FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
10-K, 1999-01-28
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRST AMERICAN FINANCIAL CORP, 424B3, 1999-01-28
Next: FLORIDA POWER CORP /, 8-K, 1999-01-28



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

                                    FORM 10-K
(Mark One)

[  X  ]           ANNUAL  REPORT   PURSUANT  TO  SECTION  13  OR  15(d)  OF  THE
                  SECURITIES  EXCHANGE  ACT OF 1934 For the  Fiscal  Year  Ended
                  October 31, 1998

[     ]           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                  SECURITIES EXCHANGE ACT OF 1934
                  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 or 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 number, including area code: 201-488-6400
                                                    ------------

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

                                                         Name of each exchange
Title of each class                                      on which registered
- -------------------                                      ---------------------
None                                                     Not Applicable

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

                          Shares of Beneficial Interest
- --------------------------------------------------------------------------------
                                (Title of class)

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

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated by reference in this Form 10-K or any amendment to this
Form 10-K.  [ X ]
<PAGE>
         The registrant is an equity real estate investment trust and beneficial
interests in the  registrant are  represented  by shares  without par value.  At
January  15,1999,  the  aggregate  market  value of the  registrant's  shares of
beneficial  interest held by nonaffiliates  of the registrant was  approximately
$34,859,130.  Excluded from this  calculation are shares of the registrant owned
or deemed to be beneficially owned by the trustees and executive officers of the
registrant,  including  shares with respect to which the trustees and  executive
officers disclaim beneficial ownership.  At January 15, 1999 1,559,788 shares of
beneficial interest were issued and outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions  of the  Proxy  Statement  for the  Registrant's  1999  Annual
Meeting of Shareholders  to be held in April 1999 are  incorporated by reference
in Part III of this Annual Report.

                           FORWARD-LOOKING STATEMENTS

         Certain  information  included  in this Annual  Report  contains or may
contain  forward-looking  statements  within the  meaning of Section  27A of the
Securities Act of 1933, as amended (the  "Securities  Act"),  and Section 21E of
the  Securities  Exchange Act of 1934,  as amended  (the  "Exchange  Act").  The
registrant cautions readers that forward-looking statements,  including, without
limitation,   those  relating  to  the  registrant's   investment  policies  and
objectives;  the financial  performance  of the  registrant;  the ability of the
registrant  to service its debt;  the  competitive  conditions  which affect the
registrant's  business;  the impact of  environmental  conditions  affecting the
registrant's  properties;  the registrant's liquidity and capital resources, and
the impact of the Year 2000 issue and the  registrant's  state of readiness with
respect to the Year 2000 issue, are subject to certain risks and  uncertainties.
Actual  results or outcomes may differ  materially  from those  described in the
forward-looking  statements  and will be  affected  by a  variety  of risks  and
factors,  including,  without  limitation,  the  registrant's  future  financial
performance;  the availability of capital;  general market conditions;  national
and local economic conditions,  particularly  long-term interest rates; federal,
state and local  governmental  regulations  that affect the registrant;  and the
competitive  environment  in  which  the  registrant  operates,  including,  the
availability of retail space and residential  apartment units in the areas where
the registrant's properties are located. In addition, the registrant's continued
qualification  as a real estate  investment  trust  involves the  application of
highly   technical  and  complex  rules  of  the  Internal   Revenue  Code.  The
forward-looking statements are made as of the date of this Annual Report and the
registrant assumes no obligation to update the forward-looking  statements or to
update the reasons  actual  results  could  differ from those  projected in such
forward-looking statements.
<PAGE>
PART I

ITEM 1            BUSINESS

         (a)      GENERAL DEVELOPMENT OF BUSINESS

         First Real Estate Investment Trust of New Jersey (the  "Registrant") is
an  unincorporated  business  trust  which was  organized  in New Jersey in 1961
pursuant  to a Trust  Agreement,  dated as of  November  1,  1961;  amended  and
restated as of November 7, 1983;  and amended on May 31, 1994 and  September 10,
1998 (the "Declaration of Trust"). The Registrant  acquires,  develops and holds
for investment  income  producing real estate  properties,  including  apartment
buildings  and  complexes  and retail  properties.  At December  31,  1998,  the
Registrant's  real  estate  portfolio  consisted  of  (i)  eight  (8)  apartment
buildings or complexes  containing 639 units,  (ii) a forty percent (40%) equity
interest in Westwood Hills,  LLC, a limited  liability  company which owns a 210
unit apartment  complex  ("Westwood  Hills"),  (iii) five (5) retail  properties
comprised  of an  aggregate  of  approximately  588,000  square feet of leasable
space, including three (3) shopping centers and two (2) single tenant locations,
and (iv) three (3)  undeveloped  parcels of land  consisting  of an aggregate of
approximately 56.5 acres. See "Investment in Affiliate" and "Item 2 Properties -
Portfolio of  Investments."  All of the  Registrant's  properties  are currently
managed by Hekemian & Co., Inc., a real estate brokerage and management  company
("Hekemian & Co."). See "Management  Agreement." 

         From its inception, the Registrant's general investment policy has been
to  acquire,   develop  and  hold  income  producing  properties  for  long-term
investment and not for resale. The Registrant's  long-range investment policy is
to  continue  to  review  and   evaluate   potential   real  estate   investment
opportunities with the objective of making, from time to time, certain strategic
acquisitions of properties which the Registrant believes will (i) complement its
existing   investment   portfolio,   (ii)  generate   income  and  increase  the
Registrant's earnings and its distributions to shareholders,  and (iii) increase
the overall  value of the  Registrant's  investment  portfolio.  The decision to
acquire or develop a particular  property is made on a case by case basis by the
Registrant's  Board of Trustees which determines whether in its judgment such an
investment  is in the best  interests of the  Registrant  and its  shareholders.
Except for its equity  investment in Westwood Hills, the Registrant has invested
only in retail  properties since 1988.  Although the  Registrant's  portfolio of
developed   properties  consists  only  of  residential   apartment  and  retail
properties,  the  Registrant  does  and  will  continue  to  evaluate  potential
investment properties in other sectors of the real estate market.

         All but two of the  Registrant's  properties are located in New Jersey.
The  Registrant's  largest  retail  shopping  center,  the  256,600  square foot
Westridge  Square  shopping  center which the  Registrant  acquired in 1992,  is
located in Frederick,  Maryland (Western Maryland). The Registrant's most recent
property acquisition,  which occurred in December 1997, was a 63,900 square foot
retail property located in Patchogue (Long Island),  New York, on which Pathmark
operates a supermarket  super store.  The Company has reviewed and evaluated and
will  continue  to  review  and  evaluate   potential  real  estate   investment
opportunities in New Jersey as well as in locations outside of New Jersey.
<PAGE>
         Although the  Registrant's  general  policy is to hold and maintain its
properties as long-term  income producing  investments,  the Registrant has sold
and in the future  could  sell,  from time to time,  certain  properties  in its
portfolio. Factors which are considered by the Registrant's Board of Trustees in
evaluating  the  disposition  of a property  include (i)  whether  the  property
continues to satisfy the Registrant's  investment objectives for its real estate
portfolio,  and (ii) whether the proceeds from a sale could be  reinvested  into
another  property or other  properties  which may offer greater growth potential
and a higher rate of return to the Registrant.

         Except for the Registrant's  equity  investment in Westwood Hills, each
of the properties in the  Registrant's  real estate portfolio is wholly-owned in
fee by the  Registrant.  In  the  future,  if  the  circumstances  warrant,  the
Registrant  could acquire  interests in other real estate  properties on a joint
venture basis with another party or parties; provided, that the Registrant would
be able to maintain appropriate control over the management and operation of any
such property.

         The  Registrant  is a  real  estate  investment  trust  ("REIT")  under
Sections  856-860 of the Internal Revenue Code of 1986, as amended (the "Code").
The Registrant  was the first REIT  organized in New Jersey.  As a result of its
election to be treated as a REIT, the Registrant  will not be subject to federal
income  tax on that  portion  of its REIT  taxable  income  which  is  currently
distributed to the Registrant's shareholders,  assuming it satisfies the various
REIT  requirements  under the  Code.  REITs  are  subject  to a number of highly
technical and complex  organizational and operational  requirements.  One of the
REIT  requirements  under the Code is that at least 95% of the Registrant's REIT
taxable income shall be distributed to the shareholders.  REIT taxable income is
computed  in  accordance   with  normal   corporate  rules  subject  to  several
adjustments.  If the  Registrant  fails to qualify as a REIT, its taxable income
may be subject to federal  income tax at the  applicable  regular  corporate tax
rates. For the foreseeable future, it is the Registrant's  intention to continue
to conduct  its  operations  in a manner  intended  to qualify as a REIT for tax
purposes.  However,  no assurance can be given that the Registrant's  operations
for any one taxable year will satisfy such requirements, and no assurance can be
given  that the  Internal  Revenue  Service  would  not be able to  successfully
challenge the Registrant's eligibility for taxation as a REIT.

         Fiscal Year 1998 Developments

         (i) Purchase of Supermarket in Patchogue, New York

         On December 22, 1997, the Registrant completed its purchase of a 63,900
square foot single tenant retail  property  located in Patchogue,  New York. The
purchase  price was $10.9  million,  of which $7.5 million was financed with the
property  serving as  collateral  for the  mortgage  loan.  Pathmark  operates a
supermarket  super store on the  property  pursuant to a  twenty-five  (25) year
lease with options to extend for up to a maximum of twenty-four  (24) years. The
supermarket is located on approximately 8.775 acres of land.

         (ii) Completion of New Development of Franklin Crossing Shopping Center

         During the summer of 1997, the Registrant completed the construction of
a new shopping  center,  named  "Franklin  Crossing,"  containing  approximately
87,000 square feet of leasable  space in Franklin  Lakes,  New Jersey.  Franklin
Crossing  replaced an old shopping  center which the  Registrant had owned since
1964 and which contained approximately 33,000 square feet of leasable space. The
old shopping  center was closed and  completely  demolished  in December 1996 to
<PAGE>
allow for the construction of Franklin Crossing.  Grand Union has leased a total
of  approximately  41,000 square feet of the available  space and is operating a
supermarket in the shopping center. Grand Union took possession of its space for
tenant fit-up in August,  1997 and commenced payment of rent on October 12, 1997
when it opened  for  business.  Grand  Union has a twenty  (20) year  lease with
options  to  extend  for  up to a  maximum  of  twenty  (20)  additional  years.
Approximately  13,600  square feet of satellite  space at Franklin  Crossing has
been  leased  to seven  (7) other  tenants.  At  December  31,  1998,  there was
approximately  32,300 square feet of vacant leasable space at Franklin Crossing.
The  Registrant is actively  pursuing  tenants to fill the  remaining  available
space.

         (iii)  Mortgage  Financings  and  Amendment  and  Extension  of  Credit
Facility

         During fiscal 1998 and the first quarter of fiscal 1999, the Registrant
took advantage of the  appreciated  values of certain real estate  properties in
its investment portfolio and a favorable interest rate environment to complete a
number of mortgage  financings which yielded  approximately $28.8 million in net
proceeds to the Registrant. In addition,  Westwood Hills completed a refinancing
of its  outstanding  mortgage  debt in December  1998,  yielding net proceeds of
approximately  $4.9 million.  Pursuant to its 40% equity  investment in Westwood
Hills, the Registrant  received a $2 million  distribution out of such proceeds.
Part of the net proceeds from the  financings  which were completed in the first
quarter of fiscal 1998 were used to acquire the Patchogue,  Long Island property
on which the  Pathmark  supermarket  super  store is located  and to pay off the
Registrant's outstanding balance under its credit facility with Summit Bank. The
remaining  proceeds  from  these  financings  provides  the  Registrant  with an
immediately  available  source of capital for future property  acquisitions  and
development.  See "Item 7  Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations - Liquidity and Capital Resources."

         As a result of these mortgage financings, the Registrant is more highly
leveraged  than it has been in the past. The increase in the  Registrant's  debt
service requirements could have an adverse effect on the financial condition and
results of operations.  Although the  Registrant  believes that it will generate
sufficient  funds  from  its  operations  to  service  the   Registrant's   debt
requirements,  a default by the  Registrant  with respect to any of its mortgage
indebtedness  could have a material adverse effect on the Registrant.  See "Real
Estate Financing" and "Item 7 Management's  Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources."

