FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
10-K, 1997-01-30
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRST OF MICHIGAN CAPITAL CORP, DEFR14A, 1997-01-30
Next: FURON CO, SC 13G, 1997-01-30



                                      1996


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934
       For the Fiscal Year Ended October 31, 1996

[ ]    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                                           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 made 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  [   ]

Indicate by check mark, if disclosure of delinquent  filers pursuant to Item 405
of Regulations 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 ]

        Aggregate market value of the voting stock held by nonaffiliates
             of the Registrant as of December 31,1996 - $20,413,000

               Number of Shares of Common Stock outstanding as of
                          December 31, 1996 - 1,559,788

                       DOCUMENTS INCORPORATED BY REFERENCE
                        (To the Extent Indicated Herein)


<PAGE>
                                TABLE OF CONTENTS 

                                     PART I

ITEM  1   GENERAL DEVELOPMENT OF BUSINESS

         (A)      Organization and Background                                   

         (B)      Financial Information about Industry Segments                 

         (C)      Narrative Description of Business                             

                  (1)      Principal Activity                                   
                  (2)      Investment Portfolio                                 
                  (3)      Sources of Capital Funds                             
                  (4)      Patents, Trademarks                                  
                  (5)      Seasonability of Business                            
                  (6)      Inventory                                            
                  (7)      Dependence on Single Tenant (Customer)               
                  (8)      Backlog                                              
                  (9)      Government Contracts                                 
                  (10)     Competitive Conditions                               
                  (11)     Research and Development Activities                  
                  (12)     Impact of Governmental Laws and Regulations on
                           Registrant's Business                                
                  (13)     Employees                                            

         (D)      Financial Information about Foreign and Domestic
                  Operations and Export Sales                                   

ITEM  2   DESCRIPTION OF THE PROPERTY

         (A)      Portfolios of Investments                                     

                  APARTMENT PROJECTS                                            
                  SHOPPING CENTERS                                              
                  VACANT LAND                                                   
                  COMMERCIAL PROPERTY                                           

         (B)      Description of Mortgage Liens filed as against
                  Registrant's Investment Properties                            

                  (a)      Properties owned by Registrant which secure real
                           property mortgages                                   

                           (i)    Spring Lake Heights, New Jersey               
                           (ii)   Westwood, New Jersey                          
                           (iii)  Frederick, Maryland                           

                  (b)      Registrant's Line of Credit                          

                  (c)      Westwood Hills, LLC                                  

ITEM  3   LEGAL PROCEEDINGS
 
ITEM  4   SUBMISSION OF MATTERS TO A VOTE OF SECURITY
                           HOLDERS                                              


                                     - 2 -
<PAGE>

                                     PART II

ITEM  5   MARKET FOR THE  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 OPERATIONS

         (A)      Liquidity and Capital Resources                               

                  (a)      Overview                                             
                  (b)      Results of Operations                                
                  (c)      Liquidity and Capital Resources                      
                  (d)      Capital Strategy                                     
                  (e)      Economic Conditions                                  

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 REGISTRANT

         (A)      Identification of Trustees                                    

         (B)      Identification of Executive Officers                          

         (C)      Identification of Certain Significant Employees               

         (D)      Identification of Certain Significant Family
                  Relationships                                                 

         (E)      Business Experience                                           

         (F)      Involvement in Certain Legal Proceedings                      

ITEM 11   EXECUTIVE COMPENSATION

         (A)      OFFICERS                                                      

         (B)      TRUSTEES                                                      

ITEM 12   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         (D)      Security Ownership of Certain Beneficial Owners and
                  Management                                                    
 
ITEM 13   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         (A)      Transactions with Management and others                       

         (B)      Certain Business Relationships                                

         (C)      Indebtedness of Management                                    

                                     - 3 -
<PAGE>
         (D)      Transactions with Promoters                                   

                                     PART IV

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























































                                     - 4 -
<PAGE>
PART I

ITEM 1            GENERAL DEVELOPMENT OF BUSINESS

         (A) Organization and Background

         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.  In addition,  Registrant may in the
future seek to purchase  properties  and to develop  properties  utilizing  more
financing from third party institutional sources than it has in the past.

         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 shareholder 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  interest in securities,  whether or not secured
by mortgages, rents and lease payments and the ownership of any other interests,
including  equity  interest,  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").

         (B) Financial Information about Industry Segments

         The Registrant is engaged in one industry  segment,  the investment and
management  of real  property.  The revenue and  profits  from the  Registrant's
operations are as set forth in the Financial Statements annexed hereto.

         (C) Narrative Description of Business







                                     - 5 -
<PAGE>
         (1) Principal Activity.  The principal activity of the Registrant is to
purchase real property,  improved and  unimproved,  primarily for investment and
not for resale. The Registrant is formed as a REIT under the Code which provides
investors  in  the  Registrant's   shares  the  opportunity  to  participate  in
diversified  properties  consisting,  primarily,  of income producing  apartment
complexes and shopping  centers.  The Registrant  does own vacant property which
yields no income.


         (2) Investment  Portfolio.  The  Registrant's  real estate assets as of
October 31, 1996,  consisted of 15  properties  all of which are wholly owned by
the  Registrant.  In addition,  the Registrant  holds a 40% percent  interest in
Westwood Hills, a New Jersey Limited  Liability Company  (sometimes  hereinafter
referred to as the  "Westwood  Hills,  LLC" or the "LLC")  which owns a 210 unit
apartment complex in Westwood, New Jersey (the "Westwood Hills Apartments").

         (a) Real Property  Investments.  The following table sets forth certain
information  concerning  Registrant's  real estate held as of October 31,  1996:
<TABLE>
<CAPTION>
                                                                     Depreciated
                                                 Square Feet,          Cost of
                                               Apartment Units       Buildings &
Real Estate                   No. of             or Acreage           Equipment
Investments                 Properties         of Vacant Land           (000's) 
- -----------                 ----------         --------------          ------- 
<S>                            <C>          <C>                        <C>
Apartment
Properties ............        8(1)             639 Units              $ 5,594
 
Commercial
Property ..............        1              4,800 sq. ft.            $    25

Shopping
Centers ...............        3            461,448 sq. ft.(2)         $38,931

Unimproved
Land ..................        3              62.39 Acres(3)           $ 2,472

- --------

1    Exclusive of Westwood Hills, LLC described in Item 1 C (2) hereof.
2    Includes 33,320 square feet of leasable space at the present Franklin Lakes
     Shopping  Center,  Franklin Lakes, New Jersey (the "Franklin Lakes Shopping
     Center") which is presently being  demolished;  does not include the 88,000
     square  feet of  leasable  space at the new  center  to be  constructed  at
     Franklin Lakes,  New Jersey as described in Item (C)(d)(ii)  hereof at Page
     8; does not include the approximately  63,932 square feet of leasable space
     which the  Registrant  anticipates it will complete the purchase of located
     in Patchogue, New York as described in Item 1 (C)(d)(i) hereof at Pages 7 -
     8.
3    Includes unimproved land contiguous to Franklin Lakes Shopping Center.
</TABLE>

         The Registrant's  mortgage  indebtedness  relating to the real property
investments  described  above were  approximately  $23,609,000 as of October 31,
1996 consisting of three mortgages as described in Item 2 (B)(a) hereof at Pages
20 and 21.
                                     - 6 -
<PAGE>
         (b)  Investment  in  LLC.  The  following   table  sets  forth  certain
information concerning the Registrant's interest in the Westwood Hills, LLC.
<TABLE>
<CAPTION>

                                                                                       Depreciated
                                                      Investments       Number of        Cost of
          Other                     Number of           held by         Apartment      Buildings &
          Investments               Properties        Registrant          Units         Equipment
          -----------               ----------        ----------          -----         ---------
                                                                                         (000's)
          <S>                           <C>               <C>              <C>       <C>
          Westwood Hills,
          New Jersey
          Limited Liability
          Company                       1                 40%              210       $14,928,000.00

</TABLE>

         Registrant  purchased a forty (40%) percent interest in Westwood Hills,
LLC in June, 1994.

         The LLC is subject to a mortgage in the amount of $10,500,000  having a
current principal balance, as of October  31, 1996, of approximately $10,346,000
as described in Item 2 (B)(c) at Pages 21 and 22 hereof.

         The Registrant is the managing member of Westwood Hills, LLC.

         (c) Other  Investments.  The Registrant does not hold any mortgage note
receivables.

         The  Registrant  is  engaged  in  no  business  other  than  as  herein
described.

         (d) New Investment and Development of Present Property.

         (i) Contract to Purchase Shopping Center

         The  Registrant  has entered into a Contract to purchase 8.775 acres of
land located in the Hamlet of Patchogue, Township of Brookhaven, Suffolk County,
New York (the "Land") for the purchase  price of $10.4  million (the  "Patchogue
Shopping Center").  Registrant estimates that closing costs will be $600,000. As
a result,  the total costs of the new center will be approximately  $11 million.
There is presently being  constructed on the land a food supermarket  consisting
of approximately 63,932 square feet of space (the "Store") which has been leased
to a major food supermarket operator.

         It is  anticipated  that the  Store  will be  constructed  and open for
operations in the Spring of 1997. The Registrant will complete the purchase only
after the Store is ready to open to the public.








                                     - 7 -
<PAGE>
         At the time of the  closing  for the  Patchogue  Shopping  Center,  the
Registrant  expects to borrow  approximately  seventy-five  (75%) percent of the
purchase price or  $8,250,000.  Registrant  anticipates  that any such financing
shall be secured by a first mortgage.  The mortgage may, however,  be secured by
either the Patchogue Shopping Center or other properties owned by the Registrant
subject to securing a release or other  compliance with the terms of the Line of
Credit (See Item 1(C)(3)  hereof at page 8 and Item  1(C)(10)(f) at page 12. The
balance  of  the  funds  required  for  closing  will  be  secured  through  the
Registrant's  line of credit  with Summit Bank  (hereinafter  described  in Item
1(C)(3) at Page 8).

         (ii) Development of Present Property

         In addition to the  acquisition  of the Patchogue  Shopping  Center the
Registrant has closed the Franklin Lakes Shopping Center as of November 1, 1996.
The present shopping center,  consisting of approximately 33,320 square feet was
in the process of being demolished as of December 1, 1996.

         The  Registrant  has secured  all  governmental  approvals  required to
construct  a new center at its  Franklin  Lakes,  New Jersey  property.  The new
center will consist of approximately 88,000 square feet of leasable space.

