FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
10-K, 1998-01-29
REAL ESTATE INVESTMENT TRUSTS
Previous: US BANCORP \DE\, S-3, 1998-01-29
Next: FLORIDA POWER CORP /, 8-K, 1998-01-29



                       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, 1997

[ ]    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, 1997 - $30,687,719

               Number of Shares of Common Stock outstanding as of
                          December 31, 1997 - 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)      Portfolio of Investments                                    

                  APARTMENT PROJECTS                                          
                  SHOPPING CENTERS                                            
                  COMMERCIAL PROPERTY                                         
                  VACANT LAND                                                 

         (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                        
                           (iv)    Wayne, New Jersey                          
                           (v)     Patchogue, New York                        

                  (b)      Registrant's Line of Credit                        

                  (c)      Westwood Hills, LLC                                

         ITEM 3            LEGAL PROCEEDINGS                                  

 <PAGE>
         ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF SECURITY
                           HOLDERS                                            

         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

                           Overview                                           
                           Liquidity                                          
                           Capital Resources                                  
                           Results of Operation                               

         ITEM 8            FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA        

         ITEM 9            CHANGES IN AND DISAGREEMENTS ON ACCOUNTING AND
                           FINANCIAL DISCLOSURE                               

         PART III                                                             

         ITEM 10           DIRECTORS AND EXECUTIVE OFFICERS OF 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                             


(A)      Security Ownership of Certain Beneficial Owners                      

(B)      Security Ownership of Management                                     

(C)      Pledged Securities                                                   

<PAGE>
        ITEM 13            CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS     

         (A)      Transactions with Management and others                     

         (B)      Certain Business Relationships                              

         (C)      Indebtedness of Management                                  

         (D)      Transactions with Promoters                                 

         PART IV                                                              

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

<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  an
increased level of financing from third party institutional  sources than it has
in the past.

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

         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  interests,   related  to  real  property.   The  Registrant's
investment  charter  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

         (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 currently  qualified as a REIT under the Code
<PAGE>
which  provides  investors in the  Registrant's  shares with the  opportunity to
participate in diversified properties consisting, at the present time, 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, 1997,  consisted of 15  properties  all of which are wholly owned by
the  Registrant.  On December 22, 1997 the  Registrant  also  purchased a center
located in  Patchogue,  New York as  described  in  footnote  number 3 set forth
hereinafter.

         In addition,  the  Registrant  holds a forty (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, 1997:
<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                          $ 5,530

         Commercial
         Property                   1                         4,800 sq. ft.                      $    25

         Shopping
         Centers                    3                         515,169 sq. ft.(2)                 $45,872

         Shopping
         Center                     1(3)                      63,932 sq. ft.                     $10,400

         Unimproved
         Land                       3                         56.53 Acres(4)                     $ 2,310
</TABLE>
- ---------------------
(1)  Exclusive of Westwood Hills, LLC described in Item 1 C (2)(b) hereof.

(2)  Includes a total of  approximately  87,041 square feet at the  Registrant's
     shopping center located in Franklin Lakes, New Jersey.  The shopping center
     replaced a center with  approximately  33,320 square feet of leasable space
     which the Registrant owned since 1964.

     The new center,  now called "Franklin  Crossing" was constructed during the
     spring and summer of 1997.  On August 1, 1997 the  center's  first  tenant,
     Grand  Union,  occupied  approximately  41,160  square feet of lease space.
     Grand Union  commenced  to pay rent in accord with its lease on October 12,
     1997 when it opened for business to the public. The balance of the center's
     leasable  space is  currently  being  offered for leasing to various  third
     parties.  As of October 31,  1997,  no space at the center,  other than the
     Grand Union space, was leased.
<PAGE>
(3)  The  Registrant  purchased  a  center  located  in  Patchogue,  New York on
     December 22, 1997 from an unrelated third party with  approximately  63,932
     square  feet of  leasable  space  all as  more  fully  described  in Item 1
     (C)(d)(i) hereof at page 9. The center is hereinafter sometimes referred to
     as Patchogue Plaza.

(4)  Includes  unimproved  land  contiguous  to the Franklin  Crossing  Shopping
     Center.
 
         The Registrant's mortgage  indebtedness,  relating to the real property
investments  described  above, was  approximately  $24,429,000 as of October 31,
1997 consisting of three mortgages as described in Item 2 (B)(a) hereof at Pages
23 and 24.

         Subsequent to October 31, 1997, the  Registrant  purchased the shopping
center  in  Patchogue,  New  York  for a  purchase  price  of  $10,400,000.  The
Registrant secured a mortgage of $7,500,000 in connection with the purchase. The
purchase of the Patchogue,  New York shopping  center is more fully described in
Item 1 (C)(d)(i) at page 9.

         In  addition,  the  Registrant  secured a  mortgage  for its  apartment
complex known as Berdan Court located in Wayne, New Jersey on December 16, 1997.
The new mortgage is in the  principal  amount of  $11,100,000.  The Berdan Court
complex had not been  previously  subject to a  mortgage.  The  Registrant  also
refinanced  its shopping  center  located in  Westwood,  New Jersey known as the
"Westwood  Plaza"  during  January,  1998.  The new mortgage is in the principal
amount of  $10,600,000;  the  existing  mortgage  was paid off, in full,  in the
amount of $5,169,396.

         The mortgages  described above are more fully detailed in Item 2 (B)(a)
hereof at Pages 23 and 24 hereof.

         (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          $14,696,000
</TABLE>


         Registrant  purchased a forty (40%) percent interest in Westwood Hills,
LLC in June, 1994.
<PAGE>
         The LLC is subject to a mortgage in the amount of $10,500,000  having a
current principal balance, as of December 31, 1997, of approximately $10,192,000
as described in Item 2 (B)(c) at page 24 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)      Purchase of a Shopping Center in Patchogue, New York

         On December 22, 1997, the Registrant completed its purchase of a 63,932
square foot  shopping  center  located in  Patchogue,  New York for  $10,400,000
securing a purchase money mortgage in the amount of $7,500,000.  The food center
is located on approximately 8.775 acres of land.

         The food center is leased to Pathmark.

         There are no tenants, other than Pathmark, located at the food center.

         (ii)     Development of Franklin Lakes Shopping Center

         During  the  spring and  summer of  calendar  year 1997 the  Registrant
completed  the  construction  of a new shopping  center  located on the property
which it has owned since 1964.

         The new center is called "Franklin Crossing" and contains approximately
87,041 square feet of leasable space. The prior center  contained  approximately
33,320 square feet of leasable space.

         The Grand Union has leased a total of approximately  41,160 square feet
of space in the  center.  Grand  Union took  possession  of its space for tenant
fit-up in August,  1997.  Grand Union  commenced  payment of rent on October 12,
1997 when it opened for business.

         The Registrant is in the process of leasing the balance of the space at
Franklin Crossing to various third parties.  As of October 31, 1997, however, no
space, other than the Grand Union space, was leased to third parties.

         (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").

         A $20 million line of credit was originally negotiated with UJB in July
of 1994.  The maturity  date of the Line of Credit has been  extended to May 31,
1998 on a temporary  basis.  It is  anticipated  that the Line of Credit will be
extended on a long term basis to July 1, 2001 on or before July 1, 1998.
<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
financial  requirements 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  preceding  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  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,  1997,  was  $11,429,000  with an  applicable
interest rate of 7.875%. The interest rate, as of December 31, 1997, 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.
<PAGE>
         (7)      Dependence on Single Tenant (Customer)
 
         The  Registrant's  business is not  materially  dependent upon a single
tenant or a few tenants which, in the aggregate amount equal 10 percent (10%) or
more of the Registrant's consolidated revenues.

         The Registrant does hold two properties which are, however, occupied by
one tenant.  Other  properties  including  the  shopping  centers at  Frederick,
Maryland,  Franklin  Lakes,  New Jersey and  Westwood,  New Jersey  have  anchor
tenants who occupy a significant  amount of space in each center. The dependence
upon anchor tenants is described in Item 1 (C) 10(b) at page 12 hereof.

         Registrant  owns a single  tenant  building  located in Glen Rock,  New
Jersey  consisting of  approximately  4,800 square feet of leasable  space.  The
tenant has  exercised  its right to terminate  the lease as of January 31, 1998.
Registrant does not consider the Glen Rock holding to be significant in terms of
its total  investment  portfolio.  Registrant is actively  engaged in efforts to
secure a replacement  tenant and anticipates that the space will be vacant as of
February 1, 1998.

         Registrant  purchased a shopping center located in Patchogue,  New York
on December 22, 1997 with  approximately  63,932 square feet of leasable  space.
The center will be occupied by a single  tenant,  Pathmark,  pursuant to a lease
with an initial term of twenty (20) years.  In the event the Pathmark  failed to
honor its lease, the Registrant is confident that a substitute food center could
be located  within a reasonable  period of time without a substantial  risk that
Registrant will incur extraordinary costs to prepare the space for a new tenant.

         (8)      Backlog

         Information  concerning  backlog is neither 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
State Government 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  and for
tenants.  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.
<PAGE>
         In  addition,  retailers  at the  Registrant's  shopping  centers  face
increasing  competition  from discount  shopping  centers,  outlet malls,  sales
through catalogue  offerings,  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 viability of Registrant's  tenants.  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

         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 closings,  industry slowdowns and other local factors);  local
real estate  conditions  (such as an  oversupply  of retail  space or  apartment
units);   perceptions  by  retailers  or  shoppers  of  the  security,   safety,
convenience and attractiveness of the shopping center; perception by residential
tenants of the safety,  convenience and  attractiveness of an apartment building
or complex;  the  proximity  and 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 Anchor 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.  Unfavorable economic,  demographic or competitive conditions may
adversely affect the financial condition of tenants 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 addition, any percentage of sales provisions of a lease,
particularly food supermarkets,  could be rendered moot. 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.
<PAGE>
         (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 1998.