         The  Registrant's  line of credit with Summit Bank, which was scheduled
to expire on April 30, 1998, was renegotiated,  amended and extended through May
31, 1999.  Prior to such  extension,  the  Registrant  paid off the  outstanding
balance under the credit facility with a portion of the proceeds received by the
Registrant from the mortgage  financings which the Registrant  closed during the
first  quarter of fiscal 1998.  In connection  with and in  anticipation  of the
above described mortgage financings, the maximum amount which the Registrant can
borrow under this credit  facility has been  reduced  from  approximately  $12.3
million to $8 million  effective as of November 30, 1998.  At December 31, 1998,
the Registrant  did not have any  outstanding  borrowings  under the Summit Bank
credit facility.  See "Item 7 Management's  Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources."
<PAGE>
         (iv) Year 2000 Issue

         The Year 2000  ("Y2K")  issue  results  from  computer  programs  being
written using two (2) rather than four (4) digits to define the applicable year.
As the year  2000  approaches,  systems  using  such  programs  may be unable to
accurately  process certain date based  information.  As disclosed  elsewhere in
this  Annual  Report,   Hekemian  &  Co.  currently   manages  the  Registrant's
properties,  and the Registrant does not own any computer systems.  The business
managed by Hekemian & Co. is dependent on computer hardware,  software,  systems
and  processes,   including  financial  and  accounting  systems,   relating  to
information  technology ("IT Systems") and  non-information  technology  systems
such as HVAC systems, boilers, alarms, elevators,  escalators, building security
systems, backup lighting and generators, sprinkler systems, fire/smoke detection
and suppression  systems,  parking garage systems and other equipment containing
embedded microprocessor technology ("Non-IT Systems").

         The Registrant is participating  with Hekemian & Co. in a comprehensive
assessment of the Registrant's  business exposure relative to the Y2K issue. The
Registrant  and  Hekemian & Co. have  assessed  all  systems for Y2K  readiness.
Hekemian & Co. has advised the  Registrant  that it has utilized or is utilizing
the resources  necessary to replace,  upgrade or modify all significant  systems
affected by the Y2K issue. All major Non-IT Systems critical to the Registrant's
business  operations  are  Y2K  compliant.  IT  Systems  were  assessed  for Y2K
compliance  and in most cases new hardware was purchased  and is operating.  All
personal  computer  and  network  server  software  has  been  upgraded  for Y2K
compliance. The accounting system is now substantially compliant and is expected
to be fully Y2K  compliant by the end of the first quarter of fiscal 1999. It is
expected that all IT Systems will be tested for Y2K compliance by June, 1999 and
that all such systems will be Y2K compliant before the end of 1999.

         In addition to the remediation  efforts outlined above,  Hekemian & Co.
has identified and mailed Y2K information  requests to all retail tenants of the
Registrant  and all  critical  external  entities  (product  suppliers,  service
providers,  and those  with  which  Hekemian  & Co. or the  Registrant  exchange
information) to determine  whether they will be able to continue normal business
operations  at the turn of the  century.  Approximately  19% of such tenants and
entities,  including most of the Registrant's major tenants and suppliers,  have
responded.  The third parties  responding to the request have indicated that the
Y2K issue does not and will not significantly  impact their businesses,  or that
they either will be Y2K  compliant  or will have an  adequate  contingency  plan
ready and active before the year 2000.

         Neither  Hekemian  & Co. nor the  Registrant  has yet  established  any
contingency  plans for possible  Y2K  interruptions.  Based upon the  continuing
assessment of possible risks, the Registrant could establish  contingency  plans
in the future to address the  Registrant's  exposure to potential  Y2K problems.
The  failure of  critical  systems of the  Registrant,  its  management  service
company,  or its  significant  retail  tenants and  external  entities to be Y2K
compliant could disrupt or interrupt the business of the Registrant, which could
have a  material  adverse  effect on the  results  of  operations  or  financial
condition of the Registrant.

         The Registrant  anticipates  that any costs incurred by it in assessing
the Y2K issue  and  remediating  any Y2K  problems  will not have a  significant
adverse effect on the Registrant's operating results or financial condition. 
<PAGE>
         (b) Financial Information about Industry Segments

         All revenues, operating profits or losses, and assets of the Registrant
are  attributable  to one line of business,  the  acquisition,  development  and
ownership of real property for investment. The revenue and profits from, and the
assets which are part of, the  Registrant's  operations  are as set forth in the
Financial  Statements of the Registrant and of Westwood Hills  beginning on page
F-1 of this Annual Report.

         (c) Narrative Description of Business

         The Registrant  was founded and organized for the principal  purpose of
acquiring,  developing and owning a portfolio of diverse  income  producing real
estate properties.  The Registrant's  developed  properties include  residential
apartment  and  retail  properties.  The  Registrant's  properties  are  located
principally in New Jersey,  with the Westridge Square Shopping Center located in
Frederick,  Maryland and the Pathmark  supermarket  super store  located on Long
Island.   The  Registrant  also  currently  owns  approximately  56.5  acres  of
unimproved  land  in  New  Jersey.   See  "Item  2  Properties  -  Portfolio  of
Investments."

         The  Registrant  elected  to be taxed as a REIT  under  the  Code.  The
Registrant  operates  in such a manner as to qualify  for  taxation as a REIT in
order to take advantage of certain  favorable tax aspects of the REIT structure.
Generally, a REIT will not be subject to federal income taxes on that portion of
its ordinary income or capital gain that is currently  distributed to its equity
holders.

         As an equity  REIT,  the  Registrant  generally  acquires  interests in
income  producing   properties  to  be  held  by  the  Registrant  as  long-term
investments.  The Registrant's return on such investments is based on the income
generated by such properties mainly in the form of rents.

         From time to time,  the  Registrant has sold, and may sell again in the
future,  certain of its  properties in order to (i) obtain capital used or to be
used to purchase,  develop or renovate  other  properties  which the  Registrant
believes  will  provide a higher  rate of return and  increase  the value of the
Registrant's  investment  portfolio,   and  (ii)  divest  properties  which  the
Registrant  has  determined  or  determines  are no longer  compatible  with the
Registrant's  growth  strategies and  investment  objectives for its real estate
portfolio.

         The Registrant does not hold any patents, trademarks or licenses.


                  Portfolio of Real Estate Investments

         At December 31, 1998, the  Registrant's  real estate holdings  included
(i) eight (8) apartment  buildings or complexes  containing 639 rentable  units,
(ii) five (5) retail properties containing  approximately 588,000 square feet of
leasable  space,  including  two (2) single tenant  stores,  and (iii) three (3)
parcels of undeveloped  land consisting of  approximately  56.5 acres.  All such
property is  wholly-owned  in fee by the  Registrant.  See "Item 2  Properties -
Portfolio  of  Investments"  of this  Annual  Report  for a  description  of the
Registrant's   separate  investment   properties  and  certain  other  pertinent
information   with  respect  to  such  properties   which  is  relevant  to  the
Registrant's  business.  In  addition,  the  Registrant  holds a 40%  membership
interest  in Westwood  Hills  which owns an  apartment  complex  containing  210
rentable units. See "Investment in Affiliate."
<PAGE>
                  Investment in Affiliate

         In May 1994, the Registrant  acquired a forty percent (40%)  membership
interest in Westwood  Hills, a New Jersey  limited  liability  company.  In June
1994,  Westwood  Hills  consummated  the  purchase  of  Westwood  Properties,  a
residential  apartment complex  containing 210 units,  located in Westwood,  New
Jersey, for a total purchase price of approximately $15.4 million. Approximately
$9.5  million of the  purchase  price was financed by the proceeds of a mortgage
loan which was refinanced in December 1998. See "Fiscal Year 1998 Developments -
Mortgage  Financings  and  Amendment  and  Extension  of Credit  Facility."  The
Registrant  is the  managing  member  of  Westwood  Hills,  and  Hekemian  & Co.
currently is the managing agent of the property. See "Management  Agreement." In
connection with the  refinancing,  Robert S. Hekemian,  Chairman of the Board of
the Registrant and a member of Westwood Hills,  provided a personal guarantee in
certain  limited  circumstances.  The  Registrant  has agreed to  indemnify  Mr.
Hekemian with respect to this guaranty.

                  Employees

         The Registrant  does not have any full-time  employees.  Except for Mr.
Hekemian,  Chairman of the Board, who devotes approximately  twenty-five percent
(25%) of his business activities to the Registrant's business, none of the other
executive  officers of the Registrant  (who are identified in "Item 4A Executive
Officers  of the  Registrant"  of this  Annual  Report),  devotes  more than ten
percent  (10%) of his business  activities  to the  business of the  Registrant.
Hekemian & Co. has been retained by the  Registrant  to manage the  Registrant's
developed  properties and is responsible for providing the personnel required to
perform all services related to the management and operation of the Registrant's
properties.   See  "Management  Agreement."  For  the  foreseeable  future,  the
Registrant  intends to maintain its present form of management  arrangement  and
does not anticipate hiring employees.

                  Management Agreement

         Pursuant to the terms of a  Management  Agreement,  dated  December 20,
1961,  by and  between  the  Registrant  and  Hekemian & Co.,  as  amended  (the
"Management Agreement"),  Hekemian & Co., a real estate brokerage and management
company,  manages all of the  Registrant's  properties.  In connection  with its
management  services,  Hekemian  & Co.  employs  the  superintendents  and other
personnel  who  perform the  functions  required  to operate  and  maintain  the
Registrant's properties.  Pursuant to the terms of the Management Agreement, the
Registrant pays Hekemian & Co. certain fees and commissions as compensation  for
its services.  The Registrant also  reimburses  Hekemian & Co. for the salaries,
payroll taxes,  insurance  costs and certain other costs of persons  employed at
the Registrant's properties by Hekemian & Co. on behalf of the Registrant.  From
time  to  time,  the  Registrant  engages  Hekemian  & Co.  to  provide  certain
additional  services,  such as consulting  services  related to development  and
financing activities of the Registrant. Separate fee arrangements are negotiated
between  Hekemian & Co. and the Registrant  with respect to such  services.  See
"First Real Estate Investment Trust of New Jersey Notes to Financial  Statements
- - Note 7."

         Mr. Hekemian, Chairman of the Board and a Trustee of the Registrant, is
currently  the Chairman of the Board and Chief  Executive  Officer of Hekemian &
Co. Mr.  Hekemian,  his brother and two sisters  currently own all of the issued
and outstanding  shares of Hekemian & Co. A dispute between the  shareholders of
Hekemian & Co. has developed  which will lead to the dissolution of the company.
The Registrant is confident that any such  dissolution  will not have a material
adverse effect on its business operations.
<PAGE>
                  Real Estate Financing

         The Registrant funds  acquisition  opportunities and the development of
its real estate properties  largely through debt financing,  including  mortgage
loans against certain of the Registrant's properties,  and an $8 million line of
credit with Summit  Bank.  At December  31,  1998,  the  Registrant's  aggregate
outstanding  mortgage debt was $60.69 million with an average interest cost on a
weighted average basis of 7.518%.  The Registrant has mortgage loans against the
following  properties  which serve as collateral  for such loans:  (i) Westridge
Square  shopping  enter in Frederick,  Maryland,  (ii) Westwood  Plaza  shopping
center in Westwood,  New Jersey, (iii) Pathmark supermarket super store property
in Patchogue,  New York, (iv) Berdan Court Apartments in Wayne, New Jersey,  (v)
Steuben Arms Apartments in River Edge, New Jersey,(vi) Hammel Gardens Apartments
in Maywood,  New  Jersey,  and (vii)  Heights  Manor  Apartments  in Spring Lake
Heights,  New  Jersey.  See the  tables in "Item 2  Properties  -  Portfolio  of
Investments"  for the  outstanding  mortgage  balance at December  31, 1998 with
respect to each of these properties.