         The  Registrant  has leased  approximately  42,000  square  feet of the
proposed new center to a major food supermarket  operator. No other space at the
new center has been leased as of January 1, 1997.

         Construction  of the new center will begin  during  January or February
1997, weather permitting. It is expected that the new center will be open to the
public  sometime  during  the  Fall  of  1997.   Registrant   anticipates   that
construction   will  take   approximately   six  (6)  months  to  complete  once
construction begins.

         The Registrant  anticipates that the new center will cost approximately
$10.0 million to construct including all site improvements.  It is the intention
of the  Registrant to secure a mortgage  representing  approximately  75% of the
fair market value of the new center with the balance of the required funds being
secured  by  drawing  down on its  credit  line  with  Summit  Bank.  Registrant
anticipates  that it will apply for a $10 million  mortgage to fund the costs of
the new  center.  Any such  mortgage  will be subject to the terms of the credit
line (hereinafter described in Item 1(C)(3) at Page 8 hereof).

         (3) Sources of Capital Funds

         The  Registrant  relies upon its line of credit with Summit  Bank,  the
successor  to United  Jersey  Bank  ("UJB"),  in the amount of $20  million as a
primary source of funds to meet  operational and investment  needs (the "Line of
Credit").

         The Line of Credit was originally  negotiated with UJB in July of 1994.
The Line of Credit will expire by its terms on February 10, 1997. The Registrant
anticipates,  however,  that  Summit  Bank will extend the Line of Credit for an
additional period of time on terms similar to those presently in place.






                                     - 8 -
<PAGE>
         In accordance with the provisions of Section 2.03 of the Line of Credit
and subject to a $20 million  limitation on all advances,  Summit Bank 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.

         In  accordance  with  Section  2.02(b) and Section  6.09 of the Line of
Credit, 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,  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)
Summit Bank's variable Base Lending Rate, as announced from time to time; or (b)
(i) the average if 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  proceeding  the  advance  date  (round  upward to the near whole
multiple  of 1/16 of 1% per annum)  divided by (ii) a  percentage  equal to 100%
less than 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  $10,000,000.00
will bear  interest  at Summit  Bank's  Base  Lending  Rate plus one half of one
percent  (1/2%)  or at the LIBOR  Based  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,  1996,  was  $5,662,000  with an
applicable  interest rate of 7.875%. The interest rate, as of December 31, 1996,
remained at 7.875%.

         (4) Patents, Trademarks

         The Registrant holds no patents,  trademarks,  licenses,  franchises or
concessions, none of which are material to the business of the Registrant.

         (5) Seasonability of Business

         Registrant's business is not seasonal.

         (6) Inventory

         Registrant's business does not require the maintenance of inventory.


                                     - 9 -
<PAGE>
         (7) Dependence on Single Tenant (Customer)

         The  Registrant's  business is not  materially  dependent upon a single
tenant or a few tenants.  No single tenant occupies more than 10% percent of the
Registrant's  total  holdings.  Registrant  does  own a single  Tenant  building
located in Glen Rock,  New Jersey  consisting  of 4,800  square feet of leasable
space which is presently  leased through  January 31, 2000.  Registrant does not
consider  the  Glen  Rock  holding  to be  significant  in  terms  of its  total
investment portfolio.

         (8) Backlog

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

         (9) Government Contracts

         None of the  registrant's  holdings are leased to either the Federal or
any State Governments or to any subdivision thereof.

         (10) Competitive Conditions

         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,  together with 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  financial  resources,  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,  marketing  through  cable and  computer  sources 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.

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




                                     - 10 -
<PAGE>
         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  government  regulations,   such  as
limitations  on hours of  operation,  changes in tax laws or rates and potential
environmental or other legal liabilities.

         (b)      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 Registrant might suffer a loss of rent and
experience  extraordinary  delays while incurring  additional costs in enforcing
its rights as landlord.

         (c)      Renewal of Leases and Reletting of Space

         (i) 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   distribution   to
shareholders may be adversely affected.

         (ii)  There  are no  leases  which  Registrant  considers  material  or
significant  in terms of any single  property or  Registrant's  portfolio  which
expire during fiscal year 1997.

         (d)      Illiquidity of Real Estate Investments; Possibility that
                  Value of the Registrant's Interests may be less than its
                  Investment

                                     - 11 -
<PAGE>
         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,  LLC is also  subject  to  transfer
constraints imposed by the Operating Agreement for the Limited Liability Company
and by the fact there is a limited market for the  Registrant's  interest in the
Limited  Liability  Company.  Transfer of Registrant's  interest in the Westwood
Hills,  LLC is further  restricted  by the fact that the interest in the Limited
Liability Company was not registered pursuant to any applicable Federal or State
Securities Laws.

         If the  Registrant  were compelled to liquidate its real estate and its
holding in Westwood  Hills,  LLC,  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.

         (e)      Inability to Obtain Financing

         The  Registrant  may or  may  not  be  able  to  obtain  financing  for
improvements, capital expenditures,  acquisitions, development of its properties
or expansion  thereof on terms which are acceptable to the  Registrant.  In such
event,  Registrant  might elect to defer such projects rather than to proceed on
terms which are unfavorable.

         (f)      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  together  with and the shopping  centers  located in
Westwood, New Jersey and Frederick,  Maryland,  there is a blanket mortgage lien
covering all of the  Registrant's  apartment  properties  and  retail/commercial
properties  as a result  of the Line of  Credit.  (See Item  2(B)(b)  at Page 21
hereof).  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.  The  Board  of  Trustees  of the
Registrant has decided to increase the level of debt which the  Registrant  will
sustain over the level of indebtedness in the past. As described in Item 1(C)(d)
(i) and (d) (ii) at Page 7  hereof,  the  Registrant  intends  to  purchase  the
Patchogue Shopping Center and to construct a new shopping center at its Franklin
Lakes,  New Jersey property  utilizing  mortgage  funding which will be equal to
approximately  seventy-five  (75%)  of the  market  value of the  properties  as
determined  by the  lending  institution  or  institutions  subject  to  certain
restrictions  set  forth  in the Line of  Credit  (see  Item  1(C) (3) at Page 8
hereof) which mortgage for the Patchogue  Shopping Center may not necessarily be
filed  against  the  Patchogue  New  York  property  all as  described  in  Item
1(C)(d)(i) at page 7 hereof.  As a result,  the  Registrant  will be more highly
leveraged,  than it has been in, at least, the past two (2) years,  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.




                                     - 12 -
<PAGE>
         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 2 B at Pages  20 - 22,  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 its  shopping  centers  located in  Frederick,  Maryland and
Westwood,  New  Jersey.  Both of the  mortgages  for said  shopping  centers are
significant and are described in Item 2 (B) Pages 20 and 21 hereof. In addition,
Registrant  holds a 40% percent  interest in the Westwood Hills,  LLC which owns
the Westwood Hills Apartment Complex. 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 Westwood
Hills,  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 could have a material  adverse
effect on the  Registrant.  Registrant  is  confident,  however,  based upon the
Registrant's  financial  resources and assets and the present market conditions,
that it will  be  able  to  refinance  such  indebtedness  on  terms  which  are
satisfactory.  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.

         In addition,  the Line of Credit which the  Registrant  depends upon to
provide  financing  expires by its terms on February  10,  1997.  Registrant  is
confident that the Line of Credit will be extended.  In the event,  however, the
Line of Credit  was not  extended,  the  Registrant  could not meet its  present
obligation  to  purchase  the  Patchogue   Shopping   Center  and  complete  the
construction  of the new  center at its  Franklin  Lakes,  New  Jersey  property
without:  (a) securing an alternate  Line of Credit;  (b) securing a substantial
amount of capital  through  private or institution  sources  whether  secured or
unsecured; or (c) secure additional capital through a stock offering.









                                     - 13 -
<PAGE>
         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,  Summit
Bank  agreed to: (a)  release  of such  property  from its Line of Credit or (b)
subordinate its Line of Credit to any such refinancing.


         (11) Research and Development Activities

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

         (12)  Impact  of  Governmental  Laws and  Regulations  on  Registrant's
Business

         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 any 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:

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







                                     - 14 -
<PAGE>
         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.

         Under the current zoning ordinances,  the property can be developed for
residential  use only.  Registrant  has no present plan to develop the property.
Any development would be subject to all then applicable  governmental  rules and
regulations.

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

         The Registrant  owns  thirty-three  (33) acres of land located in South
Brunswick,  New  Jersey  which is  presently  leased to third  parties  for farm
purposes (the "South Brunswick Property").

         The  South  Brunswick  Property  is  situated  adjacent  to the  J.I.S.
Landfill  (the  "Landfill")  which is listed on the National  Priority  List for
cleanup activities under the Comprehensive Environmental Response,  Compensation
and Liability  Act of 1980.  The Landfill has been the subject of both State and
Federal environmental cleanup efforts.  Registrant has verified that there is no
present evidence that the South Brunswick Property has been negatively  impacted
by the migration of contaminants  from the Landfill.  The groundwater  below the
South Brunswick  Property is, however,  the subject of State supervised  cleanup
efforts.

         The  Registrant  does not believe that future  development of the South
Brunswick  Property will be limited by the cleanup effort since the  groundwater
is not the source of drinking water at the site. Any development would, however,
be subject to an  environmental  audit which would  include an inquiry  into the
level  of  pesticides   present  because  of  its  current  farm  use.  No  such
environmental audit has been conducted.

         (c) 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 the New Jersey  Department of  Environmental  Protection  ("NJDEP") which may
require extraordinary construction methods.

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

         This  property  contains  wetlands  and  associated  transition  areas.
However,  the location of all such areas has been  determined by the  Registrant
and NJDEP and will not impair the  development  of the  property as described in
Item 1 C (d)(ii) at Page 7 hereof.

         (e) Other




                                     - 15 -
<PAGE>
         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 its  shopping  center  located in  Frederick,  Maryland.
Westwood Hills, LLC did conduct a full environmental audit prior to its purchase
of the Westwood Hills Apartment  Complex.  A full  environmental  audit has been
conducted in connection with the contemplated purchase of the Patchogue Shopping
Center.

         (13) Employees

         Registrant,  as of October 31, 1996,  has no full-time  employees.  The
Registrant has eight (8) Trustees and one (1) Executive  Secretary/Treasurer who
are not full-time employees.

































