31.5 years
    Westwood Shopping               
        Center, Westwood, NJ     6,889         6,761         13,650           1,599            1981          1988     15-31.5 years
 Vacant land:                                                                                                                       
  Franklin Lakes, NJ               232                          232                                       1966/93   
  Rockaway, NJ                   2,035                        2,035                                    1964/92/93
  South Brunswick, NJ              185                          185                                          1964
                               -------       -------        -------         -------
           Totals              $23,564       $48,964        $72,528         $10,204
                               =======       =======        =======         =======
</TABLE>
(1)     Aggregate cost is the same for Federal income tax purposes.
<PAGE>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

             SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                            (In Thousands of Dollars)



Reconciliation of real estate and accumulated depreciation:
<TABLE>
<CAPTION>
                                                   1995        1994       1993  
                                                 --------    --------   --------
<S>                                              <C>         <C>        <C>     
Real estate:
    Balance, beginning of year                   $ 71,884    $ 56,080   $ 54,019

    Additions:
        Land                                                    3,849
        Building and improvements                     691      11,927        523
        Vacant land                                                        1,516
        Carrying costs                                 (7)         28         22

    Deductions - write-off of fully depre-
        ciated assets                                 (40)
                                                 --------    --------   --------
    Balance, end of year                         $ 72,528    $ 71,884   $ 56,080
                                                 ========    ========   ========

Accumulated depreciation:
    Balance, beginning of year                   $  8,708    $  7,433   $  6,298

    Additions - charged to operating expenses       1,536       1,275      1,135

    Deductions - write-off of fully depre-
        ciated assets                                 (40)
                                                 --------    --------   --------
    Balance, end of year                         $ 10,204    $  8,708   $  7,433
                                                 ========    ========   ========
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          OCT-31-1995
<PERIOD-END>                               OCT-31-1995
<CASH>                                         533,000
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      72,528,000
<DEPRECIATION>                              10,204,000
<TOTAL-ASSETS>                              65,535,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                     39,767,000
                                0
                                          0
<COMMON>                                    19,314,000
<OTHER-SE>                                     675,000
<TOTAL-LIABILITY-AND-EQUITY>                65,535,000
<SALES>                                              0
<TOTAL-REVENUES>                            13,250,000
<CGS>                                                0
<TOTAL-COSTS>                                9,952,000
<OTHER-EXPENSES>                               866,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              2,792,000
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          2,792,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,786,000
<EPS-PRIMARY>                                     1.79
<EPS-DILUTED>                                     1.79
        

</TABLE>


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