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

         Equity real estate investments are relatively illiquid.  Therefore, the
ability of the Registrant to vary its portfolio in response to changed economic,
market  or  other  conditions  is  limited.  Beyond  general  illiquidity,   the
Registrant's  interest  in  Westwood  Hills,  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  land,  together  with  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 with Summit Bank. (See Item 2(B)(b)
at Page 24 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
<PAGE>
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) at page 9 hereof, the Registrant completed the purchase of Patchogue
Plaza on December 22, 1997. The purchase was financed by the Registrant securing
a mortgage in the amount of $7,500,000.  The mortgage is due January 1, 2005 and
bears interest at the rate of 7.375%  Payments of principal and interest for the
mortgage was, however, calculated as if the mortgage had a twenty-five (25) year
term.  As a result,  on January 1, 2005 there will be a balloon  payment  due of
$6,559,253.80.  In  addition,  the  Registrant  completed  the  construction  of
Franklin Crossing increasing the leasable space at the center from approximately
33,320 square feet to  approximately  87,041 square feet.  The  construction  of
Franklin Crossing was accomplished,  in part, by the Registrant drawing upon its
Line of Credit with Summit Bank.

         The  Registrant,  on December 16, 1997,  entered into a mortgage in the
amount of $11,100,000 from the Federal Home Loan Mortgage Corporation secured by
its apartment complex known as "Berdan Court" located in Wayne, New Jersey.  The
mortgage has a term of twelve (12) years. The mortgage payments of principal and
interest were, however,  calculated as if the mortgage had a term of thirty (30)
years.  As a result,  a  balloon  payment  will be due at the time the  mortgage
expires.  The mortgage bears interest at the rate of 7.29% with monthly payments
of principal and interest of $76,022.95.

         The  Registrant  on January 12, 1998,  refinanced  its shopping  center
located  in  Westwood,  New  Jersey.  The  new  mortgage  is in  the  amount  of
$10,600,000  with a term of fifteen (15) years and bears interest at the rate of
7.38%. At the time of the closing for the new mortgage the old mortgage was paid
off. The old mortgage had a principal balance of approximately $5,700,000 at the
time of the closing. Payments of principal and interest for the mortgage will be
calculated  as if the mortgage had a term of thirty (30) years.  As a result,  a
balloon  payment of  $7,984,066.09  will be payable on the  mortgage due date of
February 1, 2013.

         As a result of the recent  purchase  of  Patchogue  Plaza and the above
described  mortgage  transactions,  the Registrant will be more highly leveraged
than it has been in the past,  resulting in an increased  risk of default on the
obligations of the  Registrant  and in an increase in debt service  requirements
that  could  adversely  affect  the  financial  condition  and  results  of  the
operations of the Registrant.

         The  Registrant  may be  required  to  borrow  money and  mortgage  its
properties  to  fund  any  shortfall  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.
<PAGE>
         As discussed in Item 2 B at Pages 23-24, the Registrant has a series of
mortgages which will require balloon payment. 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, Westwood, New
Jersey and Patchogue Plaza or for Berdan Court described above.

         In addition,  Registrant  holds a forty (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  is currently  scheduled  to expire on May 31,  1998.  In the
event,  the Line of Credit was not extended  beyond May 31, 1998, the Registrant
would seek to secure a new funding  source by: (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.

         Realization of any of the foregoing contingencies could have a material
adverse  impact on the  Registrant's  net income and  financial  condition.  The
Registrant  believes  that  a  risk  of  mortgage  default  to be  minimal.  The
Registrant  has  the  ability  to  draw  upon  its  Line of  Credit  or,  in the
alternative,  to mortgage other properties which are currently not burdened with
a mortgage to raise  additional  capital.  The  Registrant  would,  however,  be
required to secure the  consent of Summit Bank to: (a) release of such  property
from the lien filed to secure the Line of Credit or (b)  subordinate its Line of
Credit  to any such  refinancing.  In  addition,  the  Registrant  could,  after
compliance with applicable  Federal and State  securities law, issue  additional
shares of stock or debt instruments to raise additional capital.

         (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.
<PAGE>
         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.

         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.
<PAGE>
         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 Crossing, Franklin Lakes, N.J.

         The new Franklin  Crossing Shopping Center (the "Center") was completed
during the summer of 1997.  The Grand Union has  occupied its store since August
1, 1997 and has been open to the public since October 12, 1997.

         Except for the  completion  of a 3,000 square foot out  building  which
will  be  leased  to a bank  and  various  landscaping  work,  the  bulk  of the
construction and other improvements have been completed.

         A historical  discharge of hazardous  materials was recently discovered
at the Center and said discharge has been reported to the New Jersey  Department
of Environmental Protection ("NJDEP") in accordance with applicable regulations.

         The  Registrant  anticipates,  at  the  present  time,  that:  (a)  the
historical  discharge will have no significant impact upon the operations at the
Center;  (b) the  discharge  materials  appear  to be  isolated;  (c) it will be
required to monitor the  discharge;  and (d) that the cost of the  investigation
and monitoring will not be material.

         The Registrant  intends to obtain a  Classification  Exception Area for
groundwater  use  restriction  from the  NJDEP  pursuant  to its  Memorandum  of
Agreement Program after completion of its environmental  study of the historical
discharge.

         (e)      Other

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

         The  Registrant  periodically  visually  inspects  the location of each
underground  storage tank for evidence of any spills or  discharges.  Based upon
the foregoing,  the Registrant  knows of no underground  storage tanks which are
discharging  material into the soil at the present time.  Current state law does
not require the Registrant to submit its underground  storage tanks to tightness
testing. The Registrant has conducted no such tests.
<PAGE>
         The  Registrant has not conducted  environmental  audits for any of its
properties  except for its  shopping  centers  located in  Frederick,  Maryland,
Patchogue,   New  York  and  Franklin  Lakes,  New  Jersey.   In  addition,   an
environmental  audit was completed in connection  with the  refinancing for both
Berdan  Court  and  Westwood  Plaza.  Westwood  Hills,  LLC did  conduct  a full
environmental  audit  prior to its  purchase  of the  Westwood  Hills  Apartment
Complex.

         (13)     Employees

         Registrant,  as of October 31, 1997,  has no full-time  employees.  The
Registrant has eight (8) Trustees and one (1) Executive  Secretary/Treasurer who
are not full-time employees.

         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.

         Except as noted in  subparagraph  (d) above,  all of the  environmental
reports  secured by the Registrant have revealed no  environmental  condition on
its properties  which require  remediation  pursuant to any applicable  State or
Federal law or regulation.

(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.
<PAGE>
ITEM 2            DESCRIPTION OF THE PROPERTY

(A)      Portfolio 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  properties,  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 $25
million.
<TABLE>
<CAPTION>

APARTMENT PROJECTS:  AS of October 31, 1997
                                                                                               Mortgage
                                                                                               Balance
Property and                        Year           No. of            Occupancy
Location                          Acquired         Units               Rate                     (000's)
- --------                          --------         -----               ----                     -------
<S>                                 <C>             <C>               <C>                        <C>        
Lakewood Apts.
Lakewood, N.J.                      1962             40                87.5%                     None

Palisades Manor
Palisades Pk., N.J.                 1962             12                91.7%                     None

Grandview Apts.
Hasbrouck Heights,
N.J.                                1964             20                80.0%                     None

Heights Manor
Spring Lake Heights,
N.J.                                1971             79                97.5%                     $125

Hammel Gardens                      1972             80                93.8%                     None
Maywood, N.J.

Sheridan Apts.
Camden, N.J.                        1964            132                89.4%                     None

Steuben Arms
River Edge, N.J.                    1975            100                98.0%                     None

Berdan Court
Wayne, N.J.                         1965            176                96.0%                     None(1)

Westwood Hills,
LLC(2)                              1994            210                98.1%                     $10,192
</TABLE>
- --------
(1)  On December 16, 1997, the Registrant  closed on a mortgage in the amount of
     $11,100,000  which was secured by Berdan  Court all as  described in Item 2
     (B)(a)(iv) at page 23.

(2)  Registrant holds a forty (40%) percent interest in the Westwood Hills, LLC.
<PAGE>
         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 which
                  have  averaged  approximately  2.5% on an annual  basis.  Full
                  vacancy decontrol.

Hasbrouck
Heights:          (Grandview Apartments)

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

Maywood:          (Hammel Gardens)

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

Spring Lake
Heights:          (Heights Manor)

                  Renewals  based  on  a  4.5%  annual  increase.  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%)  percent  above the last
                  rent charged for such unit.

Camden:           (Sheridan Apartments)

                  Renewals based on Consumer Price Index with a maximum six (6%)
                  percent annual increase.  The permitted  increase for 1997 was
                  2.2%. 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.
<PAGE>
<TABLE>
<CAPTION>
SHOPPING CENTERS:  As of October 31, 1997

                                                                                      Mortgage
                                                   Approximate                       Balance or
Property and                        Year             Square          Occupancy        Bank Loan
Location                          Acquired           Feet              Rate            (000's)
- --------                          --------           ----              ----            -------
<S>                                 <C>              <C>              <C>               <C>
Franklin Lakes,  
N.J.                                1966              87,041           47.3%(3)         None

Westwood, N.J.                      1988             173,854           97.8%            $ 5,181

Frederick,
Maryland                            1992             256,620            100%            $19,123

Patchogue,
New York                            1997              63,932           100%(4)          $ 7,500

<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>
- -------------
(3)  The Franklin Lakes Shopping Center was effectively closed for operations on
     or about November 1, 1996. The construction of the new Center was completed
     in August,  1997. The new Center contains  approximately 87,041 square feet
     of leasable space. Grand Union occupied approximately 41,160 square feet as
     of August 1, 1997.
 
     The  Registrant is actively  engaged in an effort to secure tenants for the
     balance  of the  Center's  space.  As of October  31,  1997 no space at the
     Center was leased except for the Grand Union space.

(4)  The  Registrant  purchased the  Patchogue,  New York Center on December 22,
     1997; the Center is occupied by a single tenant, Pathmark, all as described
     in Item 1 (C)(d)(i) at page 9.
 