                                     - 16 -
<PAGE>
         Hekemian & Co., Inc.  ("Hekemian & Co.") 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.  In
addition, Hekemian & Co. employs various superintendents and other personnel who
perform  various  services  at  the  Registrant's  properties.  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

         (A) Portfolios of Investments

         The following  chart sets certain  information  relating to each of the
Registrant's  investments.  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 and Frederick, Maryland and
the  Registrant's 40% interest in Westwood Hills, LLC are subject to a lien from
Summit Bank for the Line of Credit in the face amount of $20 million.
<TABLE>
<CAPTION>
APARTMENT PROJECTS
                                                                                    Mortgage
                                                                    Occupancy      Balance or
Property and                        Year           No. of          Rate as of      Bank Loan
Location                          Acquired         Units            10/31/96        (000's)
- --------                          --------         -----            --------        -------
<S>                                 <C>              <C>               <C>          <C>
Lakewood Apts.
Lakewood, N.J.                      1962             40                96.1%          None

Palisades Manor
Palisades Pk., N.J.                 1962             12                94.7%          None

Grandview Apts.
Hasbrouck Heights,
N.J.                                1964             20                94.1%          None

Heights Manor
Spring Lake Heights,
N.J.                                1971             79                97.6%          $222

Hammel Gardens                      1972             80                95.5%          None
Maywood, N.J.

Sheridan Apts.
Camden, N.J.                        1964             132               91%            None


                                     - 17 -
<PAGE>
<CAPTION>
                                                                                    Mortgage
                                                                    Occupancy      Balance or
Property and                        Year           No. of          Rate as of      Bank Loan
Location                          Acquired         Units            10/31/96        (000's)
- --------                          --------         -----            --------        -------
<S>                                 <C>              <C>               <C>          <C>

Steuben Arms
River Edge, N.J.                    1975             100               97.1%          None

Berdan Court
Wayne, N.J.                         1965             176               94.4%          None

Westwood Hills,
LLC(4)                              1994             210               97.2%        $10,346

(4)  Registrant holds a forty (40%) percent interest in the Westwood Hills, LLC.
</TABLE>
         The above  listed  apartment  properties  are  subject to various  rent
control ordinances summarized as follows:

                         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 five  (5%)  percent  annual  increase.  Full
                vacancy decontrol.

         Maywood: (Hammel Gardens)

                Renewals based on 4.25% annual increase. Partial decontrol based
                on highest rent for similar type apartment.

         Spring Lake Heights: (Heights Manor)

                Renewals  based on a 3.5% annual  increase  until  September  1,
                1997,  thereafter  a 4.5%  annual  increase is  permitted.  Full
                vacancy decontrol.

         Lakewood: (Lakewood Apartments)

                Renewals based on a 6.5% annual increase.

         Palisades Park: (Palisades Manor)

                All  leases  which are  renewed  may be  increased  by four (4%)
                percent on an annual basis.  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 four (4%) above the last rent charged
                for such unit.

                                     - 18 -
<PAGE>
         Camden: (Sheridan Apartments)

                Renewals  based on Consumer  Price Index with a maximum six (6%)
                percent annual 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 four (4%)  percent  annual  increase.  Full
                vacancy decontrol.

         Westwood: No rent control is in effect.
<TABLE>
<CAPTION>

SHOPPING CENTERS

                                                                             Mortgage
                                                            Occupancy       Balance or
Property and                Year             Square         Rate as of      Bank Loan
Location                  Acquired            Feet           10/31/96        (000's)
- --------                  --------            ----           --------        -------
<S>                        <C>             <C>                <C>            <C>
Franklin Lakes,   
N.J.                       1966             33,320            14.1%(5)         None

Westwood, N.J.             1988            173,854            99.2%          $ 5,319

Frederick,
Maryland                   1992            254,274            98.7%          $18,068

Patchogue,
New York                   1997(6)           N/A              N/A              N/A

- --------

5    The Franklin Lakes Shopping Center was effectively closed for operations on
     or about November 1, 1996.  The demolition of the present center  commenced
     in December 1996.  Construction  of the new center is scheduled to commence
     during  January or  February,  1997  weather  permitting  with a  projected
     completion  date of  during  the  Fall of  1997,  all as more  particularly
     described in Item 1(C)(d)(ii) at Page 8.

6    The Registrant  intends to complete the purchase of 63,932 square feet food
     supermarket  on a 8.775 acre parcel of land located in Patchogue,  New York
     during  the  Spring  of 1997  all as more  particularly  described  in Item
     1(C)(d)(i) at Page 7.
</TABLE>









                                     - 19 -
<PAGE>
<TABLE>
<CAPTION>
VACANT LAND

                                                                                        Mortgage
                                                                      Acreage         Balance or
Property and                                         Current           for             Bank Loan
Location                          Acquired             Use            Parcel            (000's)
- --------                          --------             ---            ------            -------
<S>                                 <C>              <C>               <C>                <C>
Franklin Lakes                      1966             Contiguous
                                                     to Franklin
                                                     Lakes Shop-
                                                     ping Center
                                                     (Planned for
                                                     future
                                                     develop-
                                                     ment)             15.76              None

Rockaway                            1964/1963        None              22.00              None

South Brunswick                     1964             Leased as
                                                     farmland
                                                     qualifying
                                                     for state
                                                     farmland
                                                     assessment
                                                     tax
                                                     treatment         33                 None
<CAPTION>

COMMERCIAL PROPERTY

                                                                                        Mortgage
                                                                                       Balance or
Commercial                           Year           Square                              Bank Loan
Location                            Acquired         Feet              Tenant           (000's)
- --------                            --------         ----              ------           -------
<S>                                 <C>              <C>               <C>                <C>

Glen Rock                           1962             4800              1 Tenant,          None
                                                                       100% of
                                                                       Property
</TABLE>

         (B)  Description  of  Mortgage  Liens  filed  as  against  Registrant's
Investment Properties

         The   Registrant   has  borrowed   funds  from   various   third  party
institutional  lenders  which  are  secured  by its  investment  properties,  as
follows:

         (a)  Properties   owned  by  Registrant   which  secure  real  property
mortgages.

         The Registrant,  as of October 31, 1996, owed a total of $23,609,000.00
which indebtedness was secured by the following described mortgages:

                                     - 20 -
<PAGE>
         (i)  Spring  Lake  Heights,  New  Jersey.  Spring  Lake  Heights  is  a
         seventy-nine (79) unit apartment complex which secures a first mortgage
         having a principal due as of October 31, 1996 of $222,000. The mortgage
         is held by Summit Bank,  the successor in interest to UJB. The mortgage
         is  self-liquidating  and shall be paid, in full, as of April 1999. The
         mortgage bears interest at the rate of 7 5/8% until April 1997 when the
         interest  will be reduced to 7.0% pursuant to the terms of the Mortgage
         Note.

         (ii)  Westwood,  New Jersey.  The  Westwood,  New Jersey  property is a
         shopping  center  with  approximately  173,854  square feet of leasable
         space.  The shopping center secures a first mortgage having a principal
         balance due as of October 31, 1996 of $5,319,000.  The mortgage is held
         by Travelers  Ins. Co., as successor to Aetna Life  Insurance  Company,
         and bears  interest  at the rate of 10% per annum.  The  Mortgage  Note
         secured by the  Mortgage is due February 1, 2003.  At that time,  there
         will be a balloon payment due of $4,203,885. The Registrant has made no
         provision  to reserve  cash to pay this  indebtedness  when it matures.
         (See Item 1(C)(10)(f), Page 12).

         (iii)  Frederick,  Maryland.  The  Frederick,  Maryland  property  is a
         shopping  center  with  approximately  254,274  square feet of leasable
         space.  The shopping  center secure a first mortgage having a principal
         balance due as of October 31, 1996 of $18,068,000. The mortgage is held
         by State  Mutual Life  Insurance  Company  ("State  Mutual")  and bears
         interest at the rate of 9% per annum.  The Mortgage Note secured by the
         mortgage is due August 1, 1997. The Registrant has made no provision to
         reserve cash to pay this indebtedness  when it matures.  The Registrant
         has been  advised  that State  Mutual has  withdrawn  from the mortgage
         market and is not, therefore, willing to renew the mortgage. Registrant
         is in the  process of  securing  alternate  financing  sources  for the
         amount of the mortgage  balance.  Registrant  is  confident  that a new
         mortgage source will be identified prior to August 1, 1997.

         (b) Registrant's Line of Credit

         The  Registrant  has a $20 million Line of Credit with Summit Bank (See
Item 1 C (3) at Page 8  hereof).  The Line of  Credit  is  secured  by a blanket
mortgage  lien filed as against  all of the  Registrant's  developed  properties
except the Spring Lake Heights,  Westwood,  New Jersey and  Frederick,  Maryland
properties  which support  individual  mortgages  described  above. In addition,
Summit  Bank's  mortgage  lien has not been filed as  against  any of the vacant
property held by the Registrant in Rockaway, New Jersey and South Brunswick, New
Jersey.

         (c) Westwood Hills, LLC

         The Registrant  holds a forty (40%) percent interest in Westwood Hills,
a New  Jersey  Limited  Liability  Company  (the  "LLC")  which  owns a 210 unit
apartment complex located in Westwood, New Jersey.

         The Westwood Hills, LLC purchased the Westwood Hills Apartment  Complex
in 1994 for a purchase price of  $15,389,000.00  including closing costs. At the
time of the  purchase,  the LLC  secured a short term  mortgage in the amount of
$9,520,000.00 from United Jersey Bank.



                                     - 21 -
<PAGE>
         In  September  1995  Westwood  Hills,  LLC  refinanced  Westwood  Hills
Apartment  Complex.  A new mortgage in the amount of $10,500,000.00  was secured
from USG Annuity (the "USG  Mortgage").  The USG Mortgage is for a term of seven
(7) years with a twenty- five (25) year payment,  the interest rate is 7.80% per
annum. The principal balance of the mortgage is  $10,346,000,  as of October 31,
1996.

         At the  end of  the  seven  (7)  year  term  of  the  USG  Mortgage,  a
substantial balloon payment will be due in the amount of $9,230,965.00.  The LLC
has made no provision to reserve cash to meet this balloon  payment  obligation.
(See, Liquidity and Capital Reserves).  Westwood Hills, 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 than  favorable  than the
present mortgage terms and conditions.

ITEM 3            LEGAL PROCEEDINGS

         There are no material pending legal proceedings to which the Registrant
is a party of which any of its  properties is the subject.  There are,  however,
ordinary and routine  litigation  involving the Registrant's  business including
various tenancy and related matters.