         At December 31, 1998, there was no outstanding balance under the Summit
Bank line of  credit.  Any  borrowings  under the  credit  facility  would  bear
interest  at a  variable  fluctuating  rate  which is based at the  Registrant's
election on (i) Summit Bank's floating base rate plus one-quarter of one percent
(0.25%) or (ii) the London Interbank  Offered Rate (LIBOR) plus 175 basis points
(1.75%).  The Franklin  Crossing  shopping  center and each of the  Registrant's
residential  apartment  properties  in Lakewood,  Palisades  Park and  Hasbrouck
Heights, New Jersey, serve as collateral for the Summit Bank line of credit.

         In  fiscal  1998,  the  Registrant  consummated  a series  of  mortgage
financings in order to take  advantage of the  appreciated  values of certain of
the  Registrant's  real  estate   properties  and  a  favorable   interest  rate
environment.  In addition,  Westwood  Hills,  in which the  Registrant has a 40%
equity interest,  also refinanced its existing mortgage during the first quarter
of fiscal 1999.  See "Fiscal Year 1998  Developments  - Mortgage  Financings and
Amendment  and  Extension  of Credit  Facility."  As a result of these  mortgage
financings  and  as a  result  of the  Registrant's  purchase  of  the  Pathmark
supermarket  super store  property  in  Patchogue,  New York,  which was largely
financed by a $7.5 million mortgage loan, the Registrant is currently,  and will
continue to be for the  foreseeable  future,  more highly  leveraged than it has
been in the  past.  This  increased  level  of  indebtedness  also  presents  an
increased  risk of default on the  obligations of the Registrant and an increase
in debt service requirements that could adversely affect the financial condition
and  results  of  operations  of the  Registrant.  A number of the  Registrant's
mortgage loans,  including several of the recent loans, are being amortized over
a period that is greater than the terms of such loans; thereby requiring balloon
payments at the  expiration of the terms of such loans.  The  Registrant has not
established a cash reserve sinking fund with respect to such  obligations and at
this time does not expect to have sufficient  funds from operations to make such
balloon payments when due under the terms of such loans.
<PAGE>
         The  Registrant  is subject to the normal  risks  associated  with debt
financing,   including  the  risk  that  the  Registrant's  cash  flow  will  be
insufficient to meet required payments of principal and interest;  the risk that
indebtedness  on its  properties  will  not be able  to be  renewed,  repaid  or
refinanced when due; or that the terms of any renewal or refinancing will not be
as favorable as the terms of the indebtedness being replaced.  If the Registrant
were unable to refinance its  indebtedness  on acceptable  terms, or at all, the
Registrant  might be  forced  to  dispose  of one or more of its  properties  on
disadvantageous  terms which  might  result in losses to the  Registrant.  These
losses could have a material adverse effect on the Registrant and its ability to
make  distributions  to  shareholders  and to pay amounts due on its debt.  If a
property is mortgaged to secure  payment of  indebtedness  and the Registrant is
unable  to meet  mortgage  payments,  the  mortgagee  could  foreclose  upon the
property,  appoint a receiver and receive an  assignment  of rents and leases or
pursue other remedies, all with a consequent loss of revenues and asset value to
the Registrant.  Further, payment obligations on the Registrant's mortgage loans
will not be reduced if there is a decline in the economic  performance of any of
the Registrant's properties. If any such decline in economic performance occurs,
the  Registrant's  revenues,  earnings and funds  available for  distribution to
shareholders would be adversely affected.

         Neither  the  Declaration  of Trust nor any policy  statement  formally
adopted by the Registrant's  Board of Trustees limits either the total amount of
indebtedness  or the specified  percentage of  indebtedness  (based on the total
capitalization  of the  Registrant)  which may be  incurred  by the  Registrant.
Accordingly,  the  Registrant  may incur in the  future  additional  secured  or
unsecured indebtedness in furtherance of its business activities,  including, if
or when necessary,  to refinance its existing debt.  Future debt incurred by the
Registrant  could bear  interest at rates which are higher than the rates on the
Registrant's  existing debt.  Future debt incurred by the Registrant  could also
bear interest at a variable rate. Increases in interest rates would increase the
Registrant's   variable   interest   costs  (to  the  extent  that  the  related
indebtedness was not protected by interest rate protection arrangements),  which
could have a material  adverse  effect on the Registrant and its ability to make
distributions  to  shareholders  and to pay amounts due on its debt or cause the
Registrant  to be in  default  under  its  debt.  Further,  in the  future,  the
Registrant  may not be able to, or may determine  that it is not able to, obtain
financing for property  acquisitions  or for capital  expenditures to develop or
improve its properties on terms which are acceptable to the Registrant.  In such
event, the Registrant  might elect to defer certain projects unless  alternative
sources of capital were available, such as through an equity or debt offering by
the Registrant.

                  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 1990s, the Registrant has concentrated upon the acquisition
and  development  of   multi-family   residential  and  retail  shopping  center
properties  which are  substantially  larger than those real  estate  assets the
Registrant had historically sought to include in its investment 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  than the  Registrant,  may  derive
funding from foreign and domestic  sources,  and may have larger staffs than the
Registrant to find, evaluate and secure new properties.
<PAGE>
         In addition,  retailers at the Registrant's  properties face increasing
competition  from  discount  shopping  centers,   outlet  malls,  sales  through
catalogue  offerings,  discount  shopping clubs,  marketing and shopping through
cable and computer sources,  particularly over the Internet,  and telemarketing.
In many markets,  the trade areas of the Registrant's  retail properties overlap
with the trade areas of other shopping  centers.  Renovations  and expansions at
those  competing   shopping  centers  and  malls  could  negatively  affect  the
Registrant's  retail properties by encouraging  shoppers to make their purchases
at such new,  expanded  or  renovated  shopping  centers  and  malls.  Increased
competition  through these various sources could adversely  affect the viability
of the  Registrant's  tenants,  and  any  new  retail  real  estate  competition
developed in the future could potentially have an adverse effect on the revenues
of and earnings from the Registrant's retail properties.

         (A)   General  Factors  Affecting  Investment  in Retail and  Apartment
               Complex Properties; Effect on Economic and Real Estate Conditions

         The  revenues  and value of the  Registrant's  retail  and  residential
apartment  properties  may  be  adversely  affected  by  a  number  of  factors,
including,  without  limitation,  the national  economic  climate;  the regional
economic  climate (which may be adversely  affected by plant closings,  industry
slow downs and other local business 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 a
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 fair  market  value of a retail  property or
apartment  building  or complex  without  necessarily  affecting  the  revenues,
including changes in government  regulations (such as limitations on development
or on  hours  of  operation)  changes  in  tax  laws  or  rates,  and  potential
environmental or other legal liabilities.

         (B)   Retail  Shopping Center  Properties'  Dependence on Anchor Stores
               and Satellite Tenants

         The Registrant believes that its revenues and earnings;  its ability to
meet  its  debt  obligations;  and  its  funds  available  for  distribution  to
shareholders   would  be  adversely   affected  if  space  in  the  Registrant's
multi-store  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 its shopping  center  properties is largely
dependent upon the success of its tenants. Unfavorable economic,  demographic or
competitive  conditions may adversely affect the financial  condition of tenants
and  consequently  the lease  revenues  from and the  value of the  Registrant's
investments in its shopping center properties.  If the sales of stores operating
in  the  Registrant's   shopping  center  properties  were  to  decline  due  to
deteriorating  economic conditions,  the tenants may be unable to pay their base
rents or meet other lease charges and fees due to the  Registrant.  In addition,
any  lease  provisions  providing  for rent  based  on a  percentage  of  sales,
particularly with respect to the Registrant's food supermarket tenants, could be
rendered moot. In the event of default by a tenant,  the Registrant could suffer
a loss of rent and experience  extraordinary  delays while incurring  additional
costs in enforcing its rights under the lease which may or may not be recaptured
by the Registrant.
<PAGE>
         (C)   Renewal of Leases and Reletting of Space

         There  is no  assurance  that  the  Registrant  will be able to  retain
tenants  at  its  retail  properties  upon  expiration  of  their  leases.  Upon
expiration or termination of leases for space located in the Registrant's retail
properties,  the premises may not be relet or the terms of reletting  (including
the cost of  concessions  to tenants) may not be as favorable as lease terms for
the terminated  lease.  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  current or  expected  rates,  the  Registrant's
revenues and earnings;  the  Registrant's  ability to service its debt;  and the
Registrant's ability to make expected  distributions to its shareholders,  could
be  adversely  affected.  There are no leases  which  the  Registrant  considers
material or significant in terms of any single property in the Registrant's real
estate  portfolio  which  expired  during  the  fiscal  year  1998 or which  are
scheduled to expire in the fiscal year 1999.

         (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.  Accordingly,
the  ability of the  Registrant  to vary its  portfolio  in  response to changed
economic, market or other conditions is limited. Also, the Registrant's interest
in Westwood  Hills is subject to transfer  constraints  imposed by the operating
agreement  which governs the  Registrant's  investment in Westwood  Hills.  Even
without  such  restrictions  on the  transfer of its  interest,  the  Registrant
believes  that there  would be a limited  market for its  interest  in  Westwood
Hills.

         If the Registrant had to liquidate all or substantially all of its real
estate  holdings,  the value of such assets would likely be diminished if a sale
was  required  to be  completed  in a limited  time frame.  The  proceeds to the
Registrant  from any such sale of the  assets in the  Registrant's  real  estate
portfolio might be less than the fair market value of those assets.

                  Impact  of Governmental  Laws  and Regulations on Registrant's
                  Business

         The Registrant's  properties are subject to various Federal,  state and
local  laws,  ordinances  and  regulations,  including  those  relating  to  the
environment and local rent control and zoning ordinances.

         (A)  Environmental Matters

         Both Federal and state  governments  are  concerned  with the impact of
real  estate  construction  and  development   programs  upon  the  environment.
Environmental  legislation  affects the cost of selling real estate, the cost to
develop real estate, and the risks associated with purchasing real estate.

         Under various federal,  state and local environmental  laws,  statutes,
ordinances,  rules and regulations,  an owner of real property may be liable for
the costs of removal or remediation of certain hazardous or toxic substances at,
on, in or under such property, as well as certain other potential costs relating
to hazardous or toxic substances  (including  government fines and penalties and
damages for injuries to persons and adjacent  property).  Such laws often impose
<PAGE>
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 therefor could exceed the value of
the property and/or the aggregate assets of the owner. In addition, the presence
of such  substances,  or the failure to properly  dispose of or  remediate  such
substances,  may  adversely  affect  the  owner's  ability  to sell or rent such
property or to borrow  using such  property  as  collateral.  If the  Registrant
incurred  any such  liability,  it could  reduce the  Registrant's  revenues and
ability to make distributions to its shareholders.

         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.

         At this time,  the  Registrant is aware of the following  environmental
matters affecting its properties:

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

         The  property  located  in  Rockaway  Township  contains  wetlands  and
associated  transition areas.  Pursuant to New Jersey law,  transition areas may
not be developed.  The  Registrant  has not formally  determined the full impact
that the wetlands and associated  transition  areas will have on the development
of the property  pursuant to the 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.  The  Registrant  has no  present  plan to  develop  the
property.  Any  development  would  be  subject  to all of the  then  applicable
governmental rules and regulations.  However, if the Registrant chose to develop
this  property,  it does not believe  that this  environmental  condition  would
prevent it from developing a material portion of the property.

                  (ii)     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, New Jersey. The Registrant maintains flood
insurance  in the  amount of  $500,000  for the  subject  property  which is the
maximum   available   under  the  HUD  Flood  Program  for  the  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   could   require   extraordinary
construction methods.

                  (iii) Franklin Crossing, Franklin Lakes, N.J.

         The new Franklin  Crossing  shopping  center was  completed  during the
summer of 1997. Also in 1997, a historical  discharge of hazardous materials was
discovered  at Franklin  Crossing.  The  discharge  was reported to the NJDEP in
accordance with applicable regulations.  The Registrant is engaged in completing
a  remediation  process  under the  supervision  of the  NJDEP.  The  Registrant
anticipates that: (a) the historical  discharge will have no significant  impact
upon the operations at Franklin Crossing;  (b) the discharge materials appear to
be  isolated  and have been  excavated;  (c) it will be  required to monitor the
discharge; and
<PAGE>
(d) that the cost of the investigation and monitoring will not be material.  The
Registrant  is in the process of securing a  Classification  Exception  Area for
groundwater  use  restriction  from the  NJDEP  pursuant  to its  Memorandum  of
Agreement Program.