<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
                                                     development)       4.27            None
                                                                       
Rockaway                            1964/1963        None              19.26            None

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


(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, 1997, owed a total of  approximately
$24,429,000 which indebtedness was secured by the following described mortgages:

         (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, 1997 of $125,000. 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 7.0%.

         (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  is used to  secure  a  current  mortgage  with a
         principal  balance of  approximately  $5,169,396  as of January 1, 1998
         with interest at the rate of 10% per annum.  The monthly  principal and
         interest payments of the mortgage are $55,287.01.

         (iii)  Frederick,  Maryland.  The  Frederick,  Maryland  property  is a
         shopping  center  with  approximately  256,620  square feet of leasable
         square feet.
 
         On June 30, 1997, the Registrant  secured a new mortgage for the center
         in the amount of  $19,200,000.  The mortgage bears interest at the rate
         of  8.31%  and has a term of ten  (10)  years.  The  mortgage  is being
         amortized, however, as if it was a twenty-five (25) year mortgage.

         As a result,  there  will be a  substantial  balloon  payment  due,  of
         $15,670,963 on July 1, 2007.

         The prior  mortgage  was in the amount of  $17,885,847  at the time the
         present mortgage was secured.  The prior mortgage was paid, in full, as
         of June 30, 1997.

         In addition,  the  following  mortgages  were secured after October 31,
         1997:

         (iv) Wayne, New Jersey.  The Wayne,  New Jersey property  consists of a
         176 unit  apartment  complex known as "Berdan  Court".  The  Registrant
         entered  into a new  mortgage  in the  amount of  $11,100,000  with the
         Federal  Home  Loan Bank on  December  16,  1997.  The  mortgage  bears
         interest at the rate of 7.29% and has a term of twelve (12) years.  The
         payment schedule has been fixed as if the mortgage had a term of thirty
         (30) years.  As a result,  there will be a balloon payment due when the
         mortgage is due in the amount of $9,151,965.07.
<PAGE>
         (v)  Patchogue,  New  York.  As  described  in  Item 1  (C)(d)(i),  the
         Registrant  purchased  a  shopping  center  in  Patchogue,  New York on
         December 22, 1997 for a purchase price of $10,400,000. The purchase was
         financed, in part, by the Registrant securing a purchase money mortgage
         in the amount of $7,500,000. The mortgage bears interest at the rate of
         7.375% and is due on January 1, 2005. The mortgage is being  amortized,
         however,  as if it was a twenty-five  (25) year mortgage.  As a result,
         there will be a substantial  balloon  payment due of  $6,559,253.80  on
         July 1, 2005.

         (vi) Westwood,  New Jersey.  The Registrant closed on a new mortgage in
         the  principal  amount of  $10,600,000  which will bear interest at the
         rate of 7.38% on January 12, 1998.  The mortgage  will be for a term of
         fifteen  (15) years with  payments  being based upon a thirty (30) year
         payment schedule.  As a result, a balloon payment of $7,984,066.09 will
         be due on the mortgage's  due date.  The monthly  payments of principal
         and interest will be $73,247.69.

         (b)      Registrant's Line of Credit

         The  Registrant  has a $20 million Line of Credit with Summit Bank (See
Item 1 C (3) at  Pages 9 and 10 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, New Jersey,  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 including closing costs. At the time
of the  purchase,  the LLC  secured  a short  term  mortgage  in the  amount  of
$9,520,000 from United Jersey Bank.
 
         In  September  1995  Westwood  Hills,  LLC  refinanced  Westwood  Hills
Apartment  Complex. A new mortgage in the amount of $10,500,000 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 $10,192,000 as of December 31,
1997.

         At the  end of  the  seven  (7)  year  term  of  the  USG  Mortgage,  a
substantial balloon payment will be due in the amount of $9,230,965. The LLC has
made no provision to reserve cash to meet this balloon payment obligation. (See,
Item 7  Liquidity  and  Capital  Resources).  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.
<PAGE>
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 is,  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 1997.
 
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>
1997

1st Quarter                21.875           21.50             22.75             22.50             8,700

2nd Quarter                22.75            22.25             24.00             23.50            10,720

3rd Quarter                24.50            24.00             25.50             25.00             2,900

4th Quarter                25.125           25.0125           26.50             25.50            20,700

 
<CAPTION>
Calendar                         Bid Prices                         Asked Prices                Shares
Quarter                     High            Low               High              Low              Sold
- -------                     ----            ---               ----              ---              ----
<S>                        <C>              <C>               <C>               <C>              <C>
1996

1st Quarter                22.00            22.00             23.00             22.75            4,400

2nd Quarter                22.00            21.50             23.00             22.50              600

3rd Quarter                21.50            19.00             22.50             22.00            2,400

4th Quarter                21.875           21.50             22.50             22.00            6,200
</TABLE>
<PAGE>

         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, 1997. As of December 31, 1997,
the Registrant's shares were held by 375 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 31, 1997.
<PAGE>
ITEM 6            SELECTED FINANCIAL DATA

         As of or for the Year Ended October 31:
<TABLE>
<CAPTION>


                             1997             1996              1995             1994              1993
                           -------           ------            ------           -------          -------
                                      (In Thousands of Dollars, Except Per Share Amounts)
<S>                        <C>              <C>               <C>               <C>              <C>
Operating data:
Revenue                    $11,698          $11,417           $11,124           $10,335          $ 9,952
Expenses                     8,735            8,755             8,338             7,952            7,657
                           -------           ------            ------           -------          -------

Net income                 $ 2,963          $ 2,662           $ 2,786           $ 2,383          $ 2,295
                           =======          =======           =======           =======          =======

Balance sheet
data:
  Total Assets             $59,233          $51,674           $51,838           $52,398          $51,356
                           =======          =======           =======           =======          =======

  Long-term
  obligations              $24,429          $23,609           $24,110           $24,564          $24,963
                           =======          =======           =======           =======          =======

Per share
data:
  Earnings
  per share                $  1.90          $  1.71           $  1.79           $  1.53          $  1.47
                           =======          =======           =======           =======          =======

  Dividends
  per share                $  1.90          $  1.71           $  2.53           $  1.62          $  1.56
                           =======          =======           =======           =======          =======
</TABLE>

All of the financial  data set forth above has been stated for 1997 and restated
for years  1993-1996  using the equity method of accounting for Westwood  Hills,
LLC all as hereinafter set forth in Item 7 (A) at page 27.
 

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

(A)      Liquidity.

         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.

         Total  revenues  for the  fiscal  year ended  October  31,  1997,  were
$11,698,000  as compared to  $11,417,000  for the same period in 1996. The total
expenses decreased from $8,743,000 in 1996 to $8,723,000 for 1997.
<PAGE>
         The  Registrant's net income for the fiscal year 1997 was $2,963,000 or
$1.90 per share as compared to a net income of  $2,662,000  for fiscal year 1996
or $1.71 per share.

         As discussed in Note 1 of the Financial Statements which appear at Item
14 hereof the Registrant has changed its method of accounting for its investment
in the Westwood Hills,  L.L.C.  Prior to the filing by the Registrant of a 10K/A
on June 24, 1997,  the  Registrant  had prepared its Financial  Statements  with
respect to Westwood Hills,  L.L.C. on a consolidated basis. Since the Registrant
does not, however,  maintain  unilateral control over the Westwood Hills, L.L.C.
it  was  determined  that  the  equity  method  of  accounting   would  be  more
appropriate.  The equity  method was  adopted  retroactively.  As a result,  the
1993-1996  financial  statements  have been  restated to reflect  the  foregoing
accounting change.

         The Registrant has used the equity method of accounting with respect to
Westwood Hills, L.L.C. for fiscal year 1997.

         Cash flow from operations together with, debt financing secured by real
property  mortgages  and the Line of Credit have been the  principal  sources of
cash used to fund the Registrant's operations over the last three (3) years.

         The cash flow from  operations has been  sufficient to meet all current
operational needs of the Registrant.

         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  mortgage
obligations.  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.

         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.

         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, 1997, the sum of $11,429,000
was outstanding under the Line of Credit.
<PAGE>
         Since  October 31,  1997,  and the receipt of mortgage  funds from both
Berdan  Court,  Wayne,  New  Jersey and  Westwood  Plaza,  Westwood,  New Jersey
described at Item II(B),  (a) (iv) and (vi), page 23-24,  the Line of Credit has
been paid down to $1,549,610 as of January 22, 1998.

         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.

         As described in Item 2(B)(a)(iii) at page 23, the Registrant refinanced
its Frederick,  Maryland shopping center in June, 1997. In addition,  Registrant
refinanced  the  Westwood,  New Jersey  shopping  center on January  12, 1998 as
described in Item 2(B)(a)(vi) at page 24. The Registrant also secured a mortgage
for  its  apartment  complex  in  Wayne,  New  Jersey,  which  property  had not
previously been mortgaged, on December 16, 1997.

         On December 22, 1997,  the  Registrant  purchased a shopping  center in
Patchogue,  New York financed, in part, by securing a purchase money mortgage in
the amount of $7.5 million.

         The Registrant  anticipates that the increased  mortgage debt described
above will be met, in part,  by the new  revenues  which will be  realized  from
Patchogue  Plaza.  As the  Franklin  Lakes  Shopping  Center  is leased to third
parties,  the center will also offset the increased monthly mortgage obligations
due to the  refinancing of the Westwood,  New Jersey Shopping Center and the new
mortgage  secured for Berdan Court.  As of January 22, 1998,  the Registrant has
used the mortgage  proceeds  realized from the refinancing of the Westwood,  New
Jersey  Shopping  Center of  approximately  $5,000,000 to reduce the outstanding
balance on the Line of Credit which  existed as of October 31, 1997 as described
above.

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

         Other than the apartment  rehabilitation  program  described above, the
Registrant has made no  commitments,  and has no  understandings  for additional
capital expenditures.

         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 reconstruction of the Franklin
Lakes Shopping Center as described in Item 1(C)(d)(i) and (ii) at page 9 hereof.
As  of  December  31,  1997  institutional  money  is  available  at  relatively
<PAGE>
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.
 