         There are no legal  proceedings  concerning  environmental  issues with
respect to any property owned by the Registrant.

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 of fiscal year 1996.

                                    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,  are 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>
1995

1st Quarter                23 1/2           23 1/2            24 1/2            24 1/8           2,545

2nd Quarter                23               23                24                23 7/8           3,812

3rd Quarter                23               23                24                24 1/2           2,050

4th Quarter                23               22                24                23               5,169
                                     - 22 -
<PAGE>
<CAPTION>
                                                                                               Number of
Calendar                         Bid Prices                          Asked Prices               Shares
Quarter                    High             Low               High              Low              Sold
- -------                    ----             ---               ----              ---              ----
1996
<S>                        <C>              <C>               <C>               <C>              <C>

1st Quarter                22               22                23                22 3/4           4,400

2nd Quarter                22               21 1/2            23                22 1/2             600

3rd Quarter                21 1/2           19                22 1/2            22               2,400

4th Quarter                21 7/8           21 1/2            22 1/2            22               6,200
</TABLE>


         The source of the foregoing 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, 1996. As of December
31, 1996, the Registrant's shares where held by 393 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 13, 1996 and has been updated
through December 31, 1996.

ITEM 6            SELECTED FINANCIAL DATA

         As of or for the Year Ended October 31, 1996.
<TABLE>
<CAPTION>
                           1996           1995          1994          1993          1992
                        --------       --------      --------      --------      --------
<S>                     <C>            <C>           <C>           <C>           <C>
Operating data:
Rental revenue ....     $ 13,678       $ 13,250      $ 11,162      $  9,948      $  8,465
Rental expenses ...       10,218          9,592         8,235         7,268         5,899
                        --------       --------      --------      --------      --------

Income from
rental operations .        3,460          3,658         2,927         2,680         2,566
Other Income ......            7              5             5             4           136
                        --------       --------      --------      --------      --------
                           3,467          3,663         2,932         2,684         2,702

Other expenses ....         (667)          (754)         (473)         (389)         (264)
Minority interest .         (138)          (123)          (76)
Net income ........     $  2,662       $  2,786      $  2,383      $  2,295      $  2,438
                        ========       ========      ========      ========      ========
Total assets ......     $ 65,222       $ 65,535      $ 65,613      $ 51,356      $ 50,064
                        ========       ========      ========      ========      ========

                                     - 23 -
<PAGE>
<CAPTION>
                           1996           1995          1994          1993          1992
                        --------       --------      --------      --------      --------
<S>                     <C>            <C>           <C>           <C>           <C>

Long term
obligations .......     $ 33,955       $ 34,598      $ 34,019      $ 24,963      $ 25,341
                        ========       ========      ========      ========      ========

Per share data
Earnings per share      $   1.71       $   1.79      $   1.53      $   1.47      $   1.56
                        ========       ========      ========      ========      ========

Dividends per share     $   1.71*      $   2.53      $   1.62      $   1.56      $  1.765
                        ========       ========      ========      ========      ========

</TABLE>
*    The dividend  shown for 1996 includes the dividend paid in December 1996 of
     $0.66 per share.  This dividend was related to the earnings for fiscal year
     1996 but was not paid out to Registrant's shareholders until December 1996.

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

         (A) Liquidity and Capital Resources.

         (a) 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.

         (b) Results of  Operations.  Rental  revenues for the fiscal year ended
October 31, 1996, were $13,678,000.00 as compared to $13,250,000.00 for the same
period in 1995.  The rental  expenses  increased to  $10,218,000.00  for 1996 as
compared to $9,592,000.00 for 1995.

         The Registrant's net income for the fiscal year 1996 was  $2,662,000.00
or $1.71 per share as compared to a net income of $2,786,000.00  for fiscal year
1995 or $1.79 per share.

         The  Registrant   has  continued  to  raise  rents  whenever   possible
consistent  with market  conditions  while  maintaining  its vacancy  factors at
acceptable levels.

         Operating expenses increased during fiscal year 1996 due, primarily, to
the cost for heating and snow  removal.  The  Northeast  endured a severe winter
during calendar year 1995-1996 with record snow falls. As a result, both heating
and snow  removal  costs were  substantially  increased  over the same costs for
fiscal year 1995.

         Registrant also took various  writeoffs in fiscal year 1996 for accrued
rent together with other matters.






                                     - 24 -
<PAGE>
         In addition to the foregoing, the Registrant has been in the process of
closing the existing  Franklin Lakes Shopping  Center.  As a result,  during the
past  several  quarters,  leases were not renewed  and  leasable  space was left
vacant.  The existing  center has been closed as of November 1, 1996. The income
for the center was  $29,635  for fiscal  year 1996 as  compared  to $91,300  for
fiscal year 1995.

         During  the  demolition  and  construction  of the new  Franklin  Lakes
Shopping  Center  the  costs of  construction,  including  all  interest  on any
construction  loan and real property taxes,  will be incurred by the Registrant.
In accordance with generally accepted accounting  principles,  the costs will be
capitalized.  As a result,  Registrant's  expenses during fiscal year 1997 will,
except  for the period of time after  October  31,  1996 (the last day of fiscal
year  1996)  to the  first  day of  construction  (sometime  during  January  or
February,  1997  weather  permitting)  will not be reflected in its expenses for
fiscal year 1997.  The affect of the  forgoing is that while  expenses are being
incurred from a cash point of view, the items which would ordinarily be expenses
will be capitalized for fiscal year 1997.

         (c) Liquidity and Capital Resources.  Cash flows from operations,  debt
financing and the sale of Registrant's 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 Summit Bank 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 Summit Bank's Base Lending
Rate or at the LIBOR Based, plus 200 basis points (2.0%) on all borrowings up to
$10,000,000;  and  (ii) at  Summit'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,  1996,  the  sum  of
$5,662,000.00 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.



                                     - 25 -
<PAGE>
         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  and  the  purchase  of the  Patchogue  Shopping  Center
described in detail at Item 1(C)(d)(i) and (ii) at Pages 7 and 8 hereof.

         i.  Short  Term  Liquidity.  The cash  flow  from  operations  has been
         sufficient  to meet all current  operational  needs of the  Registrant.
         Nevertheless,  the  commitment  made by the  Registrant to demolish and
         erect the new  Franklin  Lakes  Shopping  Center  and to  purchase  the
         Patchogue  Shopping  Center  will  require the  Registrant  to secure a
         permanent   mortgage   for   each   of  the   properties   representing
         approximately seventy-five (75%) of the costs to purchase the Patchogue
         Shopping  Center  and to  construct  the new  Franklin  Lakes  Shopping
         Center. The balance of the funds required will be secured from the Line
         of Credit. The cash flow from operations will not be sufficient to fund
         the  purchase  of the  Patchogue  Shopping  Center  or to meet the cash
         requirements  for the  construction  of the new Franklin Lakes Shopping
         Center.

         ii. Long Term Liquidity.  The Registrant anticipates that the cash flow
         from operations after the purchase of the Patchogue Shopping Center and
         construction  of the new Franklin  Lakes  Shopping  Center will be more
         than sufficient to meet the new mortgagee obligations for each project.
         Registrant  also expects that the cash flow from operations will permit
         the Registrant to pay down the Line of Credit over a period of time.

         iii.   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 the properties.  After the lease term or
         in the event a tenant is unable to meet its 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.

         iv.  Registrant may also seek purchase money financing or institutional
         financing,   other  than  the  Line  of  Credit,  to  finance  any  new
         acquisitions  in  addition  to the  Patchogue  Shopping  Center and the
         renovation of the Franklin Lakes  Shopping  Center as described in Item
         1(c)(d)(i)(ii)  at  pages 7 and 8  hereof.  As of  December  31,  1996,
         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) Capital Strategy



                                     - 26 -
<PAGE>
         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.

         (e) Economic Conditions

         The  Registrant  anticipates  that the U.S.  Mid-Atlantic  states  will
continue  to  experience  moderate  growth  with  limited  inflation.  Continued
economic  strength in the  employment  market  should  allow the  Registrant  to
realize its current occupancy rates for its apartments with a sound support base
for its shopping center operations.

         Any sustained  inflation may, however,  negatively impact Registrant in
at least two  areas:  (a) its Line of Credit is based  upon a  floating  rate of
interest which would,  if increased over the 7.875% interest rate as of December
31, 1996,  result in increased  costs of operations;  and (b) Registrant will be
seeking  two  permanent  mortgages  to finance  the  purchase  of the  Patchogue
Shopping Center and to replace the present mortgage for its Frederick,  Maryland
Shopping Center which is due as of August 1, 1997. In addition,  Registrant will
also seek a  construction  and then a permanent  mortgage  for the new  Franklin
Lakes Shopping Center. Any increase in mortgage interest rates would necessarily
increase the costs of operations during fiscal 1997.


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, LLP 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.

         J.H. Cohn, LLP has acted as the Registrant's  principal accountants and
auditors since December of 1991.









                                     - 27 -
<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, 1999          65
Donald W. Barney                    1981                May, 1998          55
John B. Voskian, MD                 1968                May, 1999          72
Herbert C. Klein                    1961                May, 1997          66
Nicholas A. Laganella               1969                May, 1997          78
Charles J. Dodge                    1990                May, 1999          53
Alan L. Aufzien                     1992                May, 1998          67
Ronald J. Artinian                  1992                May, 1998          48
</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 Secty./Treasurer
</TABLE>

         All of the  Officers  of the  Registrant  serve at the  pleasure of the
Board of Trustees.

         The Officers devote the following  proximate portions of their business
activities to the Trust:
<TABLE>
<CAPTION>
         <S>                                  <C>         
         Mr. Hekemian.........................10%
         Mr. Barney...........................5%
         Dr. Voskian..........................Less than 5%
         Mr. DeLorenzo........................5%
</TABLE>

         (C) Identification of Certain Significant Employees

         Registrant  has no  employees.  Hekemian & Co.  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. 16-17 hereof).


                                     - 28 -
<PAGE>
         (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 the Chief  Executive  Officer
and Chairman of the Board of Hekemian & Co. a real estate  brokerage firm. He is
a director of Summit Bank.  Summit Bank 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  Financial  Corp.  a  New  Jersey  financial
institution  located in Wayne,  New Jersey and  successor  to Ramapo  Bank.  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  director  of the law firm of
Hannoch Weisman located in Roseland, New Jersey and Washington, D.C. Mr. Klein's
practice is devoted to real estate,  corporate matters and government relations.
Mr. Klein is a former member of the United States House of  Representatives  for
the 8th Congressional District of New Jersey. Mr. Klein was formerly a member of
the law firm of Klein  Chapman.  Mr.  Klein is also a former  member  of the New
Jersey legislature. He is 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.