                  (iv) 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 the 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
these  inspections,  the Registrant knows of no underground  storage tanks which
are  discharging  material into the soil at the present time.  Current state law
does not require  the  Registrant  to submit its  underground  storage  tanks to
tightness testing. The Registrant has conducted no such tests.

         The  Registrant  has  conducted  environmental  audits  for  all of its
properties  except for its undeveloped land; retail properties in Franklin Lakes
(Franklin  Crossing)  and Glen  Rock,  New  Jersey;  and  residential  apartment
properties  located in Lakewood,  Camden,  Palisades Park and Hasbrouck Heights,
New Jersey.  Except as noted in  subparagraph  (iii)  above,  the  environmental
reports secured by the Registrant have not revealed any environmental conditions
on its properties which require  remediation  pursuant to any applicable Federal
or state law or regulation.

         The  Registrant  does not  believe  that the  environmental  conditions
described in subparagraphs(i) - (iv) above will have a materially adverse effect
upon the  capital  expenditures,  revenues,  earnings,  financial  condition  or
competitive position of the Registrant.

         (B) Rent Control Ordinances

         Each of the apartment buildings or complexes owned by the Registrant is
subject to some form of rent control  ordinance which limits the amount by which
the  Registrant  can  increase the rent for renewed  leases,  and in some cases,
limits the amount of rent which the  Registrant  can charge for  vacated  units.
Westwood Hills is not subject to any rent control law or regulation.

         (C) Zoning Ordinances

         Local zoning  ordinances may prevent the Registrant from developing its
unimproved  properties,  or  renovating,  expanding or  converting  its existing
properties,  for their highest and best use as  determined  by the  Registrant's
Board of Trustees, which could diminish the values of such properties.

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

         The Registrant  does not engage in operations in foreign  countries and
it does not  derive  any  portion  of its  revenues  from  customers  in foreign
countries.
<PAGE>
ITEM 2.           PROPERTIES

         Portfolio of Investments

         The following charts set forth certain information  relating to each of
the Registrant's real estate investments.  In addition to the specific mortgages
which may be indicated  below,  the following  Registrant  properties:  Franklin
Crossing and the residential apartment properties located in Lakewood, Palisades
Park and Hasbrouck  Heights,  New Jersey, are subject to a lien from Summit Bank
pursuant to the line of credit in the face amount of $8 million.

Apartment Properties as of December 31, 1998:
- ---------------------------------------------
<TABLE>
<CAPTION>
                                                                                                   Depreciated
                                                                                                      Cost of
                                                              Occupancy                              Buildings
                                                              Rate (% of          Mortgage              and
Property and                    Year            No. of          No. of             Balance           Equipment
Location                        Acquired        Units           Units)             (000's)           (000's)
- --------                        --------        -----           ------             -------           -------
<S>                             <C>               <C>            <C>                <C>               <C>  
Lakewood Apts.
Lakewood, NJ                    1962              40             91.0%              None              $   181      

Palisades Manor                                                                                                    
Palisades Park, NJ              1962              12             93.6%              None              $    66      

Grandview Apts.                                                                                                    
Hasbrouck Heights, NJ           1964              20             94.2%              None              $   151   

Heights Manor                                                                                                      
Spring Lake                                                                                                        
Heights, NJ                     1971              79             96.3%              $3,697            $   551      

Hammel Gardens                                                                                                     
Maywood, NJ                     1972              80             97.4%              $3,896            $   939      

Sheridan Apts.                                                                                                     
Camden, NJ                      1964             132             91.1%              None              $   647      

Steuben Arms                                                                                                       
River Edge, NJ                  1975             100             96.7%              $5,370            $ 1,359      

Berdan Court                                                                                                       
Wayne, NJ                       1965             176             97.4%              $10,993           $ 1,628      

Westwood Hills                                                                                                     
Westwood, NJ (1)                1994             210             97.9%              $15,500           $14,374      
</TABLE>
                                                               
(1) The Registrant owns a 40% equity interest in Westwood Hills.  See "Item 1(c)
Narrative Description of Business - Investment in Affiliate."
<PAGE>
Retail Properties as of December 31, 1998:
- ------------------------------------------
<TABLE>
<CAPTION>
                                                                                                       Depreciated
                                                                                     Mortgage          Cost of
                                                Leasable          Occupancy          Balance           Buildings
                                                Space -           Rate (% of         or Bank           and
Property and                    Year            Approximate       Square             Loan              Equipment
Location                        Acquired        Square Feet       Feet)              (000's)           (000's)
- --------                        --------        -----------       -----              -------           -------
<S>                             <C>                <C>             <C>                <C>               <C>          
Franklin Crossing
Franklin Lakes, NJ              1966(1)            87,041          68.6%              None              $10,064      

Westwood Plaza                                                                                                       
Westwood, NJ                    1988              173,854          96.5%              $10,505           $11,471      

Westridge Square                                                                                                     
Frederick, Maryland             1992              256,620          99.8%              $18,833           $24,405      

Pathmark Super                                                                                                       
Store                                                                                                                
Patchogue, New York             1997               63,932          100%               $ 7,392           $10,663 
<CAPTION>
     
                                                                   Property has                                      
                                                                   been vacant                                       
                                                                   since                                             
                                                                   February 28,                                      
Glen Rock, NJ                   1962                4,800          1998               None              $    24    
</TABLE>  
(1) See "Item 1(a) General Development of Business - Fiscal Year 1998
Developments; Completion of New Development of Franklin Crossing Shopping
Center."

Vacant Land as of December 31, 1998:
- ------------------------------------
<TABLE>
<CAPTION>
                                                                  Permitted
                                                                  Use per                              Mortgage
                                                                  Local              Acreage           Balance or
                                                Current           Zoning             per               Bank Loan
Location                        Acquired        Use               Laws               Parcel            (000's)
- --------                        --------        ---               ----               ------            -------
<S>                             <C>             <C>               <C>                <C>               <C>             
Franklin Lakes, NJ              1966            None              Limited            4.27              None
                                                                  Office

Rockaway, NJ                    1964/1963       None              Residential        19.26             None

South Brunswick, NJ             1964            Leased as         Commercial         33                None
                                                farmland
                                                qualifying
                                                for state
                                                farmland
                                                assessment
                                                tax
                                                treatment
</TABLE>
<PAGE>
         The  Registrant  believes  that  it  has  a  diversified  portfolio  of
residential and retail properties.  The Registrant's  business is not materially
dependent  upon any single tenant or any one of its  properties.  Several of the
Registrant's  properties have contributed 15% or more of the Registrant's  total
revenue in one or more of the last three (3) fiscal years.  For the fiscal years
ended October 31, 1996, 1997 and 1998, (i) the Westridge  Square Shopping Center
in Frederick,  Maryland contributed 29.8%, 30.2% and 26.2%, respectively, of the
Registrant's  total  revenues;  (ii)  the  Westwood  Plaza  Shopping  Center  in
Westwood,  New Jersey contributed 20.4%, 18.9% and 15.3%,  respectively,  of the
Registrant's  total revenues;  and (iii) the Berdan Court  apartment  complex in
Wayne,  New  Jersey  contributed  17.4%,  17% and  14.3%,  respectively,  of the
Registrant's total revenues.

         Although  the  Registrant's   general  investment  policy  is  to  hold
properties as long-term  investments,  the  Registrant  could  selectively  sell
certain  properties if it determines  that any such sale is in the  Registrant's
and its shareholders  best interests.  With respect to the  Registrant's  future
acquisition and  development  activities,  the Registrant will evaluate  various
real estate  opportunities  which the  Registrant  believes  would  increase the
Registrant's  revenues  and  earnings as well as  compliment  and  increase  the
overall value of the Registrant's existing investment portfolio.

         Except for the Pathmark  supermarket  super store located in Patchogue,
Long Island,  and the single tenant store located in Glen Rock, New Jersey,  all
of the Registrant's retail properties have multiple tenants.  The sole tenant in
the Glen Rock store location  terminated its lease  effective as of February 28,
1998.  The  Registrant  is actively  engaged in efforts to secure a  replacement
tenant.  However,  the Registrant  does not believe that the absence of a tenant
for this  property  for any  period of time will have a  material  effect on the
Registrant's  operating results as the property is not a significant part of the
Registrant's real estate portfolio.

         The Registrant's  retail shopping center properties have anchor tenants
which occupy a significant  amount of the leasable  space in each such property.
The Westwood  Plaza  shopping  center in  Westwood,  New Jersey is anchored by a
Kmart  Store and a Grand  Union  supermarket  and has  eighteen  (18)  satellite
stores.  A Giant  Supermarket  and  Burlington  Coat  Factory  store  anchor the
Westridge  Square  shopping  center  in  Frederick,  Maryland,  which  also  has
twenty-six(26)  satellite stores and a six (6) screen movie theater complex.  In
the newly constructed and expanded Franklin Crossing shopping center in Franklin
Lakes, New Jersey, the anchor tenant is a Grand Union supermarket which occupies
approximately  41,000  square  feet  of the  approximately  87,000  square  feet
available for lease.  Franklin  Crossing also has seven (7) satellite stores and
there is approximately 32,300 square feet of available leasable space.

         With respect to most of the Registrant's retail properties, lease terms
range  from five (5) years to  twenty-five  (25)  years  with  options  which if
exercised would extend the terms of such leases. The lease agreements  generally
contain clauses for reimbursement of real estate taxes,  maintenance,  insurance
and certain other operating  expenses of the  properties.  During the last three
(3) completed fiscal years, the Registrant's  retail  properties have averaged a
98.5% occupancy rate with respect to the Registrant's  available leasable space.
This excludes  Franklin  Crossing  since the old shopping  center was closed and
demolished  in December  1996 and the new and expanded  shopping  center was not
reopened for business until October 1997.
<PAGE>
         Leases for the  Registrant's  apartment  buildings  and  complexes  are
usually one (1) year in duration.  Even though the residential  units are leased
on a short term basis,  the Registrant  has averaged,  during the last three (3)
completed  fiscal years, a 94.9% occupancy rate with respect to the Registrant's
available apartment units.

         The Registrant  does not believe that any seasonal  factors  materially
affect the  Registrant's  business  operations and the leasing of its retail and
apartment properties.  The Registrant does not lease space to any Federal, state
or local government entity.

         The  Registrant  believes that its  properties  are covered by adequate
fire  and  property   insurance   provided  by  reputable   companies  and  with
commercially reasonable deductibles and limits.

ITEM 3            LEGAL PROCEEDINGS

         There are no material pending legal proceedings to which the Registrant
is a party or 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.   Notwithstanding   the   environmental
conditions  disclosed  in  "Item  1(c)  Description  of  Business  -  Impact  of
Governmental  Laws  and  Regulations  on  Registrant's  Business;  Environmental
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 fourth quarter of the Registrant's 1998 fiscal year.

ITEM 4A           EXECUTIVE OFFICERS OF THE REGISTRANT

         The  executive  officers of the  Registrant  as of January 15, 1999 are
listed below.  Brief  summaries of their  business  experience and certain other
information with respect to each of them is set forth in the following table and
in the information which follows the table.