         Capital Resources.

         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.

         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, 1997,  result in increased costs of operations;  and (b) permanent  mortgage
financing.  Any increase in mortgage interest rates would  necessarily  increase
the costs of operations during fiscal 1998.

         Subject to  compliance  with  Federal and State  Securities  Laws,  the
Registrant  has  the  ability  to  issue  additional  shares  of  stock  or debt
instruments to raise additional capital.  Registrant does not anticipate that it
will be required to raise additional capital at the present time.

         Results of Operations.

         1.       Fiscal Year 1997.

         The rental income for fiscal year ended October 31, 1997 was $9,982,000
as compared to $9,589,000 for fiscal year 1996.

         The rental income increase realized was due to the Registrant's  policy
to raise  rents  whenever  possible  consistent  with  market  conditions  while
maintaining its vacancy factor at an acceptable level.

         Total  expenses were  $8,723,000  for fiscal year 1997 when compared to
$8,743,000 for fiscal year 1996.

         The Registrant  completed the  construction  of its new shopping center
located in Franklin Lakes, New Jersey on or about August 1, 1997. The new center
will be known as "Franklin Crossing" and consists of approximately 87,041 square
feet of leasable space.  The old center  contained  approximately  33,320 square
feet of leasable space.

         Grand Union has leased  approximately  41,160  square feet of the total
space available at Franklin  Crossing.  The Grand Union opened for operations on
October 12, 1997. Grand Union's lease payments commenced on that date.

         The Registrant is in the process of leasing the balance of the space at
Franklin Crossing to third parties.
<PAGE>
         During  the  demolition  and  construction  of the new  Franklin  Lakes
Shopping  Center  various costs were incurred by the  Registrant.  In accordance
with generally accepted  accounting  principles,  the costs of construction were
capitalized  except that  expenses  incurred  after  October  31,  1996  through
December  31, 1996 were not  capitalized.  The effect of the  foregoing  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.

         Real estate taxes  decreased  from  $1,739,000 in 1996 to $1,692,000 in
1997.  The  Registrant  continues to vigorously  appeal real estate  assessments
where appropriate in an effort to assure that its properties are fairly assessed
for real estate tax purposes.

         The  Registrant  expenses  had  increased  at a faster rate than rental
revenue  for the  years  1994  through  1996.  Registrant  anticipates  that the
increase in expense  will  moderate as  evidenced  by the  decrease in the total
expenses for fiscal year 1997.

         2.       Fiscal Year 1996.

         The  Registrant's  net income for fiscal  year 1997 was  $2,963,000  or
$1.90 per share as  compared  to  $2,662,000  for fiscal  year 1996 or $1.71 per
share.

         The financial  results for 1996 were depressed due to several  factors.
First, the Franklin Lakes Shopping Center was in the process of being closed for
construction of the new center. As a result,  Registrant did not renew leases as
they  expired.  The old center was, as a practical  matter,  closed for the last
quarter of 1996. Second,  operating expenses  experienced a significant increase
due to increased  snow removal costs.  Third,  a number of properties  sustained
increases in real property tax.

         3.       Fiscal Year 1995.

         The  Registrant's  net income for fiscal  year 1995 was  $2,786,000  or
$1.79 per share as  compared  to  $2,662,000  for fiscal  year 1996 or $1.71 per
share.

         In 1995 the Registrant was operating its Franklin Lakes Shopping Center
at near full  occupancy.  In 1996,  however,  leases for its tenants at Franklin
Lakes were not renewed based upon the anticipated closing of the existing center
and the construction of Franklin Crossing. As a result of the foregoing, the net
income during 1996 was depressed.  It is anticipated that the financial  results
will improve as Franklin Crossing is rented to third parties. In addition, it is
anticipated that the acquisition of Patchogue Plaza in December,  1997 will have
a positive impact on the Registrant's financial results for fiscal year 1998.

ITEM 8            FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         Financial  statements in accordance  with the  provisions of Regulation
S-K are annexed hereto.
<PAGE>
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.
 
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            66
Donald W. Barney                      1981             May, 1998            56
John B. Voskian, MD                   1968             May, 1999            73
Herbert C. Klein                      1961             May, 2000            67
Nicholas A. Laganella                 1969             May, 2000            79
Charles J. Dodge                      1990             May, 1999            54
Alan L. Aufzien                       1992             May, 1998            68
Ronald J. Artinian                    1992             May, 1998            49
</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:

         Mr. Hekemian.........................10%
         Mr. Barney...........................5%
         Dr. Voskian..........................Less than 5%
         Mr. DeLorenzo........................5%
<PAGE>
(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.

(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 Bank holding company located in
Wayne,  New Jersey.  Mr.  Barney is also a partner and  director of several real
estate investment companies, partnerships and corporations.

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

         (4)  Herbert  C.  Klein - Mr.  Klein is a  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. He is a former member of the Board of Trustees
of Rutgers University.

         Mr.  Klein is a partner in  Capital  Formation  Associates,  a group of
venture capital investors.  Mr. Klein is active in various civic, charitable and
business organizations.

         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.
<PAGE>
         (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.

         Mr.  Aufzien is also a director  of Rent A Wreck of America  which is a
public corporation traded on the NASDAQ exchange.

         (8)  Ronald J.  Artinian  - Mr.  Artinian  was the  Managing  Director,
National Sales Manager at Smith Barney,  Inc. as of October 31, 1997. Since that
date,  however,  he has retired  from his  position at Smith  Barney in order to
pursue personal and other business interests.

         (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.
<PAGE>
ITEM 11           EXECUTIVE COMPENSATION.

Set forth  below is a Summary  Compensation  Table for each of the  Registrant's
Officers and Trustees for the past five (5) fiscal years:
<TABLE>
<CAPTION>
Name and                                       Fees               Executive (1)
Office Held                   Year             $                 Committee Fee
- -----------                   ----             ----              ------------- 
<S>                           <C>              <C>                   <C>
A) OFFICERS
Robert S. Hekemian,           1997              5,000                  None
Chairman                      1996              5,000                  None
President                     1995              5,000                  None
                              1994              3,800                  None
                              1993              3,800                  None

Donald W. Barney,             1997              5,000                  None
President                     1996              5,000                  None
                              1995              5,000                  None
                              1994              3,800                  None
                              1993              1,900                  None

Herbert C. Klein,             1997               None                  None
President                     1996               None                  None
                              1995               None                  None
                              1994               None                  None
                              1993               None                  None

John B. Voskian,              1997               None                  None
Secretary                     1996               None                  None
                              1995               None                  None
                              1994               None                  None
                              1993               None                  None

William R. DeLorenzo, Jr.,    1997             10,500                 6,400
Executive Secretary           1996             10,500                 2,800
and Treasurer                 1995             10,500                 1,600
                              1994              9,300                  None
                              1993              9,300                   400

</TABLE>
- --------
1        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.
 
         The Registrant  has  determined  that the base fee for all Trustees for
fiscal  1998  will be $5000  per  year,  the same fee as in 1997.  In  addition,
however, each of the Trustees and the Executive Secretary who attends regular or
special  meetings of the Board of Trustees  shall receive an  additional  sum of
$500 for each meeting attended.  Registrant will also pay to each Trustee or the
Executive  Secretary  who  attends  a site  visit to  inspect a  property  being
reviewed,  a fee of $500  together  with  actual  and  reasonable  out-of-pocket
expenses.
<PAGE>
<TABLE>
<CAPTION>
Name and                                             Fees
Office Held                         Year             $             Committee Fee
- -----------                         ----             -----         -------------
<S>                                 <C>              <C>                <C>
B) TRUSTEES


Robert S. Hekemian                  1997             5,500              6,000
                                    1996             5,500              3,200
                                    1995             5,500              1,600
                                    1994             5,500               None
                                    1993             5,500                400

Donald W. Barney                    1997             5,500              6,800
                                    1996             5,500              2,800
                                    1995             5,500              1,600
                                    1994             5,500               None
                                    1993             5,500                400

John B. Voskian                     1997             5,500              1,600
                                    1996             5,500              2,400
                                    1995             5,500              1,200
                                    1994             5,500               None
                                    1993             5,500               None

Herbert C. Klein                    1997             5,500              6,800
                                    1996             5,500              3,200
                                    1995             4,583.33           1,600
                                    1994              None               None
                                    1993              None               None

Nicholas A. Laganella               1997             5,500              2,800
                                    1996             5,500              2,000
                                    1995             5,500              1,200
                                    1994             5,500               None
                                    1993             5,500               None

Charles J. Dodge                    1997             5,500              3,200
                                    1996             5,500              2,800
                                    1995             5,500              1,200
                                    1994             5,500               None
                                    1993             5,500               None

Ronald J. Artinian                  1997             5,500              5,600
                                    1996             5,500              2,800
                                    1995             5,500              2,400
                                    1994             5,500               None
                                    1993             5,500                400

Alan L. Aufzien                     1997             5,500              6,400
                                    1996             5,500              2,800
                                    1995             5,500              1,200
                                    1994             5,500                400
                                    1993             5,500               None
</TABLE>
<PAGE>
         The  fee to be paid  to the  Chairman,  President  and  Treasurer  will
continue at the rate of $5,000.00 for fiscal year 1998.

         No Officer or Trustee of the Registrant:

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

         b)       receives any prerequisites 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 consists of four (4)
Trustees and the Executive  Secretary as a non-voting  attendee.  Members of the
executive  committee and the Executive  Secretary receive a fee of $500 for each
meeting attended except that the Chairman of the Executive  Committee receives a
fee of $600.

         Registrant  maintains as Audit  Committee  which  consists of three (3)
members of the Board of Trustees  and the  Executive  Secretary  as a non-voting
attendee.  Members of the Audit Committee and the Executive  Secretary receive a
$500 fee for each meeting  attended  except that the  Chairman of the  Executive
Committee receives a fee of $600.