         Mr.  Klein is also a director  and partner in a number of private  real
estate companies.

         (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 a principal  partner,  Meadowlands
Basketball  Association,  t/a New Jersey Nets (Member of the National Basketball
Association),  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  Managing  Director,
National Sales Manager at Smith Barney, Inc.



                                     - 29 -
<PAGE>
         (9) William R. DeLorenzo, Jr. - Mr. DeLorenzo is an attorney in private
practice  as of counsel to the firm of Nowell  Amoroso,  P.A.  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.

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:
<TABLE>
<CAPTION>
Name and                                                      Executive (7)
Office Held                         Year           Fees       Committee Fee
- -----------                         ----           ----       -------------
<S>                                 <C>            <C>            <C>
A) OFFICERS

Robert S. Hekemian,                 1996           5,000          None
Chairman                            1995           5,000          None
President                           1994           3,800          None
                                    1993           3,800          None
                                    1992           3,800          None

Donald W. Barney,                   1996           5,000          None
President                           1995           5,000          None
                                    1994           3,800          None
                                    1993           1,900          None

Herbert C. Klein,                   1996           5,000          None
President                           1995           None           None
                                    1994           None           None
                                    1993           None           None
                                    1992           3,800          None

John B. Voskian,                    1996           5,000          None
Secretary                           1995           None           None
                                    1994           None           None
                                    1993           None           None
                                    1992           None           None







                                     - 30 -
<PAGE>
<CAPTION>
Name and                                                      Executive (7)
Office Held                         Year           Fees       Committee Fee
- -----------                         ----           ----       -------------
<S>                                 <C>            <C>            <C>
William R.                          1996           10,500         2,800
DeLorenzo, Jr.,                     1995           10,500         1,600
Executive Secretary                 1994           9,300          None
and Treasurer                       1993           9,300           400
                                    1992           9,300          None
- ------------------

(7)  Mr. DeLorenzo is not a Trustee.  As the Executive  Secretary and Treasurer,
     he is a non-voting  member of the Executive  Committee and received fees as
     set forth. The Trustee fees appear under the Trustee listing,  subparagraph
     B hereof.

</TABLE>

         The  Registrant  has  determined to compensate  all Trustees for fiscal
1997 at the same base rate as in 1996.  Each of the  Trustees  or the  Executive
Secretary who attends regular or special meetings of the Board of Trustees shall
receive an additional  sum of $400 for each meeting  attended.  Registrant  will
continue to pay to each Trustee or the  Executive  Secretary  who attends a site
visit to inspect a property being reviewed for purchase,  a fee of $400 together
with actual and reasonable out-of-pocket expenses.
<TABLE>
<CAPTION>
Name and                                                             Executive
Office Held                         Year              Fees         Committee Fee
- -----------                         ----              ----         -------------
<S>                                 <C>              <C>               <C>
B) TRUSTEES

Robert S. Hekemian                  1996             5,500             3,200
                                    1995             5,500             1,600
                                    1994             5,500             None
                                    1993             5,500             400
                                    1992             5,500             None

Donald W. Barney                    1996             5,500             2,800
                                    1995             5,500             1,600
                                    1994             5,500             None
                                    1993             5,500             400
                                    1992             5,500             None

John B. Voskian                     1996             5,500             2,400
                                    1995             5,500             1,200
                                    1994             5,500             None
                                    1993             5,500             None
                                    1992             5,500             None

Herbert C. Klein                    1996             5,500             3,200
                                    1995             4,583.33          1,600
                                    1994             None              None
                                    1993             None              None
                                    1992             5,500             None

                                     - 31 -
<PAGE>
<CAPTION>
Name and                                                             Executive
Office Held                         Year              Fees         Committee Fee
- -----------                         ----              ----         -------------
<S>                                 <C>              <C>               <C>
Nicholas A. Laganella               1996             5,500             2,000
                                    1995             5,500             1,200
                                    1994             5,500             None
                                    1993             5,500             None
                                    1992             5,500             None

Charles J. Dodge                    1996             5,500             2,800
                                    1995             5,500             1,200
                                    1994             5,500             None
                                    1993             5,500             None
                                    1992             5,500             None

Ronald J. Artinian                  1996             5,500             2,800
                                    1995             5,500             2,400
                                    1994             5,500             None
                                    1993             5,500             400
                                    1992             2,750             None

Alan L. Aufzien                     1996             5,500             2,800
                                    1995             5,500             1,200
                                    1994             5,500             400
                                    1993             5,500             None
                                    1992             2,750             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 1997.

         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.

         Registrant  maintains an executive  committee which includes a majority
of the Trustees and the Executive Secretary as a non-voting attendee. Members of
the  executive  committee  and the  Executive  Secretary  receive  $400 for each
meeting attended.

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







                                     - 32 -
<PAGE>
         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 had 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.

         Messrs.  Artinian  and Aufzien were elected to the Board of Trustees in
May,  1992.  They were 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.

         Donald W. 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.

         (B) Title of Class           Amount Beneficially Owned      % of Class
         ------------------           -------------------------      ----------
         Shares of beneficial              631,919                     40.5%
         interest no par.  All
         Trustees and Officers
         and their families as
         a group(8) of record
         and beneficial
- --------------
(8)  No single  person  owns  five  percent  of the  shares.  Includes  spouses,
     parents,  children,   siblings,   mothers  and  fathers-in-law,   sons  and
     daughters-in-law, and brothers and sisters-in-law.

         (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.




















                                     - 33 -
<PAGE>
         (D) Security Ownership of Certain Beneficial Owners and Management
<TABLE>
<CAPTION>

         Name of                                Nature of             
         Beneficial                         Beneficial % of                            Amount 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

         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          0.09

         Shares of beneficial
         interest no par                    Wm. R. DeLorenzo, Jr.         15,770          1.01
</TABLE>


ITEM 13           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         (A) Transactions with Management and others

         (i) Hekemian & Co.  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





                                     - 34 -
<PAGE>
         Samuel  Hekemian  is the  brother  of  Robert  S.  Hekemian.  Robert S.
Hekemian, Jr., Bryan S. Hekemian and David B. Hekemian are the sons of Robert S.
Hekemian. Serge Krikorian is the brother-in-law of Robert S. Hekemian and Samuel
Hekemian.

         Mr.  Hekemian  also serves on the Board of  Directors  of Summit  Bank,
which holds a first mortgage on the Registrant's property located in Spring Lake
Heights  as more  fully  described  in Item 2 (B) (i) at Page 20 hereof  and has
issued the Line of Credit described in Item 1 (C) (3) at Pages 8 - 9 hereof.

         (B) Certain Business Relationships

         (i) On June 2, 1994,  the  Registrant  purchased a forty (40%)  percent
         interest in Westwood  Hills,  LLC which is the owner of Westwood  Hills
         Apartments.

         The Westwood  Hills,  LLC purchased  the  apartment  complex 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 Apartments.

         Pursuant to the terms of an operating agreement,  the Registrant is the
managing  member of the LLC. The Registrant  has retained  Hekemian & Co. who is
currently serving as the managing agent for Westwood Hills, LLC.

         The  interests  sold  by  the  LLC  to  third  parties,  including  the
Registrant,  were not registered  pursuant 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.

         The interest of each of the members of the LLC which  includes  certain
Trustees, their families and employees of Hekemian & Co. are as follows:
<TABLE>
<CAPTION>

                                   Position       Percentage          Relationship                Initial
                                     With             of                With A                    Capital
Name                                 Trust         Interest             Trustee                 Contribution
- ----                                 -----         --------             -------                 ------------
<S>                                 <C>              <C>               <C>                       <C>
Ronald J. Artinian                  Trustee           2.0%              N/A                     $ 122,000.00

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
                                                                       Hekemian & Co.,
                                                                       and niece of
                                                                       Robert S.
                                                                       Hekemian, Trustee

Donald W. Barney                    Trustee           4.0%              N/A                     $  244,000.00



                                     - 35 -
<PAGE>
<CAPTION>
                                   Position       Percentage          Relationship                Initial
                                     With             of                With A                    Capital
Name                                 Trust         Interest             Trustee                 Contribution
- ----                                 -----         --------             -------                 ------------
<S>                                 <C>              <C>               <C>                      <C>

Katherine A. Gambino                 None             1.0%             Daughter of              $   61,000.00
                                                                       John Voskian,
                                                                       Trustee, and
                                                                       niece of Robert
                                                                       S. Hekemian, Trustee

Bryan S. Hekemian                    None             7.0%             Son of Robert            $  427,000.00
                                                                       S. Hekemian,
                                                                       Trustee and Vice-
                                                                       President of
                                                                       Hekemian & Co.

Lisa Jann Hekemian                  None             5.0%              Daughter of              $  305,000.00
                                                                       Robert S.
                                                                       Hekemian, Trustee

David B. Hekemian                   None             7.0%              Son of Robert            $  427,000.00
                                                                       S. Hekemian,
                                                                       Trustee and Vice-
                                                                       President of
                                                                       Hekemian & Co.

Robert S. Hekemian                  Trustee          0.8%              N/A                      $   48,800.00

Robert S. Hekemian, Jr.             None             7.0%              Son of Robert            $  427,000.00
                                                                       S. Hekemian,
                                                                       Trustee and Vice-
                                                                       President of
                                                                       Hekemian & Co.