         As a result of Hekemian & Co. being responsible for managing the day to
day operations of the Registrant's  properties and providing personnel to manage
the Registrant's properties, the executive officers are not required to devote a
significant  part of their  business  activities  to their  duties as  executive
officers of the  Registrant.  No executive  officer of the  Registrant  directly
devotes  more  than  ten  percent  (10%)  of  his  business  activities  to  the
Registrant's  business,  except for Mr.  Hekemian,  Chairman  of the Board,  who
devotes  approximately  twenty-five  percent (25%) of his business activities to
the  Registrant.  See "Item 1(c) Narrative  Description of Business - Management
Agreement." Except for Mr. DeLorenzo,  Executive  Secretary and Treasurer of the
Registrant, each of the executive officers is also a Trustee of the Registrant.
<PAGE>
         The executive officers of the Registrant are as follows:


Name                                     Age                Position
- ----                                     ---                --------

Robert S. Hekemian                       67            Chairman of the Board
                                                       and Chief Executive
                                                       Officer

Donald W. Barney                         58            President

John B. Voskian, M.D.                    74            Secretary

William R. DeLorenzo, Jr., Esq.          54            Executive Secretary and
                                                       Treasurer

         ROBERT S. HEKEMIAN has been active in the real estate industry for more
than forty-five(45)  years. Mr. Hekemian has served as Chairman of the Board and
Chief  Executive  Officer of the  Registrant  since 1991, and as a Trustee since
1980.  From 1981 to 1991,  Mr.  Hekemian was President of the  Registrant.  Mr.
Hekemian directly devotes approximately twenty-five percent (25%) of his time to
execute his duties as an executive  officer of the  Registrant.  Mr. Hekemian is
also the Chairman of the Board and Chief Executive Officer of Hekemian & Co. See
"Item 1(c)  Narrative  Description  of  Business -  Management  Agreement."  Mr.
Hekemian  is a director  of Summit  Bancorp.  Mr.  Hekemian  is also a director,
partner  and  officer  in  numerous   private  real  estate   corporations   and
partnerships. Mr. Hekemian is the brother-in-law of Dr. Voskian.

         DONALD W. BARNEY has served as President of the Registrant  since 1993,
and as a Trustee since 1981. Mr. Barney devotes  approximately five percent (5%)
of his time to execute his duties as an executive officer of the Registrant. Mr.
Barney  has  been  associated  with  Union  Camp   Corporation,   a  diversified
manufacturer of paper,  packaging products,  chemicals and wood products,  since
1969,  most  recently, and  until  December  31,  1998,  as Vice  President  and
Treasurer.  Mr. Barney is also a director of Ramapo Financial  Corporation and a
partner and director in several other private real estate investment  companies.
Mr. Barney was formerly the brother-in-law of Mr. DeLorenzo.

         DR.  JOHN B.  VOSKIAN  has  served as  Secretary  and a Trustee  of the
Registrant  since 1968.  Dr.  Voskian  spends less than five percent (5%) of his
time with respect to his duties as an  executive  officer of the  Registrant.  A
physician, Dr. Voskian has retired from the practice of medicine. Dr. Voskian is
also a director and an officer in a number of private real estate companies. Dr.
Voskian is the brother-in-law of Mr. Hekemian.

         WILLIAM R. DELORENZO, JR., an attorney, has served as the Treasurer and
Executive  Secretary  of  the  Registrant  since  1974.  Mr.  DeLorenzo  devotes
approximately  five percent (5%) of his time to his  activities  as an executive
officer  of the  Registrant.  Since  1996,  Mr.  DeLorenzo  has been in  private
practice with the law firm of Nowell Amoroso,  P.A., with offices in Hackensack,
New Jersey and New York City. From 1990 to 1994, Mr.  DeLorenzo was the Chairman
of the New Jersey  Commission on Capital Budget and Planning.  Mr. DeLorenzo was
formerly the brother-in-law of Mr. Barney.
<PAGE>
         PART II
         -------

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

         Shares of Beneficial Interest

         Beneficial  interests  in the  Registrant  are  represented  by  shares
without par value (the "Shares").  The Shares  represent the  Registrant's  only
authorized,  issued and  outstanding  class of equity.  As of January 15,  1999,
there were 429 holders of record of the Shares.

         The Shares are traded in the over-the-counter market through use of the
OTC Bulletin  Board(R) Service (the "OTC Bulletin Board") provided by NASD, Inc.
The  Registrant  does not believe that an active United  States  public  trading
market exists for the Shares since historically only small volumes of the Shares
are traded on a sporadic basis.  The following table sets forth, for the periods
indicated,  the high and low bid  quotations  for the Shares on the OTC Bulletin
Board.


                                                         High         Low
                                                         ----         ---
Fiscal Year Ended October 31, 1998
- ----------------------------------

First Quarter                                            25-1/2       25

Second Quarter                                           26           25-1/2

Third Quarter                                            28           26

Fourth Quarter                                           30           27

Fiscal Year Ended October 31, 1997
- ----------------------------------

First Quarter                                            21-7/8       21-1/2

Second Quarter                                           22-3/4       22-1/4

Third Quarter                                            24-1/2       24

Fourth Quarter                                           25-1/8       25-1/8

         The bid quotations set forth above for the Shares reflect  inter-dealer
prices, without retail mark-up,  mark-down or commission and may not necessarily
represent  actual  transactions.  The  source  of the bid  quotations  is Janney
Montgomery  Scott,  Inc.,  members  of the New York  Stock  Exchange  and  other
national securities exchanges.

         Dividends

         The holders of Shares are entitled to receive  distributions  as may be
declared by the Registrant's  Board of Trustees.  Dividends may be declared from
time to time by the  Board  of  Trustees  and may be paid in cash,  property  or
Shares. The Board of Trustees' present policy is to distribute annually at least
<PAGE>
ninety-five  percent (95%) of the Registrant's  REIT taxable income as dividends
to the  holders of Shares in order to qualify as a REIT for  Federal  income tax
purposes. Distributions are made on a quarterly basis. In fiscal 1997 and fiscal
1998,  the  Registrant  paid  aggregate  total  dividends of $1.90 and $2.12 per
share,  respectively,  to the  holders  of  Shares.  See  "Item  7  Management's
Discussion and Analysis of Financial  Condition and Results of Operations - REIT
Distributions to Shareholders."

ITEM 6            SELECTED FINANCIAL DATA

         The selected consolidated financial data for the Registrant for each of
the five (5) fiscal years in the period ended  October 31, 1998 are derived from
financial  statements that have been audited and reported upon by J.H. Cohn LLP,
independent public  accountants for the Registrant.  This data should be read in
conjunction  with "Item 7  Management's  Discussion  and  Analysis of  Financial
Condition  and  Results  of  Operations"  of this  Annual  Report  and  with the
Registrant's  financial  statements  and related  notes  included in this Annual
Report.



 
Income Statement Data:
<TABLE>
<CAPTION>
                                                  Years Ended October 31:
                                 -------------------------------------------------------
                                   1998       1997         1996       1995         1994
                                 -------     -------     -------     -------     -------
                                                     (in thousands)
<S>                              <C>         <C>         <C>         <C>         <C>    
Equity in
Income of
Affiliate (1) ...............    $   213     $   139     $    92     $    81     $    51
                                 =======     =======     =======     =======     =======

Total Revenue ...............    $14,432     $11,698     $11,417     $11,124     $10,335
                                 =======     =======     =======     =======     =======

Total Expenses...............    $10,747     $ 8,735     $ 8,755     $ 8,338     $ 7,952
                                 =======     =======     =======     =======     =======

Net Income ..................    $ 3,685     $ 2,963     $ 2,662     $ 2,786     $ 2,383
                                 =======     =======     =======     =======     =======
</TABLE>
<PAGE>
Balance Sheet Data:
<TABLE>
<CAPTION>

                                                     As of October 31:
                                                     -----------------
                                          (in thousands, except per share data)
                                  1998        1997         1996       1995        1994
                                 -------     -------      -------    -------     -------    
<S>                              <C>         <C>         <C>         <C>         <C>    

Total Assets                     $71,275     $59,233      $51,674    $51,838     $52,398    
                                 =======     =======      =======    =======     =======    
Long-Term                                                                                  
Obligations                      $47,853     $24,429      $23,609    $24,110     $24,564 
                                 =======     =======      =======    =======     =======      
Shareholders'                      
Equity                           $20,362     $19,984      $19,984    $19,989     $21,148 
                                 =======     =======      =======    =======     ======= 
                                                                                  
Per Share                                                                                  
Data:                                                                                      
                                                                                           
   Basic Earnings                                                                                
   Per Share                     $  2.36     $  1.90      $  1.71    $  1.79     $  1.53   
                                 =======     =======      =======    =======     =======                                     

   Dividends
   Per Share                     $  2.12     $  1.90     $  1.71     $  2.53     $   1.62
                                 =======     =======     =======     =======     ========

   Weighted              
   Average
   Number of
   Shares
   Outstanding                     1,559       1,559       1,559       1,559        1,559
                                 =======     =======     =======     =======     ========
</TABLE>


(1)      All of the  financial  data set  forth  above has been  stated  for the
         fiscal  years ended  October 31, 1998 and 1997 and restated for each of
         the fiscal  years ended  October 31, 1994 through 1996 using the equity
         method of  accounting  for  Westwood  Hills.  See  "First  Real  Estate
         Investment Trust Of New Jersey Notes to Financial  Statements - Notes 1
         and 2."
<PAGE>
ITEM 7            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS

         Overview

         The  Registrant is an equity REIT which owns a portfolio of residential
apartment and retail properties.  The Registrant's revenues consist primarily of
fixed rental income and  additional  rent in the form of expense  reimbursements
derived  from its  income  producing  retail  properties.  The  Registrant  also
receives  income  from its 40% owned  affiliate,  Westwood  Hills,  which owns a
residential apartment property. The Registrant's policy has been to acquire real
property for long-term investment.

         During the period  covering  fiscal 1996  through the first  quarter of
fiscal  1999,  the  events  which  had  the  most  significant   impact  on  the
Registrant's  operations were (i) the closing and demolition of the old Franklin
Lakes shopping center in December 1996 and the completion of construction of the
new and expanded  (approximately  87,000 square feet) Franklin Crossing shopping
center in the fourth  quarter of fiscal 1997;  (ii) the  acquisition in December
1997 of the Patchogue,  New York single tenant retail property which has a large
Pathmark  supermarket super store (63,900 square feet) as its tenant;  and (iii)
the series of mortgage financings which the Registrant closed during fiscal 1998
and the first quarter of fiscal 1999.

         The  following  discussion  should  be read  in  conjunction  with  the
Registrant's  financial  statements and related notes included elsewhere in this
Annual Report. Certain statements in this "Management's  Discussion and Analysis
of Financial Condition and Results of Operations" may constitute forward-looking
statements  within the meaning of Section 27A of the  Securities Act and Section
21E of the Exchange Act. Although the Registrant  believes that the expectations
reflected  in  such   forward-looking   statements   are  based  on   reasonable
assumptions,  such statements are subject to risks and uncertainties,  including
those discussed elsewhere in this Annual Report, that could cause actual results
to differ materially from those projected.
<PAGE>
         Results of Operations

         Fiscal Years ended October 31, 1998 and October 31, 1997

         Revenues

         For the fiscal year ended  October 31, 1998,  total  revenue  increased
$2,734,000(23.4%) from $11,698,000 in fiscal 1997 to $14,432,000.  $2,313,000 of
the increase in revenues is due, primarily,  to the December 1997 acquisition of
the property in  Patchogue,  New York and the  reopening of the new and expanded
Franklin  Crossing  shopping center in the fourth quarter of fiscal 1997.  Grand
Union  which  leases  approximately  47% of the  available  leasable  space  and
operates a supermarket  at Franklin  Crossing  commenced  paying rent in October
1997.  At October 31, 1998,  Franklin  Crossing was 60% occupied and 65% leased.
The balance of the revenue increase is attributable to increased revenues at the
Registrant's  other  properties  and its 40% equity in the  earnings of Westwood
Hills.

         Expenses

         For  the  year  ended  October  31,  1998,  total  expenses   increased
$2,012,000 (23.0%) from $8,735,000 in fiscal 1997 to $10,747,000 in fiscal 1998.
$1,133,000 of this increase is  attributable  to an increase in financing  costs
(including a one-time debt  retirement  charge of $130,000)  resulting  from the
Registrant's  increased  debt  level.  See "Item  1(a)  General  Development  of
Business - Fiscal 1998  Developments;  Mortgage  Financings  and  Amendment  and
Extension of Credit Facility." Real estate operating expenses increased $528,000
(11.7%) from  $4,498,000 in fiscal 1997 to $5,026,000 in fiscal 1998,  primarily
due to  $470,000  attributable  to the  operations  at  Patchogue  and  Franklin
Crossing. Depreciation increased $331,000 (25.1%) from $1,319,000 in fiscal 1997
to $1,650,000 in fiscal 1998 primarily due to additional  depreciation  taken on
the Patchogue and Franklin Crossing  properties.  In fiscal 1999, the Registrant
expects  its  rental  revenues  to  continue  to grow at a faster  rate than its
expenses.  Under  the  terms of  their  leases,  retail  tenants  reimburse  the
Registrant  for the  majority of the  operating  expenses  and real estate taxes
incurred at the retail properties.  Varying occupancy rates affect the amount of
reimbursements  received by the  Registrant.  For the past three  fiscal  years,
average occupancy at the retail properties has been 98.5%.