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

         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.
<PAGE>
ITEM 12           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT.
<TABLE>
<CAPTION>
                                        Amount of Shares 
(A)      Title of Class                 Beneficially Owned    Percent of Class
         --------------                 ------------------    ----------------
          
<S>                                        <C>                      <C>
         Shares of beneficial              338,388.25               21.70%
         interest held by the
         Trustees and Officers
         together with members
         of their families who
         are less than 21 years
         of age
<CAPTION>

(B)      Security Ownership of Management

                                            Name of
                                            Beneficial                     Amount of     Percent of
         Title of Class                     Owner                         Shares Owned      Class
         --------------                     -----                         ------------      -----
<S>                                         <C>                            <C>              <C>
         Shares of beneficial
         interest no par                    Robert S. Hekemian              5,095           0.33%

         Shares of beneficial
         interest no par                    Donald W. Barney               40,981           2.63%

         Shares of beneficial
         interest no par                    John B. Voskian                 7,754           0.50%

         Shares of beneficial
         interest no par                    Herbert C. Klein               48,190           3.09%

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

         Shares of beneficial
         interest no par                    Charles J. Dodge                  500           0.032%

         Shares of beneficial
         interest no par                    Ronald J. Artinian             73,267           4.58%

         Shares of beneficial
         interest no par                    Alan L. Aufzien                 1,500           0.10%

         Shares of beneficial
         interest no par                    Wm. R. DeLorenzo, Jr.           3,563           0.228%
</TABLE>

         The above listed  shares  includes  only shares held in the name of the
Trustee or Officer.

(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.
<PAGE>
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 & Co. 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

         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
P. 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)(a)(i)  at Page 23 hereof and has
issued the Line of Credit described in Item 1 (C) (3) at Pages 9 - 10 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.
<PAGE>
         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
                                                                                                                          
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                                      
                                                                         Executive Vice-                                  
                                                                         President of                                     
                                                                         Hekemian & Co.                                   
</TABLE>
<PAGE>
<TABLE>
<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,                                 
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                                          
                                                                                                                          
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.                                   
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                  Position          Percentage            Relationship                            Initial
                                    With               of                    With A                               Capital
Name                                Trust            Interest               Trustee                             Contribution
- ----                                -----            --------               -------                             ------------
<S>                                <C>                 <C>               <C>                                   <C> 
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                                
                                                                                                                          
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
                                                                                                                          
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>
<PAGE>
<TABLE>
<CAPTION>
                               WESTWOOD HILLS, LLC
                                 MANAGING MEMBER

                                                                 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  business  of the  Trust  during  fiscal  year  1997.  The
management  contract  provides  that  Hekemian & Co. is paid fees based upon the
rent  collected.  Such  fees were  approximately  $495,000.00,  $476,000.00  and
$470,000.00 in 1997, 1996 and 1995, respectively.  In addition,  Registrant paid
Hekemian & Co. fees and  commissions  in  connection  with the  development  and
leasing of Franklin Crossing in the amount of approximately $375,000.00 in 1997.
Included in the 1997 fees of  $495,000  that the  Registrant  paid to Hekemian &
Co., is a fee of $54,000 paid in connection  with the  refinancing  of Westridge
Shopping Center, Frederick, Maryland.

         Registrant  has reached an agreement with Hekemian & Co. to pay fees in
connection  with the  purchase,  construction  oversight  and  financing  of the
Patchogue Plaza in the amount of $444,341.50. In addition, Registrant has agreed
to pay additional  fees in connection  with the  anticipated  refinancing of the
Westwood  Shopping  Center in the amount of $52,750 and the  financing of Berdan
Court in Wayne, New Jersey in the amount of $54,000. The  above-referenced  fees
will be paid during fiscal year 1998.

        
 (iii)  The  Cronheim  Mortgage  Co.  acted  as  a  mortgage  broker  in
connection  with the  Registrants  refinancing of the Westridge  Shopping Center
located in Frederick,  Maryland.  The mortgage closing was completed on June 30,
1997. The new mortgage was in the amount of $19,200,000.  The Cronheim  Mortgage
Co.  was paid a fee of  $144,000  in  connection  with the  said  mortgage.  The
Cronheim Mortgage Co. paid $72,000 of the fee to a co-broker.

         In addition,  Cronhiem Mortgage Co. is also acting as a mortgage broker
in connection with the anticipated  refinancing of the Westwood Plaza, Westwood,
NJ.  Registrant  has  reached an  agreement  to pay  Cronheim  Mortgage a fee of
$53,000 when the mortgage for Westwood Plaza closes.

         Mr.  Charles J. Dodge,  a Trustee,  is the Chief  Executive  Officer of
Cronheim Mortgage Co.

         (iv) 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 1997 was $23,184.55.
<PAGE>
         Hannoch  Weisman  has also  been  retained  by the  Registrant,  as its
counsel,  in  connection  with  the  purchase  of the  Patchogue  Plaza  and the
renovation of the Franklin Lakes Shopping Center, as well as, the refinancing of
Westwood  Plaza and the  financing  for  Berdan  Court.  No final fees have been
determined by the Board, as of the date hereof,  for the above  referenced work.
It is  expected,  however,  that  the  fees  to be paid to  Hannoch  Weisman  in
connection with the above described work will exceed $60,000.
 
         (v) 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 1997  together  with the 10K/A and 8K filed June 1997.
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 1997. Nowell Amoroso
was paid a total of $4,772.27 in 1997 for all work described herein.

         (vi) 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, 1997.  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.

(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, 1997 and 1996

                  (iii) Combined Statements of Income and Undistributed Earnings
                        Years ended October 31, 1997, 1996 and 1995

                  (iv)  Combined  Statements  for Cash Flows Years ended October
                        31, 1997, 1996 and 1995

                  (v)   Notes to Combined Financial Statements
<PAGE>
         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, 1997.

         A form 8-K was,  however,  filed on June 23,  1997  copies of which are
attached.


(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.
<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 29, 1998                         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 29, 1998
- ---------------------
Robert S. Hekemian, Chairman of
the Board, Chief Executive
Officer and Trustee
(Principal Executive Officer)



/s/Donald W. Barney                         DATED: January 29, 1998 
- -------------------
Donald W. Barney, Trustee and
President


/s/John B. Voskian                          DATED: January 29, 1998 
- ------------------
John B. Voskian, Trustee and
Secretary

<PAGE>
 
/s/Herbert C. Klein                         DATED: January  29, 1998 
- -------------------
Herbert C. Klein, Trustee

 
/s/Charles J. Dodge                         DATED: January  29, 1998 
- -------------------
Charles J. Dodge, Trustee

 
/s/Nicholas A. Laganella                    DATED: January  29, 1998
- ------------------------ 
Nicholas A. Laganella, Trustee


/s/Ronald J. Artinian                       DATED: January  29, 1998
- ---------------------
Ronald J. Artinian, Trustee


/s/William R. DeLorenzo, Jr.                DATED: January  29, 1998 
- ----------------------------
William R. DeLorenzo, Jr.
Executive Secretary and
Treasurer (Principal Financial
and Accounting Officer)

<PAGE>
               FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY




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



                                                                                

(A)      FINANCIAL STATEMENTS OF REGISTRANT:

             REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                           

             BALANCE SHEETS
                OCTOBER 31, 1997 AND 1996                                       

             STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995                     

             STATEMENTS OF CASH FLOWS
                YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995                     

             NOTES TO FINANCIAL STATEMENTS                                      


(B)      FINANCIAL STATEMENTS OF AFFILIATE:

           REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                             

           BALANCE SHEETS
               OCTOBER 31, 1997 AND 1996                                        

           STATEMENTS OF INCOME AND MEMBERS' EQUITY
               YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995                      

           STATEMENTS OF CASH FLOWS
               YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995                      

           NOTES TO FINANCIAL STATEMENTS                                        


(C)      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 financial statements or notes thereto.


                                      * * *
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


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


We have audited the accompanying  balance sheets of FIRST REAL ESTATE INVESTMENT
TRUST OF NEW JERSEY as of October 31, 1997 and 1996, and the related  statements
of income and undistributed  earnings and cash flows for each of the three years
in the period  ended  October  31,  1997.  These  financial  statements  are the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of First Real Estate Investment
Trust of New  Jersey  as of  October  31,  1997 and  1996,  and its  results  of
operations  and cash  flows  for each of the  three  years in the  period  ended
October 31, 1997, 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 financial  statements,
the information required to be set forth therein.



                                                 /s/J. H. COHN
                                                 -------------
                                                 J. H. COHN LLP
Roseland, New Jersey
November 14, 1997
<PAGE>
<TABLE>
<CAPTION>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                 BALANCE SHEETS
                            OCTOBER 31, 1997 AND 1996



                       ASSETS                               1997           1996
                                                           -------       -------
                                                                (In Thousands
                                                                of Dollars)
<S>                                                        <C>           <C>
Real estate, at cost, net of accumulated
    depreciation ...................................       $53,737       $46,836
Equipment, at cost, net of accumulated
    depreciation of $657,000 and $608,000 ..........           184           186
Investment in affiliate ............................         1,905         1,924
Cash ...............................................           228           189
Tenants' security accounts .........................           719           754
Sundry receivables .................................           280           537
Prepaid expenses and other assets ..................         1,470         1,090
Deferred charges, net ..............................           710           158
                                                           -------       -------

          Totals ...................................       $59,233       $51,674
                                                           =======       =======

        LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
    Mortgages payable ..............................       $24,429       $23,609
  Note payable - bank ..............................        11,429         5,662
    Accounts payable and accrued expenses ..........           409           278
    Construction liabilities .......................           496
    Dividends payable ..............................         1,326         1,029
    Tenants' security deposits .....................           905           853
    Deferred revenue ...............................           255           259
                                                           -------       -------
          Total liabilities ........................        39,249        31,690
                                                           -------       -------

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           670
                                                           -------       -------
          Total shareholders' equity ...............        19,984        19,984
                                                           -------       -------

           Totals ..................................       $59,233       $51,674
                                                           =======       =======

</TABLE>
                       See Notes to Financial Statements.
<PAGE>
<TABLE>
<CAPTION>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                 STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                   YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995