Robert Hekemian                     None             1.5%              Beneficiary of           $   91,500.00
& Ann Krikorian,                                                       Trust is son of
Trustees f/b/o                                                         Samuel Hekemian,
Jeffrey John Hekemian                                                  President of
U.A.D. 1/24/78                                                         Hekemian & Co.
                                                                       and nephew of
                                                                       Robert S. Hekemian,
                                                                       Trustee

Robert Hekemian                     None             1.5%              Beneficiary of           $   91,500.00
& Ann Krikorian,                                                       Trust is son of
Trustees f/b/o                                                         Samuel Hekemian,
Mark Steven Hekemian                                                   President of
U.A.D. 12/10/85                                                        Hekemian & Co.
                                                                       and nephew of
                                                                       Robert S. Hekemian,
                                                                       Trustee




                                     - 36 -
<PAGE>
<CAPTION>
                                   Position       Percentage          Relationship                Initial
                                     With             of                With A                    Capital
Name                                 Trust         Interest             Trustee                 Contribution
- ----                                 -----         --------             -------                 ------------
<S>                                 <C>              <C>               <C>                       <C>

Robert Hekemian                     None             1.5%              Beneficiary of           $   91,500.00
& Ann Krikorian,                                                       Trust is son of
Trustees f/b/o                                                         Samuel Hekemian,
Peter Samuel Hekemian                                                  President of
U.A.D. 11/24/76                                                        Hekemian & Co.
                                                                       and nephew of
                                                                       Robert S. Hekemian,
                                                                       Trustee

Robert Hekemian                     None             1.5%              Beneficiary of           $   91,500.00
& Ann Krikorian,                                                       Trust is son of
Trustees f/b/o                                                         Samuel Hekemian,
Richard Edward Hekemian                                                President of
U.A.D. 9/1/83                                                          Hekemian & Co.
                                                                       and nephew of
                                                                       Robert S. Hekemian,
                                                                       Trustee

Samuel P. Hekemian                  None             0.7%              President of             $   42,700.00
                                                                       Hekemian & Co.
                                                                       and brother of
                                                                       Robert S. Hekemian,
                                                                       Trustee

Albert A. Kapigian                  None             1.0%              None                     $   61,000.00

Shirlee Kerbeykian                  None             1.5%              Wife of Edward           $   91,500.00
                                                                       Kerbeykian, Senior
                                                                       Vice-President of
                                                                       Hekemian & Co.

Ronald F. Kistner                   None             0.5%              Employee of              $   30,500.00
                                                                       Hekemian & Co.

Herbert C. Klein                   Trustee           1.5%              N/A                      $   91,500.00

Krieger Family Trust                None             1.5%              Jacqueline Klein         $   91,500.00
Jacqueline Klein, Trustee                                              is the wife of
                                                                       Herbert C. Klein,
                                                                       Trustee

Aimee Nicole Krikorian &           None             0.75%              Daughter of Serge        $   45,750.00
Elizabeth Ann Krikorian                                                Krikorian, Vice-
Trustees for the Aimee Nicole                                          President of
Krikorian Irrevocable Trust                                            Hekemian & Co. and
Dated 1/1/92                                                           niece of Robert S.
                                                                       Hekemian, Trustee




                                     - 37 -
<PAGE>
<CAPTION>
                                   Position       Percentage          Relationship                Initial
                                     With             of                With A                    Capital
Name                                 Trust         Interest             Trustee                 Contribution
- ----                                 -----         --------             -------                 ------------
<S>                                 <C>              <C>               <C>                       <C>

Douglas Diran Krikorian             None             0.75%             Son of Serge             $   45,750.00
& Elizabeth Ann Aynilian                                               Krikorian, Vice-
Trustees for the Douglas                                               President of
Diran Krikorian Irrevocable                                            Hekemian & Co. and
Trust Dated 1/1/92                                                     nephew of Robert S.
                                                                       Hekemian, Trustee

Gregory Serge Krikorian             None             0.75%             Son of Serge             $   45,750.00
& Elizabeth Ann Aynilian                                               Krikorian, Vice-
Trustees for the Gregory                                               President of
Serge Krikorian Irrevoc-                                               Hekemian & Co. and
able Trust Dated 1/1/92                                                nephew of Robert S.
                                                                       Hekemian, Trustee

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

Thomas A. Newton                    None              0.5%             Former Controller        $   30,500.00
                                                                       of Hekemian & Co.

Stephanie H. Reckler                None              2.0%             None                     $  122,000.00

Michael J. Voskian                  None              1.0%             Son of John              $   61,000.00
                                                                       Voskian, Trustee
                                                                       and nephew of
                                                                       Robert S. Hekemian,
                                                                       Trustee

Victoria A. Voskian                 None              1.0%             Daughter of John         $   61,000.00
                                                                       Voskian, Trustee
                                                                       and niece of
                                                                       Robert S. Hekemian,
                                                                       Trustee

            TOTAL                                    60.0%                                      $3,660,000.00 

</TABLE>














                                     - 38 -
<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>

         (ii) Hekemian & Co. has provided  various services to the Registrant in
connection with the purchase of the Patchogue  Shopping  Center.  At the time of
the closing of title for the Patchogue  Shopping Center, the Registrant will pay
to  Hekemian & Co, a fee of  approximately  $390,000  for  services  rendered in
connection  with the purchase and  monitoring  of the  construction  of the food
supermarket store.

         Hekemian & Co. has  provided  various  services  to the  Registrant  in
connection with the  demolishment of the present  Franklin Lakes Shopping Center
and the  design  and  construction  of the  new  center.  A fee  will be paid to
Hekemian  & Co. for its  services.  No fee  amount  has been  established  as of
December 31, 1996.  In addition,  Hekemian & Co. will be paid a fee for securing
the leases for the new center,  which fee has not been determined as of December
31, 1996.

         (iii) 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 director of the law firm. The total fees paid to Hannoch  Weisman in fiscal
year 1996 was $35,000.00.

         (iv) The law firm of  Nowell  Amoroso,  P.A.  was not  retained  by the
Registrant  during the fiscal year to furnish legal services,  except to prepare
the 10-K for  fiscal  year  1996.  William  R.  DeLorenzo,  Jr.,  the  Executive
Secretary and Treasurer,  is Of Counsel to the law firm. A fee of $2,000 will be
paid to Nowell Amoroso,  P.A. in connection with the preparation of the 10-K for
fiscal year 1996.

         (v) Robert S.  Hekemian and his brother  Samuel P. Hekemian hold 95% of
the stock in Hekemian & Co.,  Marilyn Voskian and Ann Krikorian each hold 2-1/2%
of the stock in Hekemian & Co.,  which is the remaining 5%. A dispute has arisen
between Robert S. Hekemian and Samuel P. Hekemian concerning their succession in
Hekemian & Co. Litigation has been undertaken  concerning various issues between
Robert S.  Hekemian  and Samuel P.  Hekemian  which has not been  resolved as of
December 31, 1996. Registrant believes that Hekemian & Co. or, its successor, in
the event this dispute is not resolved amicably,  will appropriately service all
of its management needs without interruption.





                                     - 39 -
<PAGE>
         (vi) Hannoch Weisman has been retained by the Registrant as counsel, in
connection  with the purchase of the Patchogue  Shopping Center property and the
renovation of the Franklin Lakes Shopping  Center.  Herbert C. Klein,  Esq. is a
director  of Hannoch  Weisman and a Trustee of the  Registrant.  No fee has been
established for either property as of December 31, 1996.

         (C) Indebtedness of Management

         Registrant has not loaned any monies to any Trustee,  Officer,  nominee
for Trustee or any members of the  immediate  family of any Trustee,  nominee or
officer.

         (D) 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, LLP

                  (ii)   Combined Balance Sheets as of October 31, 1996 and 1995

                  (iii)  Combined   Statements   of  Income  and   Undistributed
                         Earnings Years ended October 31, 1996, 1995 and 1994

                  (iv)   Combined  Statements for Cash Flows Years ended October
                         31, 1996, 1995 and 1994

                  (v)    Notes to Combined Financial Statements

         2.       Financial Statement Schedules.

                  (i)    Short-Term Borrowings.

                  (ii)   Supplementing Income Statement Information.

                  (iii)  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, 1996.








                                     - 40 -
<PAGE>
         (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 the 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.  (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.

         Exhibit  24 -  Report  of  J.H.  Cohn,  LLP as the  Independent  Public
         Accountants of the Registrant is included in the Financial  Statements,
         attached hereto.








































                                     - 41 -
<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.

Dated:  January    , 1997                 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.

         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                       DATED: January 23, 1997
- ---------------------
Robert S. Hekemian, Chairman of
the Board, Chief Executive
Officer and Trustee
(Principal Executive Officer)



/s/Donald W. Barney                         DATED: January 23, 1997
- -------------------
Donald W. Barney, Trustee and
President




                                     - 42 -
<PAGE>

/s/John B. Voskian                          DATED: January 23, 1997
- ------------------
John B. Voskian, Trustee and
Secretary

 

/s/Herbert C. Klein                         DATED: January 23, 1997
- -------------------
Herbert C. Klein, Trustee

 

/s/Charles J. Dodge                         DATED: January 23, 1997
- -------------------
Charles J. Dodge, Trustee

 

/s/Nicholas A. Laganella                    DATED: January 23, 1997
- ------------------------ 
Nicholas A. Laganella, Trustee

 

/s/William R. DeLorenzo, Jr.                DATED: January 23, 1997
- ----------------------------
William R. DeLorenzo, Jr.
Executive Secretary and
Treasurer (Principal Financial
and Accounting Officer)


























                                     - 43 -
<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, 1996 AND 1995                                      

             STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994                    

             STATEMENTS OF CASH FLOWS
                YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994                    

             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.



                                      * * *














                                     - 44 - 
<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, 1996 and 1995,
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,  1996.
These financial statements are the responsibility of the Trust's management. Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the 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, 1996 and 1995,
and their  results of  operations  and cash flows for each of the three years in
the period  ended  October 31,  1996,  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.