         Net Income and Funds from Operations

         For the fiscal year ended October 31, 1998, the Registrant's net income
increased  $722,000  (24.4%)  from  $2,963,000  in  fiscal  1997 to  $3,685,000.
Earnings  per share  increased  from $1.90 per share in fiscal 1997 to $2.36 per
share in fiscal 1998.  Earnings at  operating  properties  increased  $1,801,000
(31.5%) to  $7,538,000  from  $5,733,000  for the prior  year.  Earnings at same
properties  increased 5.9% as a result of high,  stable  occupancy  levels,  and
revenue increases (3.7%) outpacing  expense increases (1.4%).  Earnings from the
Registrant's  new  retail  property  in  Patchogue,  New York  and the  reopened
Franklin  Crossing  shopping  center  accounted for the majority of the earnings
increases.  Funds  from  Operations  ("FFO")  increased  $900,000  (20.5%)  from
$4,399,000  ($2.82 per share) in fiscal 1997 to $5,299,000  ($3.40 per share) in
fiscal 1998.

         The  Registrant  believes  that in fiscal 1999 the  continued  economic
strength in the  employment  markets in which its  properties are located should
allow the  Registrant to realize its current  occupancy  rates for its apartment
properties with a sound support base for its retail  properties.  The Registrant
expects that continued increasing occupancy at Franklin Crossing should generate
increased earnings and FFO in fiscal 1999.
<PAGE>
         FFO  is a  standard  measurement  of a  REIT's  performance.  It  is an
indication of a REIT's financial  results and its ability to pay dividends.  FFO
is defined by the  Registrant as net income,  excluding  (i) deferred  rents and
gains and losses from property sales and (ii) real estate  related  depreciation
and  amortization.   FFO  does  not  represent  cash  generated  from  operating
activities in accordance with generally accepted accounting principles ("GAAP"),
and therefore  should not be considered a substitute for net income as a measure
of  results  of  operations  or for cash flow from  operations  as a measure  of
liquidity. Additionally, the application and calculation of FFO by certain other
REITs  may vary  materially  from  that of the  Registrant,  and  therefore  the
Registrant's FFO and the FFO of other REITs may not be directly  comparable.  As
an example,  the  definition of FFO adopted by the National  Association of Real
Estate Investment Trusts ("NAREIT")  encourages  including the "straight lining"
of rents. The Registrant does not incorporate straight line rents in determining
FFO which results in lesser amounts of FFO reported by the Registrant than if it
used the method of calculation adopted by NAREIT.

         Fiscal Years ended October 31, 1997 and October 31, 1996

         Revenues

         The  Registrant's   total  revenue   increased   $281,000  (2.5%)  from
$11,417,000  in fiscal 1996 to  $11,698,000  in fiscal  1997.  The  Registrant's
shopping  center in  Franklin  Lakes,  New Jersey was closed and  demolished  in
December 1996. As a practical matter,  the shopping center was really closed for
the last quarter of fiscal 1996,  since the  Registrant  did not renew leases as
they expired.  Construction  on the new and expanded  Franklin  Crossing was not
completed  until  August 1997 and did not reopen  until the end of fiscal  1997.
Rental  income  would have been  greater in fiscal  1996 and fiscal  1997 if the
Franklin  Lakes  shopping  center had not been closed.  However,  the Registrant
expects that the new and expanded Franklin Crossing shopping center will provide
a more significant contribution to the Registrant's revenues and income than was
provided by the previous shopping center.

         Expenses

         For the fiscal year ended  October 31,  1997,  the  Registrant's  total
expenses decreased by $20,000 from $8,743,000 in fiscal 1996 to $8,723,000.  The
decrease in  expenses  in fiscal  1997 was mainly a result of certain  increased
costs in fiscal  1996  incurred  during  the  harsh  winter of 1996 such as snow
removal  costs and utility  costs that were not  incurred  during  fiscal  1997.
Property  taxes are a major  component of  operating  expenses.  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.

         During the demolition and the construction of the new Franklin Crossing
shopping  center,  various costs were incurred by the Registrant.  In accordance
with GAAP, the costs relating to construction were capitalized during the period
of construction. The effect of capitalizing construction costs is that while the
Registrant is experiencing cash outflows with respect to such costs, there is an
immaterial  effect on the  Registrant's  fiscal  1997  Statement  of Income  and
Undistributed Earnings with respect to such capitalized costs.
<PAGE>
         Net Income and Funds from Operations

         For the fiscal year ended October 31, 1997, the Registrant's net income
increased  $301,000  (11.3%)  from  $2,662,000  in  fiscal  1996 to  $2,963,000.
Earnings  per share for fiscal  1997 was $1.90 as  compared  to $1.71 for fiscal
1996. FFO increased  $231,000 (5.5%) in fiscal 1997 from  $4,158,000  ($2.67 per
share) in fiscal 1996 to  $4,399,000  ($2.82 per share).  Earnings at  operating
properties increased 4.3%.

         Liquidity and Capital Resources

         At October 31, 1998, the Registrant's cash and cash equivalents totaled
$793,000 as compared to $228,000 at October 31, 1997. At December 31, 1998, cash
and cash equivalents totaled $14,942,000. Net cash inflows from the Registrant's
operations  amounted to $5.1  million in fiscal 1998 as compared to $3.7 million
in fiscal 1997 and $3.3 million in fiscal 1996. In fiscal 1997,  the  Registrant
recognized  the declining  cost trend of fixed rate,  long-term  financing,  and
developed  a plan to replace  its  reliance  on its  short-term,  variable  rate
financing with long-term, fixed rate financing.

         During fiscal 1998,  the  Registrant  mortgaged a previously  debt free
property for  $11,100,000,  and refinanced an existing  $5,157,000  mortgage for
$10,600,000. The net proceeds from these financings of approximately $16,065,000
were used to repay the then  outstanding  balance  under the Summit Bank line of
credit,  fund construction costs at Franklin Crossing,  and pay the cash portion
of the Patchogue  acquisition.  See "Item 1(a) General Development of Business -
Fiscal  Year 1998  Developments."  In the first  quarter  of  fiscal  1999,  the
Registrant  closed on a series of  mortgage  financings  which  yielded net cash
proceeds of $12,706,000 to the Registrant.  In addition,  the  Registrant's  40%
owned  affiliate,  Westwood  Hills,  also completed a mortgage  financing in the
first quarter of fiscal 1999 which yielded approximately  $4,900,000 in net cash
proceeds.  Approximately  $2 million of these  proceeds was  distributed  to the
Registrant in accordance with its equity ownership.

         As a result of the various  mortgage  financings,  and  reflecting  the
reduced collateral  available,  the Registrant's line of credit from Summit Bank
was reduced  from $20 million at October 31, 1997,  to $12.3  million at October
31, 1998,  and to $8 million at November 30, 1998.  The  Registrant may use this
line  of  credit  to  finance  the  acquisition  or  development  of  additional
properties and for general business  purposes.  At October 31, 1998 and December
31,  1998,  there  were no  outstanding  borrowings  under the line of credit as
compared to $11.4 million which was outstanding at October 31, 1997.

         At October 31, 1998, the Registrant's  aggregate  outstanding  mortgage
debt was approximately  $47.9 million as compared to approximately $24.4 million
at October  31, 1997 and  approximately  $34  million at October  31,  1996.  At
December 31, 1998,  the  Registrant's  aggregate  outstanding  mortgage debt was
$60.69  million.  Cash  flow from  operations  has been  sufficient  to meet all
operational  needs of the Registrant.  The Registrant  anticipates that the cash
flow from  operations  will be more  than  sufficient  to meet the  Registrant's
increased  mortgage  obligations.  However,  to the extent the proceeds from the
various  financings  cannot be redeployed to earn more than the stated  interest
costs,  there will be a negative  impact on earnings and cash flow  available to
pay dividends.
<PAGE>
         The Registrant  continues to make capital  improvements to,  primarily,
its  apartment  properties  when it deems such  improvements  to be necessary or
appropriate.  The short term impact of such  capital  outlays will be to depress
the  Registrant's  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 any material capital  expenditures  during fiscal
1999 other than in the ordinary course of business.

         REIT Distributions to Shareholders

         Since its inception in 1961,  the  Registrant has elected to be treated
as a REIT for Federal  income tax purposes.  In order to qualify as a REIT,  the
Registrant  must satisfy a number of highly  technical  and complex  operational
requirements including, that it must distribute to its shareholders at least 95%
of its REIT taxable income. The Registrant  anticipates making  distributions to
shareholders  from  operating  cash flows,  which are expected to increase  from
future  growth  in rental  revenues.  Although  cash used to make  distributions
reduces  amounts  available for capital  investment,  the  Registrant  generally
intends to distribute not less than 95% of the Registrant's  REIT taxable income
in order to satisfy the applicable REIT requirement as set forth in the Code.

         Cash dividends are paid to shareholders on a quarterly basis. Dividends
per share were  $2.12,  $1.90 and $1.71 in the fiscal  years  ended  October 31,
1998, 1997 and 1996,  respectively.  Total dividends paid to shareholders during
these  three  fiscal  years  were   $3,306,750,   $2,963,597   and   $2,667,237,
respectively,  representing  104.3%,  105.4% and 99.3% of the Registrant's  REIT
taxable income of $3,171,000, $2,813,000, and $2,686,000, respectively, for each
such fiscal year.  Although the Registrant  receives most of its rental payments
on a monthly  basis,  it has and intends to continue to make  regular  quarterly
dividend payment distributions. The funds accumulated for dividend distributions
may be invested by the Registrant in short-term marketable instruments.

         Inflation

         The  Registrant  anticipates  that the U.S.  Mid-Atlantic  states  will
continue to experience  moderate  growth with limited  inflation.  Any sustained
inflation may, however,  negatively impact the Registrant in at least two areas:
(i) the interest  costs of any new  mortgage  financing or the use of the Summit
Bank line of credit may be higher  than  rates  currently  in  effect;  and (ii)
higher real estate operating  costs,  especially in those areas where such costs
are not chargeable to commercial tenants.

         Year 2000 Issue

         The  Registrant  and  Hekemian & Co.,  which  manages the  Registrant's
developed  properties  and  provides  other  services  to the  Registrant,  have
undertaken a  comprehensive  assessment of the  Registrant's  business  exposure
relative to the Y2K issue. While the Registrant does not own or use any computer
systems,  the  business  managed by  Hekemian  & Co. is  dependent  on  computer
hardware,  software,  systems  and  processes.  Hekemian & Co. has  advised  the
Registrant  that all of its major Non-IT  systems are Y2K  compliant and that it
expects that all major IT systems will be compliant  before the end of 1999. The
Registrant  expects that any costs incurred by it to assess the Y2K issue and to
remediate  any Y2K problems will not have a  significant  adverse  effect on the
Registrant's  operating results or financial condition.  Hekemian & Co. has also
<PAGE>
contacted the Registrant's  tenants and all other critical  external entities to
determine  their  exposure  to the Y2K  issue and how and if such  exposure  may
impact the Registrant's  business.  To date, no party responding to this inquiry
has  indicated  that it expects  its  business  operations  to be  significantly
affected by the Y2K issue. At this time, the Registrant does not expect that the
Y2K issue  will have a  material  adverse  effect on its  properties,  business,
operating results, or financial condition. See "Item 1(a) General Development of
Business - Fiscal Year 1998 Developments; Year 2000 Issue."