                    INCOME                   1997          1996          1995
                                           --------      --------      --------
                                                  (In Thousands of Dollars,
                                                  Except per Share Amounts)
<S>                                        <C>           <C>           <C>
Revenue:
    Rental income ....................     $  9,982      $  9,589      $  9,503
    Reimbursements ...................        1,433         1,568         1,380
    Equity in income of affiliate ....          139            92            81
    Sundry income ....................          144           168           160
                                           --------      --------      --------
        Totals .......................       11,698        11,417        11,124
                                           --------      --------      --------
Expenses:
    Operating expenses ...............        2,628         2,568         2,377
    Management fees ..................          495           476           470
    Real estate taxes ................        1,692         1,739         1,507
    Interest .........................        2,589         2,665         2,744
    Depreciation .....................        1,319         1,295         1,234
                                           --------      --------      --------
        Totals .......................        8,723         8,743         8,332
                                           --------      --------      --------

Income before state income taxes .....        2,975         2,674         2,792

Provision for state income taxes .....           12            12             6
                                           --------      --------      --------

Net income ...........................     $  2,963      $  2,662      $  2,786
                                           ========      ========      ========


Earnings per share ...................     $   1.90      $   1.71      $   1.79
                                           ========      ========      ========

            UNDISTRIBUTED EARNINGS

Balance, beginning of year ...........     $    670      $    675      $  1,834
Net income ...........................        2,963         2,662         2,786
Less dividends .......................       (2,963)       (2,667)       (3,945)
                                           --------      --------      --------

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

Dividends per share ..................     $   1.90      $   1.71      $   2.53
                                           ========      ========      ========

</TABLE>
                       See Notes to Financial Statements.
<PAGE>
<TABLE>
<CAPTION>
                     FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                 STATEMENTS OF CASH FLOWS
                        YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995


                                                           1997        1996         1995
                                                         -------      -------      -------
                                                                (In Thousands of Dollars)
<S>                                                      <C>          <C>          <C>
Operating activities:
    Net income .....................................     $ 2,963      $ 2,662      $ 2,786
    Adjustments to reconcile net income to net
        cash provided by operating activities:
        Depreciation and amortization ..............       1,356        1,333        1,306
        Equity in income of affiliate ..............        (139)         (92)         (81)
      Deferred revenue .............................          (4)           2           43
        Changes in operating assets and liabilities:
           Tenants' security accounts ..............          35          (28)         (47)
           Sundry receivables, prepaid expenses
             and other assets ......................        (712)        (585)        (215)
           Accounts payable and accrued expenses ...         131          (54)          65
           Tenants' security deposits ..............          52           26           51
                                                         -------      -------      -------
               Net cash provided by operating
                 activities ........................       3,682        3,264        3,908
                                                         -------      -------      -------

Investing activities:
    Capital expenditures ...........................      (7,723)        (880)        (590)
    Distributions from affiliate ...................         160          140          440
                                                         -------      -------      -------
               Net cash used in investing activities      (7,563)        (740)        (150)
                                                         -------      -------      -------

Financing activities:
    Dividends paid .................................      (2,667)      (2,792)      (2,791)
    Proceeds from note payable - bank ..............       7,817        3,339        2,791
    Net proceeds from mortgage refinancing .........       1,314
    Repayment of note payable - bank ...............      (2,050)      (2,846)      (3,050)
    Repayment of mortgages .........................        (494)        (501)        (454)
                                                         -------      -------      -------
               Net cash provided by (used in)
            financing activities ...................       3,920       (2,800)      (3,504)
                                                         -------      -------      -------

Net increase (decrease) in cash ....................          39         (276)         254
Cash, beginning of year ............................         189          465          211
                                                         -------      -------      -------

Cash, end of year ..................................     $   228      $   189      $   465
                                                         =======      =======      =======

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                     FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                 STATEMENTS OF CASH FLOWS
                        YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995
                                       (continued)


                                                           1997        1996         1995
                                                         -------      -------      -------
                                                                (In Thousands of Dollars)
<S>                                                      <C>          <C>          <C>
Supplemental disclosure of cash flow data:
    Interest paid, net of capitalized interest
    of $158,385 in 1997 ............................     $ 2,589      $ 2,883      $ 2,528
                                                         =======      =======      =======

    Income taxes paid ..............................     $    12      $     8      $     7
                                                         =======      =======      =======


Supplemental schedule of noncash investing
    and financing activities:
    Dividends declared, not paid ...................     $ 1,326      $ 1,029      $ 1,154
                                                         =======      =======      =======

    Capital expenditures incurred, not paid ........     $   496
                                                         =======
</TABLE>
                            See Notes to Financial Statements.
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO 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 in New Jersey and Maryland.

                       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  1997,  1996 and  1995,  the  Trust  made  such an
                       election.

                    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.

                    Investment in affiliate:
                       The Trust's 40%  investment in Westwood  Hills,  LLC (the
                       "Affiliate") is accounted for using the equity method.

                    Cash:
                       The Trust  maintains  its 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, 1997 and 1996, 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.
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS



Note 1 - Organization and significant accounting policies
                    (concluded): 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 $33,000, $49,000 and $27,000 in
                       1997, 1996 and 1995, respectively.

                    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,
                       1997.

                    Reclassifications:
                       Certain amounts in the 1996 and 1995 financial statements
                       have  been  reclassified  to  conform  with  the  current
                       presentation.


Note 2 - Investment in affiliate:
                    The  Trust  is a 40%  member  of the  Affiliate,  a  limited
                    liability  company  that is managed by Hekemian & Co.,  Inc.
                    ("Heke-  mian"),  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  Affiliate  owns a residential
                    apartment complex located in Westwood, New Jersey.
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS



Note 2 - Investment in affiliate (concluded):
                    Summarized  financial  information  of the  Affiliate  as of
                    Octo- ber 31,  1997 and 1996 and for each of the three years
                    in the period ended October 31, 1997 is as follows:
<TABLE>
<CAPTION>
                                                       1997        1996
                                                     -------     -------
                                                       (In Thousands
                                                        of Dollars)
<S>                                                  <C>         <C>
       Balance sheet data:
           Assets:
              Real estate and equipment, net ...     $14,696     $14,928
              Other ............................         551         544
                                                     -------     -------
                    Total assets ...............     $15,247     $15,472
                                                     =======     =======
           Liabilities and equity:
              Liabilities:
                Mortgage payable ...............     $10,192     $10,346
                Other ..........................         295         314
                                                     -------     -------
                    Totals .....................      10,487      10,660
                                                     -------     -------
             Members' equity:
                Trust ..........................       1,905       1,924
                Others .........................       2,855       2,888
                                                     -------     -------
                    Totals .....................       4,760       4,812
                                                     -------     -------
                    Total liabilities and equity     $15,247     $15,472
                                                     =======     =======


<CAPTION>
                                        1997       1996       1995
                                       ------     ------     ------
                                         (In Thousands of Dollars)

            Income statement data:
<S>                                    <C>        <C>        <C>
                Rental revenue ...     $2,497     $2,360     $2,212
                Rental expenses ..      2,149      2,130      2,008
                                       ------     ------     ------

                Net income .......     $  348     $  230     $  204
                                       ======     ======     ======
</TABLE>
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 3 - Real estate:
                    Real estate consists of the following:
<TABLE>
<CAPTION>
                                                     Range
                                                  of Estimated
                                                  Useful Lives        1997          1996
                                                  ------------        ----          ----
                                                                         (In Thousands
                                                                           of Dollars)
<S>                                               <C>               <C>            <C>
            Land                                                    $20,244        $17,263
            Unimproved land                                           2,310          2,472
            Apartment buildings                    7 - 40   years    10,711         10,170
            Commercial buildings                  25 - 31.5 years        58             58
            Shopping centers                      15 - 50   years    30,270         26,947
            Construction in progress                                  2,126            969
                                                                    -------        -------
                                                                     65,719         57,879
            Less accumulated depreciation                            11,982         11,043
                                                         
                                                                    -------        -------
                    Totals                                          $53,737        $46,836
                                                                    =======        =======
</TABLE>
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS



Note 4 - Mortgages payable:
                    Mortgages payable consist of the following:
<TABLE>
<CAPTION>
                                                           1997            1996
                                                          ------        -------
                                                               (In Thousands
                                                               of Dollars)
<S>                                                       <C>            <C>
              Northern Life Insurance Cos. (A)            $19,123
              State Mutual Life Insurance Co. (A)                        $18,068
              Travelers Insurance (B)                       5,181          5,319
              Summit Bank (C)                                 125            222
                                                          -------        -------
                  Totals                                  $24,429        $23,609
                                                          =======        =======
</TABLE>

                       (A)    On June 30,  1997,  the Trust  repaid the existing
                              mort-  gage on the  Frederick,  Maryland  shopping
                              center  utilizing  proceeds from a new mortgage in
                              the  amount  of  $19,200,000  with  Northern  Life
                              Insurance  Cos.  The new  mortgage  is  payable in
                              monthly   installments   of   $152,153   including
                              interest at 8.31%  through June 2007 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
                              $25,134,000.
                       (B)    Payable   in  monthly   installments   of  $55,287
                              including interest at 10% through February 2003 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 $11,695,000.
                       (C)    Payable   in   monthly   installments   of  $8,555
                              including  interest at 7.625%  through March 1999.
                              The mortgage is secured by an  apartment  building
                              in Spring Lake, New Jersey having a net book value
                              of approximately $566,000. One of the directors of
                              the bank is a trustee of the Trust.
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

                    Principal  amounts (in  thousands  of dollars) due under the
                    above  obligations  in each of the five years  subsequent to
                    October 31, 1997 are as follows:

                       Year Ending
                       October 31,                          Amount
                       -----------                          ------

                          1998                               $494
                          1999                                464
                          2000                                476
                          2001                                520
                          2002                                569

                    Based on borrowing rates  currently  available to the Trust,
                    the carrying amount of mortgages  payable  approximates fair
                    value at October 31, 1997.