                                                 /s/J. H. Cohn LLP
                                                 -----------------
                                                    J. H. COHN LLP
Roseland, New Jersey
December 3, 1996















                                     - 45 - 
<PAGE>
<TABLE>
<CAPTION>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

                             COMBINED BALANCE SHEETS
                            OCTOBER 31, 1996 AND 1995




                       ASSETS                                1996          1995
                                                           -------       -------
                                                                (In Thousands
                                                                 of Dollars)
<S>                                                        <C>           <C>
Real estate, at cost, net of accumulated
    depreciation ...................................       $61,693       $62,324
Equipment, at cost, net of accumulated
    depreciation of $618,000 and $553,000 ..........           257           224
Cash ...............................................           243           533
Tenants' security accounts .........................           999           947
Sundry receivables .................................           555           248
Prepaid expenses and other assets ..................         1,209           911
Deferred charges, net ..............................           266           348
                                                           -------       -------
          Totals ...................................       $65,222       $65,535
                                                           =======       =======
        LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
    Mortgages payable ..............................       $33,955       $34,598
    Note payable - bank ............................         5,662         5,169
    Accounts payable and accrued expenses ..........           347           361
    Dividends payable ..............................         1,029         1,154
    Tenants' security deposits .....................         1,098         1,048
    Deferred revenue ...............................           259           257
                                                           -------       -------
          Total liabilities ........................        42,350        42,587
                                                           -------       -------
Minority interest ..................................         2,888         2,959
                                                           -------       -------
          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 .........................           670           675
                                                           -------       -------
          Total shareholders' equity ...............        19,984        19,989
                                                           -------       -------
          Totals ...................................       $65,222       $65,535
                                                           =======       =======

                  See Notes to Combined Financial Statements.
</TABLE>

                                     - 46 - 
<PAGE>
<TABLE>
<CAPTION>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

            COMBINED STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                   YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994

                    INCOME                     1996          1995          1994
                    ------                     ----          ----          ----
                                                  (In Thousands of Dollars,
                                                   Except per Share Amounts)
<S>                                        <C>           <C>           <C>
Rental revenue:
    Rental income ....................     $ 11,932      $ 11,700      $  9,890
    Real estate taxes reimbursed .....        1,126           914           642
    Common area maintenance reimbursed          442           466           472
    Sundry income ....................          178           170           158
                                           --------      --------      --------
        Totals .......................       13,678        13,250        11,162
                                           --------      --------      --------
Rental expenses:
    Operating expenses ...............        2,925         2,636         2,482
    Management fees ..................          581           556           479
    Real estate taxes ................        2,089         1,790         1,375
    Interest .........................        3,013         3,074         2,582
    Depreciation .....................        1,610         1,536         1,317
                                           --------      --------      --------
        Totals .......................       10,218         9,592         8,235
                                           --------      --------      --------
Income from rental operations ........        3,460         3,658         2,927
                                           --------      --------      --------
Other income (expense):
    Interest income ..................            7             5             5
    Interest expense .................         (465)         (503)         (279)
    General and administrative .......         (190)         (245)         (185)
                                           --------      --------      --------
        Totals .......................         (648)         (743)         (459)
                                           --------      --------      --------
Income before minority interest ......        2,812         2,915         2,468

Minority interest ....................          138           123            76
                                           --------      --------      --------
Income before state income taxes .....        2,674         2,792         2,392

Provision for state income taxes .....           12             6             9
                                           --------      --------      --------
Net income ...........................     $  2,662      $  2,786      $  2,383
                                           ========      ========      ========

Earnings per share ...................     $   1.71      $   1.79      $   1.53
                                           ========      ========      ========

</TABLE>




                                     - 47 -
<PAGE>
<TABLE>
<CAPTION>
                       FIRST REAL ESTATE INVESTMENT TRUST
                           OF NEW JERSEY AND AFFILIATE

            COMBINED STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                   YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994
                                  (continued)

                    INCOME                     1996          1995          1994
                    ------                     ----          ----          ----
                                                  (In Thousands of Dollars,
                                                   Except per Share Amounts)
<S>                                        <C>           <C>           <C>
            UNDISTRIBUTED EARNINGS

Balance, beginning of year ...........     $    675      $  1,834      $  1,978
Net income ...........................        2,662         2,786         2,383
Less dividends .......................       (2,667)       (3,945)       (2,527)
                                           --------      --------      --------

Balance, end of year .................     $    670      $    675      $  1,834
                                           ========      ========      ========

Dividends paid per share .............     $   1.71      $   2.53      $   1.62
                                           ========      ========      ========

                  See Notes to Combined Financial Statements.
</TABLE>





























                                     - 48 -
<PAGE>
<TABLE>
<CAPTION>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                              COMBINED STATEMENTS OF CASH FLOWS
                         YEARS ENDED OCTOBER 31, 1996, 1995 AND 1994

                                                            1996         1995         1994
                                                               (In Thousands of Dollars)
<S>                                                      <C>          <C>          <C>
Operating activities:
    Net income .....................................     $ 2,662      $ 2,786      $ 2,383
    Adjustments to reconcile net income to net
        cash provided by operating activities:
        Depreciation and amortization ..............       1,682        1,608        1,362
        Deferred revenue ...........................           2           43           85
        Minority interest ..........................         138          123           76
        Changes in operating assets and liabilities:
           Tenants' security accounts ..............         (52)         (80)        (193)
           Sundry receivables, prepaid expenses
             and other assets ......................        (596)        (461)        (229)
           Accounts payable and accrued expenses ...         (14)          17          101
           Tenants' security deposits ..............          50           84          197
           Other liabilities .......................                                   (42)
                                                         -------     --------     --------
               Net cash provided by operating
                 activities ........................       3,872        4,120        3,740
                                                         -------     --------     --------
Investing activities - capital expenditures ........      (1,011)        (694)      (6,330)
                                                         -------     --------     --------
Financing activities:
    Dividends paid .................................      (2,792)      (2,791)      (2,527)
    Minority interest contribution .................                                 3,660
    Minority interest distribution .................        (209)        (660)        (240)
    Deferred charges ...............................                                   (37)
    Proceeds from note payable - bank ..............       3,339        2,791        7,884
    Repayment of note payable - bank ...............      (2,846)      (3,050)      (6,376)
    Mortgage proceeds ..............................                    1,175
    Repayment of mortgages .........................        (643)        (596)        (464)
                                                         -------     --------     --------
               Net cash provided by (used in)
                 financing activities ..............      (3,151)      (3,131)       1,900
                                                         -------     --------     --------
Net increase (decrease) in cash ....................        (290)         295         (690)
Cash, beginning of year ............................         533          238          928
                                                         -------     --------     --------
Cash, end of year ..................................     $   243      $   533      $   238
                                                         =======      =======      =======

Supplemental disclosure of cash flow data:
    Interest paid ..................................     $ 3,696      $ 3,360      $ 2,872
                                                         =======      =======      =======

    Income taxes paid ..............................     $     8      $     7      $     7
                                                         =======      =======      =======
</TABLE>

                                     - 49 -
<PAGE>
         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.  Dividends  declared  but  not  paid  amounted  to
$1,029,000 and $1,154,000 at October 31, 1996 and 1995, respectively.

                        See Notes to Combined Financial Statements.


















































                                     - 50 -
<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  is   engaged   in  owning
                       residential and commercial  income  producing  properties
                       located primarily in New Jersey.

                       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  1996,  1995 and  1994,  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.

                    Use of estimates:
                       The  preparation  of financial  statements  in conformity
                       with generally accepted  accounting  principles  requires
                       management to make estimates and assumptions  that affect
                       certain reported  amounts and  disclosures.  Accordingly,
                       actual results could differ from those estimates.

                                     - 51 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS



Note 1 - Organization and significant accounting policies (continued):
                    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,
                       1996 and 1995, the Trust had no cash equivalents.

                    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.

                    Advertising:
                       The Trust expenses the cost of advertising and promotions
                       as  incurred.  Advertising  costs  charged to  operations
                       amounted to approximately $55,000, $31,000 and $21,000 in
                       1996, 1995 and 1994, respectively.

                    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.
                                     - 52 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS


Note 1 - Organization and significant accounting policies (concluded):
                    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,
                       1996.


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  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 year ended October 31, 1994 as though the
                    Apartment  Complex  had been  acquired at the  beginning  of
                    fiscal 1994:
<TABLE>
<CAPTION>
                       <S>                                              <C>                       
                       Rental revenue                                   $12,398
                       Rental expenses                                   (9,293)
                                                                        -------
                       Income from rental operations                      3,105
                       Other expenses, net                                 (542)
                       Minority interest                                   (180)
                       Provision for income taxes                            (8)
                                                                        -------
                       Net income                                       $ 2,375
                                                                        =======
                       Earnings per share                                 $1.52
                                                                          =====
</TABLE>
                                     - 53 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS
Note 2 - Acquisition (concluded):
                    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.

                    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 1994 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         1996           1995
                                      ------------         ----           ----
                                                              (In Thousands
                                                               of Dollars)
     <S>                            <C>                 <C>            <C>
     Land                                               $21,112        $21,112
     Unimproved land                                      2,472          2,452
     Apartment buildings               7-40 years        21,909         21,333
     Commercial buildings           25-31.5 years            58             58
     Shopping centers                 15-50 years        26,947         26,859
     Construction in progress                               969            714
                                                        -------        -------
                                                         73,467         72,528
     Less accumulated de-
       preciation                                        11,774         10,204
                                                        -------        -------
         Totals                                         $61,693        $62,324
                                                        =======        =======
</TABLE>











                                     - 54 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS

Note 4 - Mortgages payable:
                    Mortgages payable consist of the following:

<TABLE>
<CAPTION>
                                                         1996           1995
                                                       -------        -------
                                                            (In Thousands
                                                             of Dollars)
     <S>                                               <C>            <C>
     State Mutual Life Insurance Co. (A)               $18,068        $18,359
     Travelers Insurance (B)                             5,319          5,444
     USG Annuity (C)                                    10,346         10,488
     Summit Bank (D)                                       222            307
                                                       -------        -------
         Totals                                        $33,955        $34,598
                                                       =======        =======
</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 $25,755,000.

                       (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 $11,890,000.

                       (C)    Payable   in  monthly   installments   of  $79,655
                              including interest at 7.8% through October 2002 at
                              which time the  outstanding  balance  is due.  The
                              mortgage  is  secured by an  apartment  complex in
                              Westwood,  New  Jersey  having a net book value of
                              approximately $14,928,000.

                       (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  $627,000.  One of the  directors of
                              the bank is a trustee of the Trust.






                                     - 55 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS

Note 4 - Mortgages payable (concluded):
                    Principal  amounts (in  thousands  of dollars) due under the
                    above  obligations  in each of the five years  subsequent to
                    October 31, 1996 are as follows:
<TABLE>
<CAPTION>

                       Year Ending   
                       October 31,                            Amount
                       -----------                            ------
                          <S>                                <C>
                          1997                               $18,448
                          1998                                   414
                          1999                                   387
                          2000                                   379
                          2001                                 4,885
</TABLE>
                    The carrying amount of mortgages  payable  approximates fair
                    value at October 31, 1996.


Note 5 - Note payable - bank:
                    Note  payable  -  bank  consists  of   borrowings   under  a
                    $20,000,000  revolving line of credit  agreement with Summit
                    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.