ITEM 7A           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
                  RISK

         As a result of the Registrant having replaced short-term, variable rate
financing with long-term  fixed rate financing  during fiscal 1998 and the first
quarter of fiscal 1999, the Registrant believes that its exposure to market risk
relating to interest rate risk is not material.  The Registrant's  only variable
rate  financing  is the  Summit  Bank line of credit  under  which  there was no
outstanding  balance as of December 31, 1998. The  Registrant  believes that its
business  operations are not exposed to market risk relating to foreign currency
exchange risk, commodity price risk or equity price risk.

ITEM 8            FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The financial  statements and supplementary  data of the Registrant and
of its affiliate,  Westwood Hills,  are submitted as a separate  section of this
Annual  Report.  See "Index to Financial  Statements" on page F-1 of this Annual
Report.

ITEM 9            CHANGES IN AND DISAGREEMENTS ON ACCOUNTING AND FINANCIAL
                  DISCLOSURE

         Not Applicable.
<PAGE>
PART III
- --------

         Certain  information  required by Part III is incorporated by reference
to the  Registrant's  definitive  proxy statement (the "Proxy  Statement") to be
filed with the Securities  and Exchange  Commission no later than 120 days after
the end of the  Registrant's  fiscal year  covered by this Annual  Report.  Only
those sections of the Proxy Statement which  specifically  address the items set
forth in this  Annual  Report  are  incorporated  by  reference  from the  Proxy
Statement into this Annual Report.

ITEM 10           DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

         The information  concerning the Registrant's  trustees required by this
item is  incorporated  herein by reference to the sections  titled  "Election of
Trustees" and "Compliance with Section 16(a) of the Securities  Exchange Act" in
the  Registrant's  Proxy  Statement  for its Annual  Meeting to be held in April
1999.

         The information concerning the Registrant's executive officers required
by this item is set forth in Item 4A of Part I of this Annual  Report  under the
caption "Executive Officers of the Registrant."

ITEM 11           EXECUTIVE COMPENSATION

         The information  pertaining to executive  compensation required by this
item is  incorporated  herein by  reference to the section  titled  "Election of
Trustees - Executive  Compensation" in the Registrant's  Proxy Statement for its
Annual Meeting to be held in April 1999.

ITEM 12           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section titled "Security Ownership of Certain Beneficial Owners
and Management" in the Registrant's Proxy Statement for its Annual Meeting to be
held in April 1999.

ITEM 13           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information  required  by this  item  is  incorporated  herein  by
reference to the section titled "Certain Relationships and Related Transactions"
in the  Registrant's  Proxy Statement for its Annual Meeting to be held in April
1999.
<PAGE>
PART IV

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

         (a)      Financial Statements of Registrant and of Registrant's
                  Affiliate, Westwood Hills:

                  (i)      Reports   of  Independent   Public  Accountants   for
                           Registrant, J.H. Cohn LLP

                  (ii)     Balance Sheets as of October 31, 1998 and 1997

                  (iii)    Statements of Income and  Undistributed  Earnings for
                           the years ended  October 31, 1998,  1997 and 1996 for
                           Registrant  and  Statements  of Income  and  Members'
                           Equity for the years ended October 31, 1998, 1997 and
                           1996 for Westwood Hills

                  (iv)     Statements  of Cash Flows for the years ended October
                           31, 1998, 1997 and 1996

                  (v)      Notes to Financial Statements

                  Financial Statement Schedules:

                  (i)      Short-Term Borrowings.

                  (ii)     Supplementary Income Statement Information.

                  (iii)    Real Estate and Accumulated Depreciation.

                  Exhibits:

                  See Index to  Exhibits  immediately  following  the  Financial
                  Statements.

         (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 ended October 31, 1998.

         (c)      Exhibits:

                  See Index to Exhibits.

         (d)      Financial Statement Schedules:

                  See Index to  Financial  Statements  and  Financial  Statement
                  Schedules.
<PAGE>

                                   SIGNATURES
                                   ----------

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

                                                First Real Estate Investment
                                                Trust of New Jersey


Dated:  January 28, 999                         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 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:


    Signature                     Title                               Date
    ---------                     -----                               ----

/s/Robert S. Hekemian       Chairman of the Board, Chief        January 28, 1999
- ---------------------       Executive Officer and         
Robert S. Hekemian          Trustee (Principal Executive  
                            Officer)                      
                            
/s/Donald W. Barney         Trustee                             January 28, 1999
- -------------------
Donald W. Barney

/s/John B. Voskian          Trustee                             January 28, 1999
- ------------------
John B. Voskian

/s/Herbert C. Klein         Trustee                             January 28, 1999
- -------------------
Herbert C. Klein
<PAGE>

    Signature                     Title                             Date
    ---------                     -----                             ----

                                Trustee                         January   , 1999
- -------------------
Charles J. Dodge

                                Trustee                         January   , 1999
- -------------------------
Nicholas A. Laganella

/s/Ronald J. Artinian           Trustee                         January 28, 1999
- ---------------------
Ronald J. Artinian

/s/Alan L. Aufzien              Trustee                         January 28, 1999
- -------------------
Alan L. Aufzien

/s/William R. DeLorenzo, Jr.    Executive Secretary and         January 28, 1999
- ----------------------------    Treasurer (Principal     
William R. DeLorenzo, Jr.       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))

                                                                       PAGE
                                                                       ----
(A)      FINANCIAL STATEMENTS OF REGISTRANT:

         REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                       F-2

         BALANCE SHEETS
              OCTOBER 31, 1998 AND 1997                                 F-3

         STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
              YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996               F-4/5

         STATEMENTS OF CASH FLOWS
              YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996               F-6/7

         NOTES TO FINANCIAL STATEMENTS                                  F-8/16

(B)      FINANCIAL STATEMENTS OF AFFILIATE:

              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                  F-17

              BALANCE SHEETS
                  OCTOBER 31, 1998 AND 1997                             F-18

              STATEMENTS OF INCOME AND MEMBERS' EQUITY
                  YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996           F-19

              STATEMENTS OF CASH FLOWS
                  YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996           F-20

              NOTES TO FINANCIAL STATEMENTS                             F-21/23

(C)      FINANCIAL STATEMENT SCHEDULES:

         IX - SHORT-TERM BORROWINGS                                     S-1

          X - SUPPLEMENTARY INCOME STATEMENT INFORMATION                S-1

         XI - REAL ESTATE AND ACCUMULATED DEPRECIATION                  S-2/4

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.

                                       F-1

<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, 1998 and 1997, and the related  statements
of income and undistributed  earnings and cash flows for each of the three years
in the period  ended  October  31,  1998.  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,  1998 and  1997,  and its  results  of
operations  and cash  flows  for each of the  three  years in the  period  ended
October 31, 1998, 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 LLP
                                                                ----------------
                                                                   J.H. COHN LLP

Roseland, New Jersey
November 20, 1998

                                      F-2
<PAGE>
<TABLE>
<CAPTION>
                        FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                         BALANCE SHEETS
                                   OCTOBER 31, 1998 AND 1997

                             ASSETS                                          1998        1997
                                                                           -------     -------
                                                                              (In Thousands
                                                                               of Dollars)                                        
<S>                                                                        <C>         <C>    
Real estate, at cost, net of accumulated depreciation ................     $64,432     $53,737
Equipment, at cost, net of accumulated depreciation of
    $703,000 and $657,000 ............................................         190         184
Investment in affiliate ..............................................       1,918       1,905
Cash and cash equivalents ............................................         793         228
Tenants' security accounts ...........................................         752         719
Note receivable - affiliate ..........................................         100
Sundry receivables ...................................................         728         280
Prepaid expenses and other assets ....................................       1,172       1,470
Deferred charges, net ................................................       1,190         710
                                                                           -------     -------

           Totals ....................................................     $71,275     $59,233
                                                                           =======     =======


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
    Mortgages payable ................................................     $47,853     $24,429
    Note payable - bank ..............................................                  11,429
    Accounts payable and accrued expenses ............................         401         409
    Construction liabilities .........................................                     496
    Dividends payable ................................................       1,435       1,326
    Tenants' security deposits .......................................         969         905
    Deferred revenue .................................................         255         255
                                                                           -------     -------
           Total liabilities .........................................      50,913      39,249
                                                                           -------     -------

Commitments and contingencies

Shareholders' equity:
    Shares of  beneficial  interest  without par value;  1,790,000 and
        1,560,000 shares authorized; 1,559,788 shares issued and
        outstanding ..................................................      19,314      19,314
    Undistributed earnings ...........................................       1,048         670
                                                                           -------     -------
           Total shareholders' equity ................................      20,362      19,984
                                                                           -------     -------

           Totals ....................................................     $71,275     $59,233
                                                                           =======     =======


</TABLE>
                              See Notes to Financial Statements.
                                      F-3
<PAGE>
<TABLE>
<CAPTION>
                            FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                            STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                              YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996


                            INCOME                          1998             1997              1996
                                                         -----------      -----------      -----------
                                                                    (In Thousands of Dollars,
                                                                    Except per Share Amounts)
                               
<S>                                                      <C>              <C>              <C>    
Revenue:
    Rental income ..................................     $    12,450      $     9,982      $     9,589
    Reimbursements .................................           1,576            1,433            1,568
    Equity in income of affiliate ..................             213              139               92
    Sundry income ..................................             193              144              168
                                                         -----------      -----------      -----------
        Totals .....................................          14,432           11,698           11,417
                                                         -----------      -----------      -----------

Expenses:
    Operating expenses .............................           2,989            2,588            2,483
    Management fees ................................             576              495              476
    Real estate taxes ..............................           1,758            1,692            1,739
    Interest .......................................           3,762            2,629            2,750
    Depreciation ...................................           1,650            1,319            1,295
                                                         -----------      -----------      -----------
        Totals .....................................          10,735            8,723            8,743
                                                         -----------      -----------      -----------

Income before state income taxes ...................           3,697            2,975            2,674

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

Net income .........................................     $     3,685      $     2,963      $     2,662
                                                         ===========      ===========      ===========

Basic earnings per share ...........................     $      2.36      $      1.90      $      1.71
                                                         ===========      ===========      ===========

Basic weighted average shares outstanding ..........       1,559,788        1,559,788        1,559,788
                                                         ===========      ===========      ===========

</TABLE>
                                      F-4
<PAGE>
<TABLE>
<CAPTION>
                            FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                            STATEMENTS OF INCOME AND UNDISTRIBUTED EARNINGS
                              YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996
                                              (continued)


                                                            1998             1997              1996
                                                         -----------      -----------      -----------
                                                                    (In Thousands of Dollars,
                                                                    Except per Share Amounts)                               
<S>                                                      <C>              <C>              <C>        
                     UNDISTRIBUTED EARNINGS

Balance, beginning of year .........................     $       670      $       670      $       675
Net income .........................................           3,685            2,963            2,662
Less dividends .....................................          (3,307)          (2,963)          (2,667)
                                                         -----------      -----------      -----------

Balance, end of year ...............................     $     1,048      $       670      $       670
                                                         ===========      ===========      ===========

Dividends per share ................................     $      2.12      $      1.90      $      1.71
                                                         ===========      ===========      ===========


</TABLE>



                       See Notes to Financial Statements.