 
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 April 30, 1998. 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 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  $45,898,000  at October  31,
                           1997 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, 1997 are as follows: 
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

Note 6 - Commitments and contingencies (continued):

                          NOTES TO FINANCIAL STATEMENTS

                                 
                             Year Ending
                             October 31,                         Amount
                             -----------                         ------

                              1998                              $ 4,739
                              1999                                4,513
                              2000                                4,140
                              2001                                3,936
                              2002                                3,504
                              Thereafter                         26,976
                                                                -------
                              Total                             $47,808
                                                                =======

                           The above amounts assume that all leases which expire
                           are not renewed  and,  accordingly,  neither  minimal
                           rentals  nor  rentals  from  replacement  tenants are
                           included.

                           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, 1997 were
                           not material.

                       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 Trust  anticipates to complete the acquisition in the
                       first quarter of fiscal 1998.

                    Standby letters of credit:
                       At  October  31,  1997,  the  Trust  is  obligated  under
                       irrevocable  standby  letters of credit of  approximately
                       $1,550,000  in  connection  with  certain  required  land
                       improvements at the Franklin Lakes shopping center.

                    Environmental concerns:
                       In  accordance  with  applicable  regulations,  the Trust
                       reported to the New Jersey  Department  of  Environmental
                       Protection  that a discharge  of  hazardous  material was
                       recently  discovered  at  the  newly  renovated  Franklin
                       Crossing Shopping Center (the "Center").
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 6 - Commitments and contingencies (concluded):

                       At present, the discharge material appears to be isolated
                       and  management  believes  there  will be no  significant
                       effect on the operations of the Center.

                       In  connection  therewith,   the  Trust  is  required  to
                       investigate and monitor such discharge, the cost of which
                       will not be material.


Note 7 - Management agreement and related party transactions: 
                    The properties  owned by the Trust are currently  managed by
                    Hekemian.  The management agreement requires fees equal to a
                    percentage of rents collected.  Such fees were approximately
                    $495,000,  $476,000  and  $470,000  in 1997,  1996 and 1995,
                    respectively.  In  addition,  Hekemian has charged the Trust
                    fees and  commissions in connection with the development and
                    leasing  of the  shopping  center  in  Franklin  Lakes,  New
                    Jersey. Such fees and commissions  amounted to approximately
                    $375,000 in 1997.


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.



                                      * * *
<PAGE>
<TABLE>
<CAPTION>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                       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>
1997:
  Note payable -
    bank           $11,429      7.75%    $11,429     $7,703       7.7%
                   =======      ====     =======     ======       ===

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%
                   =======      ====     =======     ======       ===

</TABLE>
(A)  See Note 5 of notes to financial statements.
(B)  Calculated using average monthly loan balances and actual interest expense.
<TABLE>
<CAPTION>
             SCHEDULE X - SUPPLEMENTARY INCOME STATEMENT INFORMATION
                            (In Thousands of Dollars)


         Column A                       Column B
         --------                       --------
                                     Charged to Costs
         Item (A)                     and Expenses
                            ---------------------------------
                              1997        1996          1995
                            ------       ------        ------
<S>                         <C>          <C>           <C>
Maintenance and repairs     $  269       $  252        $  219
                            ======       ======        ======

Real estate taxes           $1,691       $1,739        $1,507
                            ======       ======        ======

</TABLE>
(A) Amounts for other items were less than 1% of revenue in all years.
<PAGE>
Item 6. SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
                                       As of or for the Year Ended October 31,
                              -------------------------------------------------------
                               1997        1996        1995        1994         1993
                              -------     -------     -------     -------     -------
                                        (In Thousands of Dollars, Except
                                                 Per Share Amounts)
<S>                           <C>         <C>         <C>         <C>         <C>
Operating data:
    Revenue .............     $11,698     $11,417     $11,124     $10,335     $ 9,952
    Expenses ............       8,735       8,755       8,338       7,952       7,657
                              -------     -------     -------     -------     -------

    Net income ..........     $ 2,963     $ 2,662     $ 2,786     $ 2,383     $ 2,295
                              =======     =======     =======     =======     =======


Balance sheet data:
    Total assets ........     $59,233     $51,674     $51,838     $52,398     $51,356
                              =======     =======     =======     =======     =======

    Long-term obligations     $24,429     $23,609     $24,110     $24,564     $24,963
                              =======     =======     =======     =======     =======


Per share data:
    Earnings per share ..     $  1.90     $  1.71     $  1.79     $  1.53     $  1.47
                              =======     =======     =======     =======     =======


    Dividends per share .     $  1.90     $  1.71     $  2.53     $  1.62     $  1.56
                              =======     =======     =======     =======     =======

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                          FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
                                       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                          OCTOBER 31, 1997
                                                      (In Thousands of Dollars)

     Column A                      Column B                Column C                       Column D                           
     --------                      --------                --------                       --------                           
                                                                                            Costs
                                                                                         Capitalized
                                                        Initial Cost                      Subsequent                         
                                                         to Company                     to Acquisition 
                                                -------------------------    -------------------------------------- 
                                                               Buildings                                              
                                     Encum-                      and                         Improve-     Carrying       
    Description                     brances        Land      Improvements       Land          ments        Costs      
    -----------                     -------        ----      ------------       ----          -----        -----      
<S>                               <C>           <C>           <C>            <C>           <C>            <C>                 
Garden apartments:
   Sheridan Apts.,
     Camden, NJ ............                    $    117      $    360                     $    911                    
   Grandview Apts.,
     Hasbrouck Heights, NJ .                          22           180                          193                    
   Lakewood Apts.,
     Lakewood, NJ ..........                          11           396                          169                    
   Hammel Gardens,
     Maywood, NJ ...........                         313           728                          642                    
   Palisades Manor,
     Palisades Park, NJ ....                          12            81                           80                    
   Steuben Arms,
     River Edge, NJ ........                         364         1,773                          372                    
   Heights Manor,
     Spring Lake Heights, NJ      $    125           109           974                          323                    
   Berdan Court,
     Wayne, NJ .............                         250         2,206                        1,323                    

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

Shopping centers:
   Franklin Lakes
     Shopping Center,
     Franklin Lakes, NJ ....                          29                     $  2,981         6,038                    
   Westridge Shopping
     Center, Frederick,
     MD ....................        19,123         9,135        19,159                          338                    
   Westwood Shopping
     Center, Westwood,
     NJ ....................         5,181         6,889         6,416                          445                    

Vacant land:
   Franklin Lakes, NJ ......                         224                     $   (168)                                 
   Rockaway, NJ ............                       1,683                                                  $    398     
   South Brunswick, NJ .....                          80                                                        93     
                                  --------      --------      --------       --------      --------       --------
      Totals ...............      $ 24,429      $ 19,250      $ 32,309       $  2,813      $ 10,856       $    491    
                                  ========      ========      ========       ========      ========       ========    
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                          FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
                                       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                          OCTOBER 31, 1997
                                                      (In Thousands of Dollars)
                                                            (continued)

                                                Column E                  Column F     Column G        Column H          Column I  
                                                --------                  --------     --------        --------          -------- 
                                           Gross Amount at Which                                                           
                                        Carried at Close of Period  
                                     --------------------------------                                                    Life on 
                                              Buildings                                                                    Which    
                                                 and                     Accumulated    Date of          Date           Depreciation
                                     Land    Improvements    Total(1)    Depreciation Construction    Acquired          is Computed 
                                     ----    ------------    --------    -------------------------    --------          -----------
<S>                             <C>           <C>           <C>           <C>             <C>             <C>          <C>
Garden apartments:
   Sheridan Apts.,
     Camden, NJ ............    $    117      $  1,271      $  1,388      $    696        1950            1964          7-40   years
   Grandview Apts.,                                                                                                                 
     Hasbrouck Heights, NJ .          22           373           395           235        1925            1964          7-40   years
   Lakewood Apts.,                                                                                                                  
     Lakewood, NJ ..........          11           565           576           423        1960            1962          7-40   years
   Hammel Gardens,                                                                                                                  
     Maywood, NJ ...........         313         1,370         1,683           725        1949            1972          7-40   years
   Palisades Manor,                                                                                                                 
     Palisades Park, NJ ....          12           161           173           111        1935/70         1962          7-40   years
   Steuben Arms,                                                                                                                    
     River Edge, NJ ........         364         2,145         2,509         1,135        1966            1975          7-40   years
   Heights Manor,                                                                                                                   
     Spring Lake Heights, NJ         109         1,297         1,406           840        1967            1971          7-40   years
   Berdan Court,                                                                                                                    
     Wayne, NJ .............         250         3,529         3,779         2,214        1964            1965          7-40   years
                                                                                                                                    
Commercial property:                                                                                                                
   Glen Rock, NJ ...........          12            58            70            45        1940            1962         10-31.5 years
                                                                                                                                    
Shopping centers:                                                                                                                   
   Franklin Lakes                                                                                                                   
     Shopping Center,                                                                                                               
     Franklin Lakes, NJ ....       3,010         6,038         9,048             5        1963/75/97      1966        10-50    years
   Westridge Shopping                                                                                                               
     Center, Frederick,                                                                                                             
     MD ....................       9,135        19,497        28,632         3,498        1986            1992        15-31.5  years
   Westwood Shopping                                                                                                                
     Center, Westwood,                                                                                                              
     NJ ....................       6,889         6,861        13,750         2,055        1981            1988        15-31.5  years
                                                                                                                                    
Vacant land:                                                                                                                        
   Franklin Lakes, NJ ......          56                          56                                      1966/93               
   Rockaway, NJ ............       2,081                       2,081                                      1964/92/93            
   South Brunswick, NJ .....         173                         173                                       1964     
                                --------      --------      --------      --------                                            
      Totals ...............    $ 22,554      $ 43,165      $ 65,719      $ 11,982   
                                ========      ========      ========      ========  
</TABLE>
 (1) Aggregate cost is the same for Federal income tax purposes.
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Members
Westwood Hills, LLC


We have audited the  accompanying  balance sheets of WESTWOOD  HILLS,  LLC as of
October 31, 1997 and 1996,  and the related  statements  of income and  members'
equity and cash flows for each of the three  years in the period  ended  October
31, 1997.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Westwood  Hills,  LLC as of
October 31, 1997 and 1996, and its results of operations and cash flows for each
of the three years in the period ended  October 31,  1997,  in  conformity  with
generally accepted accounting principles.