Note 6 - Commitments and contingencies:
                    Leases:
                       Commercial tenants:
                           The Trust leases  commercial  space having a net book
                           value of  approximately  $38,956,000  at October  31,
                           1996 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, 1996 are as follows:






                                     - 56 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS

Note 6 - Commitments and contingencies (concluded):
<TABLE>
<CAPTION>
                           Year Ending               
                           October 31,                                Amount
                           -----------                                ------
                              <S>                                    <C>
                              1997                                   $ 3,598
                              1998                                     3,274
                              1999                                     2,961
                              2000                                     2,448
                              2001                                     2,269
                              Thereafter                              10,892
                                                                     -------
                                Total                                $25,442
                                                                     =======
</TABLE>
                           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  $1,286,000
                           at October 31, 1996.  Management  closed the shopping
                           center on September 1, 1995 except for one tenant who
                           vacated   the   premises   on   November   1,   1996.
                           Commencement  of  a  complete   refurbishing  of  the
                           premises  is  scheduled  to begin  during  January or
                           February  1997  and it is  expected  to be  open  for
                           operations  in the  Fall  of  1997.  The  cost of the
                           refurbishing,  which  has been  put out for  bid,  is
                           currently  anticipated  to  approximate  $10,000,000.
                           Rental revenue  derived from the shopping  center was
                           approximately  $140,000,  $207,000  and  $310,000  in
                           fiscal 1996, 1995 and 1994, respectively,  and income
                           from rental  operations  was  approximately  $30,000,
                           $91,000 and $166,000, 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, 1996 were
                           not material.







                                     - 57 -
<PAGE>
                             FIRST REAL ESTATE INVESTMENT TRUST
                                 OF NEW JERSEY AND AFFILIATE

                           NOTES TO COMBINED FINANCIAL STATEMENTS


Note 6 - Commitments and contingencies (concluded):
                    Leases (concluded):
                       Residential tenants:
                           Lease terms for  residential  tenants are usually one
                           year or less.

                    Acquisition:
                       The Trust has  entered  into a  contract  to  purchase  a
                       64,000 square foot shopping  center to be  constructed in
                       Patchogue,   New  York  for   approximately   $11,000,000
                       including  commissions and estimated  professional  fees.
                       The  contract  to  purchase  the   Patchogue   center  is
                       contingent upon the  construction  being completed during
                       January 1997.

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  $581,000,  $556,000 and $479,000 in
                    1996, 1995 and 1994, 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.


                                            * * *






















                                     - 58 -
<PAGE>
<TABLE>
<CAPTION>
                           FIRST REAL ESTATE INVESTMENT TRUST
                               OF NEW JERSEY AND AFFILIATE

                           SCHEDULE IX - SHORT-TERM BORROWINGS
                                (In Thousands of Dollars)


   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>
1996:
  Note payable -
    bank ..............      $5,662       7.98%       $6,362      $5,683        8.2%
                             ======       ====        ======      ======        === 

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%
                             ======       ====        ======      ======        === 
</TABLE>

(A) See Note 5 of notes to combined financial statements.

(B) Calculated using average monthly loan balances and actual interest expense.
<TABLE>
             SCHEDULE X - SUPPLEMENTARY INCOME STATEMENT INFORMATION
                            (In Thousands of Dollars)


         Column A                                        Column B
         --------                                        --------
                                                     Charged to Costs
         Item (A)                                       and Expenses
         --------                                       ------------
                                              1996           1995           1994
                                              ----           ----           ----
<S>                                         <C>            <C>            <C>
Maintenance and repairs ...........         $  268         $  243         $  345
                                            ======         ======         ======
Real estate taxes .................         $2,090         $1,790         $1,375
                                            ======         ======         ======
</TABLE>
(A) Amounts for other items were less than 1% of revenue in all years.
                                     
<PAGE>
<TABLE>
<CAPTION>
                                                 FIRST REAL ESTATE INVESTMENT TRUST
                                                    OF NEW JERSEY AND AFFILIATE
                                       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                          OCTOBER 31, 1996
                                                     (In Thousands of Dollars)

     Column A                                  Column B          Column C             Column D                 Column E             
     --------                                  --------          --------             --------                 --------             
                                                                                  Costs Capitalized
                                                               Initial Cost          Subsequent            Gross Amount at Which
                                                                to Company         to Acquisition       Carried at Close of Period 
                                                                      Buildings                                  Buildings          
                                                 Encum-                  and                  Carrying              and             
    Description                                 brances      Land   Improvements Improvements  Costs    Land   Improvements Total(1)
    -----------                                 -------      ----   ------------ ------------  -----    ----   ------------ --------
<S>                                             <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Garden apartments:
    Sheridan Apts.,
        Camden, NJ .........................               $   117    $   360    $   849               $   117    $ 1,209    $ 1,326
    Grandview Apts., Has-
        brouck Heights, NJ .................                    22        180        175                    22        355        377
    Lakewood Apts., Lake-       
        wood, NJ ...........................                    11        396        155                    11        551        562
    Hammel Gardens, May-
        wood, NJ ...........................                   313        728        622                   313      1,350      1,663
    Palisades Manor,
        Palisades Park, NJ .................                    12         81         80                    12        161        173
    Steuben Arms, River
        Edge, NJ ...........................                   364      1,773        329                   364      2,102      2,466
    Heights Manor, Spring
        Lake Heights, NJ ...................    $   222        109        974        301                   109      1,275      1,384
    Berdan Court, Wayne
        NJ .................................                   250      2,206        961                   250      3,167      3,417
    Westwood Hills,
        Westwood, NJ .......................     10,346      3,849     11,540        199                 3,849     11,739     15,588

Commercial property:
    Glen Rock, NJ ..........................                    12         36         22                    12         58         70

Shopping centers:
    Franklin Lakes
        Shopping Center,
        Franklin Lakes, NJ .................                    29        380      1,214                    29      1,594      1,623
    Westridge Shopping
      Center, Frederick,
      MD ...................................     18,068      9,135     19,159        336                 9,135     19,495     28,630
    Westwood Shopping
        Center, Westwood,
        NJ .................................      5,319      6,889      6,416        411                 6,889      6,827     13,716

Vacant land:
  Franklin Lakes, NJ .......................                   224                          $     8        232                   232
    Rockaway, NJ ...........................                 1,683                              384      2,067                 2,067
    South Brunswick, NJ ....................                    80                               93        173                   173
                                                -------    -------    -------    -------    -------    -------    -------    -------
           Totals ..........................    $33,955    $23,099    $44,229    $ 5,654    $   485    $23,584    $49,883    $73,467
                                                =======    =======    =======    =======    =======    =======    =======    =======
<PAGE>
<CAPTION>
                               FIRST REAL ESTATE INVESTMENT TRUST
                                   OF NEW JERSEY AND AFFILIATE

                     SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                        OCTOBER 31, 1996
                                    (In Thousands of Dollars)
                                          (continued)

                                       Column F     Column G     Column H            Column I   
                                       --------     --------     --------            --------
                                                                                      Which   
                                     Accumulated     Date of       Date            Depreciation   
    Description                      Depreciation  Construction   Acquired          is Computed  
    -----------                      ------------  ------------   --------          ----------- 
<S>                                  <C>              <C>           <C>           <C>
Garden apartments:
    Sheridan Apts.,
        Camden, NJ ..............    $   629           1950         1964             7-40 years
    Grandview Apts., Has-
        brouck Heights, NJ ......        218           1925         1964             7-40 years
    Lakewood Apts., Lake-
        wood, NJ ................        405           1960         1962             7-40 years
    Hammel Gardens, May-
        wood, NJ ................        676           1949         1972             7-40 years
    Palisades Manor,
        Palisades Park, NJ ......        104          1935/70       1962             7-40 years
    Steuben Arms, River
        Edge, NJ ................      1,065           1966         1975             7-40 years
    Heights Manor, Spring
        Lake Heights, NJ ........        791           1967         1971             7-40 years
    Berdan Court, Wayne
        NJ ......................      2,072           1964         1965             7-40 years
    Westwood Hills,
        Westwood, NJ ............        731           1966         1994             7-40 years

Commercial property:
    Glen Rock, NJ ...............         45           1940         1962          10-31.5 years

Shopping centers:
    Franklin Lakes
        Shopping Center,
        Franklin Lakes, NJ ......        337          1963/75       1966            10-50 years
    Westridge Shopping
        Center, Frederick,
        MD ......................      2,875           1986         1992          15-31.5 years
    Westwood Shopping
        Center, Westwood,
        NJ ......................      1,826           1981         1988          15-31.5 years

Vacant land:
    Franklin Lakes, NJ ..........                                   1966/93
    Rockaway, NJ ................                                   1964/92/93
    South Brunswick, NJ .........                                   1964 
                                     ------- 
           Totals ...............    $11,774
                                     ======= 

(1)     Aggregate cost is the same for Federal income tax purposes.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                           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:

                                                     1996          1995          1994
                                                  --------      --------      --------
<S>                                               <C>           <C>           <C>
Real estate:
    Balance, beginning of year ..............     $ 72,528      $ 71,884      $ 56,080

    Additions:
        Land ................................                                    3,849
        Building and improvements ...........          959           691        11,927
        Carrying costs ......................           20            (7)           28

    Deductions - write-off of fully depre-
        ciated assets .......................          (40)          (40)
                                                  --------      --------      --------
    Balance, end of year ....................     $ 73,467      $ 72,528      $ 71,884
                                                  ========      ========      ========


Accumulated depreciation:
    Balance, beginning of year ..............     $ 10,204      $  8,708      $  7,433

    Additions - charged to operating expenses        1,610         1,536         1,275

    Deductions - write-off of fully depre-
        ciated assets .......................          (40)          (40)
                                                  --------      --------      --------
    Balance, end of year ....................     $ 11,774      $ 10,204      $  8,708
                                                  ========      ========      ========


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          OCT-31-1996
<PERIOD-END>                               OCT-31-1996
<CASH>                                         243,000
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      74,085,000
<DEPRECIATION>                              12,392,000
<TOTAL-ASSETS>                              65,222,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                     39,617,000
                                0
                                          0
<COMMON>                                    19,314,000
<OTHER-SE>                                     670,000
<TOTAL-LIABILITY-AND-EQUITY>                65,222,000
<SALES>                                              0
<TOTAL-REVENUES>                            13,678,000
<CGS>                                                0
<TOTAL-COSTS>                               10,218,000
<OTHER-EXPENSES>                               786,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              2,674,000
<INCOME-TAX>                                    12,000
<INCOME-CONTINUING>                          2,662,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,662,000
<EPS-PRIMARY>                                     1.71
<EPS-DILUTED>                                     1.71
         

</TABLE>


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