                                     J. H. COHN LLP

Roseland, New Jersey
November 14, 1997
<PAGE>
<TABLE>
<CAPTION>
                               WESTWOOD HILLS, LLC
                    (A New Jersey Limited Liability Company)

                                 BALANCE SHEETS
                            OCTOBER 31, 1997 AND 1996




                       ASSETS                               1997           1996
                                                           -------       -------
                                                              (In Thousands
                                                               of Dollars)
<S>                                                        <C>           <C>
Real estate, at cost, net of accumulated
    depreciation of $1,044,000 and $731,000 ........       $14,611       $14,857
Equipment, at cost, net of accumulated
    depreciation of $22,000 and $10,000 ............            85            71
Cash ...............................................           107            54
Tenants' security accounts .........................           256           245
Sundry receivables .................................            18
Prepaid expenses and other assets ..................           112           119
Deferred charges, net ..............................            76           108
                                                           -------       -------

        Totals .....................................       $15,247       $15,472
                                                           =======       =======


        LIABILITIES AND MEMBERS' EQUITY

Liabilities:
    Mortgage payable ...............................       $10,192       $10,346
    Accounts payable and accrued expenses ..........            27            69
    Tenants' security deposits .....................           268           245
                                                           -------       -------
        Total liabilities ..........................        10,487        10,660

Members' equity ....................................         4,760         4,812
                                                           -------       -------

        Totals .....................................       $15,247       $15,472
                                                           =======       =======
</TABLE>
                       See Notes to Financial Statements.
<PAGE>
<TABLE>
<CAPTION>
                               WESTWOOD HILLS, LLC
                    (A New Jersey Limited Liability Company)

                    STATEMENTS OF INCOME AND MEMBERS' EQUITY
                   YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995




                    INCOME                    1997          1996           1995
                                            -------       -------       -------
                                                  (In Thousands of Dollars)
<S>                                         <C>           <C>           <C>
Revenue:
    Rental income ....................      $ 2,479       $ 2,343       $ 2,197
    Sundry income ....................           18            17            15
                                            -------       -------       -------
        Totals .......................        2,497         2,360         2,212
                                            -------       -------       -------

Expenses:
    Operating expenses ...............          546           547           505
    Management fees ..................          123           105            86
    Real estate taxes ................          352           350           283
    Interest .........................          802           813           832
    Depreciation .....................          326           315           302
                                            -------       -------       -------
        Totals .......................        2,149         2,130         2,008
                                            -------       -------       -------

Net income ...........................          348           230           204


               MEMBERS' EQUITY

Balance, beginning of year ...........        4,812         4,931         5,827

Less distributions ...................         (400)         (349)       (1,100)
                                            -------       -------       -------

Balance, end of year .................      $ 4,760       $ 4,812       $ 4,931
                                            =======       =======       =======

</TABLE>
                       See Notes to Financial Statements.
<PAGE>
<TABLE>
<CAPTION>
                                    WESTWOOD HILLS, LLC
                         (A New Jersey Limited Liability Company)

                                 STATEMENTS OF CASH FLOWS
                        YEARS ENDED OCTOBER 31, 1997, 1996 AND 1995

                                                          1997         1996         1995
                                                        -------      -------      -------
                                                               (In Thousands of Dollars)
<S>                                                      <C>          <C>          <C>
Operating activities:
    Net income .....................................     $   348      $   230      $   204
    Adjustments to reconcile net income to net
        cash provided by operating activities:
        Depreciation and amortization ..............         358          349          302
        Changes in operating assets and liabilities:
           Tenants' security accounts ..............         (11)         (24)         (33)
           Sundry receivables and prepaid expenses .          25          (11)        (246)
           Accounts payable and accrued expenses ...         (42)          40          (48)
           Tenants' security deposits ..............          23           24           33
                                                         -------      -------      -------
             Net cash provided by operating
               activities ..........................         701          608          212
                                                         -------      -------      -------

Investing activities - capital expenditures ........         (94)        (131)        (104)
                                                         -------      -------      -------

Financing activities:
    Distributions paid .............................        (400)        (349)      (1,100)
    Mortgage proceeds ..............................       1,175
    Repayment of mortgage ..........................        (154)        (142)        (142)
                                                         -------      -------      -------
             Net cash used in financing activities .        (554)        (491)         (67)
                                                         -------      -------      -------

Net increase (decrease) in cash ....................          53          (14)          41
Cash, beginning of year ............................          54           68           27
                                                         -------      -------      -------

Cash, end of year ..................................     $   107      $    54      $    68
                                                         =======      =======      =======


Supplemental disclosure of cash flow data:
    Interest paid ..................................     $   802      $   813      $   832
                                                         =======      =======      =======

</TABLE>
Supplemental  schedule of noncash  investing  and financing  activities:  During
    fiscal 1995, the outstanding  mortgage balance of  approximately  $9,325,000
    was repaid using proceeds of a new mortgage.


                            See Notes to Financial Statements.
<PAGE>
                                    WESTWOOD HILLS, LLC
                         (A New Jersey Limited Liability Company)

                               NOTES TO FINANCIAL STATEMENTS


Note 1 - Organization and significant accounting policies:
                    Organization:
                       Westwood  Hills,  LLC (the  "Company")  was formed in May
                       1994 as a New Jersey  limited  liability  company for the
                       purpose of acquiring a residential  apartment  complex in
                       Westwood,  New Jersey.  The Company is 40%-owned by First
                       Real Estate  Investment Trust of New Jersey (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 Company are
                       either  trustees  of  the  Trust  or  their  families  or
                       officers of Hekemian.

                    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.

                    Cash:
                       The Company  maintains its cash in bank deposit  accounts
                       which, at times, may exceed Federally insured limits. The
                       Company  considers  all highly  liquid  debt  instruments
                       purchased  with a maturity of three  months or less to be
                       cash  equivalents.  At  October  31,  1997 and 1996,  the
                       Company 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 ranging from 7 to 40 years.

                    Deferred charges:
                       Deferred  charges  consist of  mortgage  costs  which are
                       amortized on the  straight-line  method by annual charges
                       to operations over the term of the mortgage.

                    Advertising:
                       The  Company   expenses  the  cost  of  advertising   and
                       promotions  as  incurred.  Advertising  costs  charged to
                       operations were not material.

                    Income taxes:
                       The Company, 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 in the accompanying financial statements.
<PAGE>
                                    WESTWOOD HILLS, LLC
                         (A New Jersey Limited Liability Company)

                               NOTES TO FINANCIAL STATEMENTS



Note 2 - Real estate:
                    Real estate consists of the following:
<TABLE>
<CAPTION>
                                                     1997        1996
                                                   -------     -------
                                                        (In Thousands
                                                        of Dollars)
<S>                                                 <C>         <C>

                  Land ........................     $ 3,849     $ 3,849
                  Apartment buildings .........      11,806      11,739
                                                    -------     -------
                                                     15,655      15,588
                  Less accumulated depreciation       1,044         731
                                                    -------     -------

                    Totals ....................     $14,611     $14,857
                                                    =======     =======

</TABLE>
Note 3 - Mortgage payable:
                    The mortgage is payable in monthly  installments  of $79,655
                    including  interest at 7.8%  through  October  2002 at which
                    time the outstanding balance is due. The mortgage is secured
                    by the apartment complex.

                    Principal  amounts (in  thousands  of dollars) due under the
                    above  obligation  in each of the five years  subsequent  to
                    October 31, 1997 are as follows:

                       Year Ending
                       October 31,                                Amount
                       -----------                                ------

                          1998                                     $167
                          1999                                      180
                          2000                                      195
                          2001                                      211
                          2002                                      228

                    Based on borrowing rates currently available to the Company,
                    the carrying amount of the mortgage  approximates fair value
                    at October 31, 1997.

Note 4 - Management agreement:
                    The apartment complex is currently managed by Hekemian.  The
                    management  agreement requires fees equal to a percentage of
                    rents  collected.  Such  fees were  approximately  $123,000,
                    $105,000 and $86,000 in 1997, 1996 and 1995, respectively.

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

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




Reconciliation of real estate and accumulated depreciation:
<TABLE>
<CAPTION>


                                                    1997          1996          1995
                                                  --------      --------     --------
<S>                                               <C>           <C>          <C>
Real estate:
    Balance, beginning of year ..............     $ 57,879      $ 57,035     $ 56,465

    Additions:
        Building and improvements ...........        8,002           824          577
        Carrying costs ......................         (162)           20           (7)
                                                  --------      --------     --------

    Balance, end of year ....................     $ 65,719      $ 57,879     $ 57,035
                                                  ========      ========     ========


Accumulated depreciation:
    Balance, beginning of year ..............     $ 11,043      $  9,780     $  8,584

    Additions - charged to operating expenses        1,277         1,263        1,196

    Deletions ...............................         (338)

    Balance, end of year ....................     $ 11,982      $ 11,043     $  9,780
                                                  ========      ========     ========


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          OCT-31-1997
<PERIOD-END>                               OCT-31-1997
<CASH>                                         228,000
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      66,560,000
<DEPRECIATION>                              12,639,000
<TOTAL-ASSETS>                              59,133,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                     35,858,000
                                0
                                          0
<COMMON>                                    19,314,000
<OTHER-SE>                                     670,000
<TOTAL-LIABILITY-AND-EQUITY>                59,233,000
<SALES>                                              0
<TOTAL-REVENUES>                            11,698,000
<CGS>                                                0
<TOTAL-COSTS>                                8,723,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              2,975,000
<INCOME-TAX>                                    12,000
<INCOME-CONTINUING>                          2,963,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,963,000
<EPS-PRIMARY>                                     1.90
<EPS-DILUTED>                                     1.90
        

</TABLE>


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