                                      F-5
<PAGE>
<TABLE>
<CAPTION>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                            STATEMENTS OF CASH FLOWS
                   YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996

                                                                         1998          1997        1996
                                                                       --------      --------      --------
                                                                             (In Thousands of Dollars)
<S>                                                                    <C>           <C>           <C>     
Operating activities:
    Net income ...................................................     $  3,685      $  2,963      $  2,662
    Adjustments to reconcile net income to net cash provided by
        operating activities:
        Depreciation and amortization ............................        1,777         1,356         1,333
        Equity in income of affiliate ............................         (213)         (139)          (92)
        Deferred revenue .........................................                         (4)            2
        Changes in operating assets and liabilities:
           Tenants' security accounts ............................          (33)           35           (28)
           Sundry receivables, prepaid expenses and other assets .         (150)         (712)         (585)
           Accounts payable and accrued expenses .................           (8)          131           (54)
           Tenants' security deposits ............................           64            52            26
                                                                       --------      --------      --------
               Net cash provided by operating activities .........        5,122         3,682         3,264
                                                                       --------      --------      --------

Investing activities:
    Capital expenditures .........................................       (5,347)       (7,723)         (880)
    Distributions from affiliate .................................          200           160           140
    Loan to affiliate ............................................         (100)
                                                                       --------      --------      --------
               Net cash used in investing activities .............       (5,247)       (7,563)         (740)
                                                                       --------      --------      --------
Financing activities:
    Dividends paid ...............................................       (3,198)       (2,667)       (2,792)
    Proceeds (repayments) of note payable - bank .................      (11,429)        5,767           493
    Net proceeds from mortgage refinancing .......................        5,443         1,314
    Proceeds from mortgage borrowings ............................       11,100
    Repayment of mortgages .......................................         (619)         (494)         (501)
    Deferred mortgage costs ......................................         (607)
                                                                       --------      --------      --------
               Net cash provided by (used in) financing activities          690         3,920        (2,800)
                                                                       --------      --------      --------

Net increase (decrease) in cash and cash equivalents .............          565            39          (276)
Cash and cash equivalents, beginning of year .....................          228           189           465
                                                                       --------      --------      --------

Cash and cash equivalents, end of year ...........................     $    793      $    228      $    189
                                                                       ========      ========      ========
Supplemental disclosure of cash flow data:
    Interest paid, net of capitalized interest of $68,000 in 1998
        and $158,000 in 1997 .....................................     $  3,763      $  2,589      $  2,883
                                                                       ========      ========      ========

    Income taxes paid ............................................     $     12      $     12      $      8
                                                                       ========      ========      ========
</TABLE>
                                      F-6
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                            STATEMENTS OF CASH FLOWS
                   YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996




Supplemental schedule of noncash investing and financing activities:
     During 1998,  the Trust  completed its  acquisition of a 64,000 square foot
     commercial property in Patchogue,  New York for approximately  $11,000,000,
     in part, with the proceeds of a $7,500,000 mortgage.

     Dividends  declared but not paid  amounted to  $1,435,000,  $1,326,000  and
     $1,029,000 in 1998, 1997 and 1996, respectively.

     Capital expenditures incurred but not paid amounted to $496,000 in 1997.




                       See Notes to Financial Statements.

                                      F-7

<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 primarily
                    in New Jersey, Maryland and New York.

                    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 1998, 1997 and 1996,
                    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 and cash equivalents:
                    The Trust maintains its cash in bank deposit accounts which,
                    at times,  may exceed  Federally  insured limits.  The Trust
                    considers all highly  liquid  investments  purchased  with a
                    maturity of three months or less to be 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.

                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.  Amortization  of such costs is
                    included  in  interest  expense  and  approximated  $67,000,
                    $40,000  and $85,000 in 1998,  1997 and 1996,  respectively.
                    Deferred   leasing   commissions   are   amortized   on  the
                    straight-line  method  over  the  terms  of  the  applicable
                    leases.

                                      F-8
<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.

                Advertising:
                    The Trust expenses the cost of advertising and promotions as
                    incurred.  Advertising costs charged to operations  amounted
                    to approximately $73,000,  $33,000 and $49,000 in 1998, 1997
                    and 1996, respectively.

                Earnings per share:
                    The Trust has  presented  "basic"  earnings per share in the
                    accompanying  statements  of income in  accordance  with the
                    provisions  of Statement of Financial  Accounting  Standards
                    No. 128,  Earnings  per Share  ("SFAS  128").  SFAS 128 also
                    requires the presentation of "diluted" earnings per share if
                    the amount  differs  from basic  earnings  per share.  Basic
                    earnings per share is  calculated  by dividing net income by
                    the weighted  average  number of common  shares  outstanding
                    during each period.  The calculation of diluted earnings per
                    share is similar to that of basic earnings per share, except
                    that the  denominator  is increased to include the number of
                    additional common shares that would have been outstanding if
                    all  potentially  dilutive  common  shares,  such  as  those
                    issuable  upon the exercise of stock  options and  warrants,
                    were issued  during the period.  For each of the three years
                    in the  period  ended  October  31,  1998,  the Trust had no
                    potentially dilutive common shares.

                Other recent accounting pronouncements:
                    The Financial  Accounting Standards Board has issued certain
                    other  pronouncements  as of  October  31,  1998  that  will
                    become effective in subsequent periods; however,  management
                    does  not  believe  that any of  those  pronouncements  will
                    effect any financial accounting  measurements or disclosures
                    the Trust will be required to make.

                Reclassifications:
                    Certain  amounts in the 1997 and 1996  financial  statements
                    have  been   reclassified   to  conform   with  the  current
                    presentation.

                                      F-9
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

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. ("Hekemian"),  a
                company which manages all of the Trust's properties and in which
                one of the  trustees of the Trust is the  chairman of the board.
                Certain other  members of the  Affiliate are either  trustees of
                the  Trust  or their  families  or  officers  of  Hekemian.  The
                Affiliate  owns  a  residential  apartment  complex  located  in
                Westwood, New Jersey.

                Summarized financial  information of the Affiliate as of October
                31,  1998 and 1997 and for each of the three years in the period
                ended October 31, 1998 is as follows:

                                                      1998        1997
                                                     -------     -------
                                                        (In Thousands
                                                          of Dollars)
        Balance sheet data:
           Assets:
              Real estate and equipment, net ...     $14,416     $14,696
              Other ............................         976         551
                                                     -------     -------

                    Total assets ...............     $15,392     $15,247
                                                     =======     =======

           Liabilities and equity:
              Liabilities:
                 Mortgage payable ..............     $10,025     $10,192
                 Other .........................         576         295
                                                     -------     -------
                    Totals .....................      10,601      10,487
                                                     -------     -------

              Members' equity:
                 Trust .........................       1,918       1,905
                 Others ........................       2,873       2,855
                                                     -------     -------
                    Totals .....................       4,791       4,760
                                                     -------     -------

                    Total liabilities and equity     $15,392     $15,247
                                                     =======     =======
 
                                        1998       1997       1996
                                       ------     ------     ------
                                         (In Thousands of Dollars)

            Income statement data:
                Rental revenue ...     $2,617     $2,497     $2,360
                Rental expenses ..      2,086      2,149      2,130
                                       ------     ------     ------

                Net income .......     $  531     $  348     $  230
                                       ======     ======     ======

                                      F-10
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS


Note 2 - Investment in affiliate  (concluded):
                At October 31, 1998,  the Trust had a $100,000  note  receivable
                from the Affiliate  that is due on demand and bears  interest at
                7%.  Interest income was not material for the year ended October
                31, 1998.

Note 3 - Real estate:
                Real estate consists of the following:
<TABLE>
<CAPTION>
                                                             Range of
                                                            Estimated
                                                           Useful Lives              1998           1997
                                                           ------------            -------        -------
                                                                                      (In Thousands
                                                                                        of Dollars)

<S>                                                         <C>                    <C>            <C>         
                    Land                                                           $22,773        $20,244
                    Unimproved land                                                  2,305          2,310
                    Apartment buildings                     7-40 years              11,013         10,711
                    Commercial buildings and shopping
                         centers 15-50 years                                        39,931         30,328
                    Construction in progress                                         2,053          2,126
                                                                                   -------        -------
                                                                                    78,075         65,719
                    Less accumulated depreciation                                   13,643         11,982
                                                                                   -------        -------

                             Totals                                                $64,432        $53,737
                                                                                   =======        =======
</TABLE>
Note 4 - Mortgages payable:
                Mortgages payable consist of the following:

                                                             1998         1997
                                                            -------     -------
                                                               (In Thousands
                                                                 of Dollars)

 Northern Life Insurance Cos. - Frederick, MD (A) .....     $18,876     $19,123
 Travelers Insurance - Westwood, NJ (B) ...............                   5,181
 National Realty Funding L.C. - Westwood, NJ (B) ......      10,526
 Summit Bank - Springlake, NJ (C) .....................          29         125
 Summit Bank  - Patchogue, NY (D) .....................       7,410
 Federal Home Loan Mortgage Corporation - Wayne, NJ (E)      11,012
                                                            -------     -------

          Totals ......................................     $47,853     $24,429
                                                            =======     =======
          (A)  The  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 $24,510,000.

                                      F-11
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS


Note 4 - Mortgages payable (concluded):
                    (B)    On  January 9, 1998,  the Trust  repaid the  existing
                           mortgage on the Westwood,  New Jersey shopping center
                           utilizing  proceeds from a new mortgage in the amount
                           of $10,600,000  with National Realty Funding L.C. The
                           new  mortgage is payable in monthly  installments  of
                           $73,248 including  interest at 7.38% through February
                           2013 at which  time the  outstanding  balance is due.
                           The  mortgage  is secured by the  shopping  center in
                           Westwood,  New  Jersey  having  a net  book  value of
                           approximately $11,510,000.

                    (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
                           $532,000.  One of the  directors  of  the  bank  is a
                           trustee of the Trust (see Note 10).

                    (D)    Payable in monthly  installments of $54,816 including
                           interest at 7.375% through January 2005 at which time
                           the  outstanding  balance  is due.  The  mortgage  is
                           secured by a commercial  building in  Patchogue,  New
                           York  having  a  net  book  value  of   approximately
                           $10,700,000.

                    (E)    Payable in monthly  installments of $76,023 including
                           interest at 7.29% through July 2010 at which time the
                           outstanding  balance is due.  The mortgage is secured
                           by an apartment  building in Wayne, New Jersey having
                           a net book value of approximately $1,573,000.

                Principal  amounts (in thousands of dollars) due under the above
                obligations in each of five years subsequent to October 31, 1998
                are as follows:

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

                         1999                                  $630
                         2000                                   650
                         2001                                   702
                         2002                                   759
                         2003                                   820

                Based on borrowing rates currently  available to the Trust,  the
                fair value of the mortgage debt is approximately  $50,000,000 at
                October 31, 1998.

                                      F-12
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 5 - Note payable - bank:
                At October 31, 1997, note payable - bank consisted of borrowings
                under a  revolving  line of credit  agreement  with  Summit Bank
                which expired on April 30, 1998, at which time the agreement was
                renegotiated  and  extended to May 31, 1999.  Maximum  allowable
                borrowings  under the agreement were $12,310,000 and $20,000,000
                at October 31, 1998 and 1997,  respectively.  The line of credit
                bears interest at the bank's floating base rate plus .25% or the
                LIBOR rate plus 175 basis  points.  Outstanding  borrowings  are
                secured  by all  of the  Trust's  properties  except  commercial
                property located in Frederick,  Maryland,  Westwood,  New Jersey
                and  Patchogue,  New York,  apartment  buildings  in Wayne,  New
                Jersey,  River Edge, New Jersey and Maywood,  New Jersey and any
                vacant  land  owned  by the  Trust.  There  were no  outstanding
                borrowings under the agreement at October 31, 1998.

                In connection  with new financing  discussed in Note 10, maximum
                borrowings  under the line of credit  agreement  were reduced to
                $8,000,000 effective November 19, 1998.


Note 6 - Commitments and contingencies:
                Leases:
                    Retail tenants:
                         The Trust  leases  retail space having a net book value
                         of  approximately  $56,791,000  at October  31, 1998 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, 1998 are as follows:

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

                               1999                  $  6,331
                               2000                     6,063
                               2001                     5,904
                               2002                     5,560
                               2003                     5,176
                               Thereafter              50,039
                                                     --------
                                      Total          $ 79,073
                                                     ========

                                      F-13
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 6 - Commitments and contingencies (concluded):
                Leases (concluded)
                    Retail tenants (concluded):
                         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, 1998 were
                         not material.

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

                Standby letters of credit:
                    At  October  31,  1998,   the  Trust  is   obligated   under
                    irrevocable  standby  letters  of  credit  of  approximately
                    $60,000   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 historical discharge of hazardous material
                    was  recently  discovered  at the newly  renovated  Franklin
                    Lakes shopping center (the "Center").

                    At present,  the historical 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
                $576,000,   $495,000  and  $476,000  in  1998,  1997  and  1996,
                respectively.  In addition,  Hekemian charged the Trust fees and
                commissions in connection with the acquisition of the commercial
                building in Patchogue, New York and various mortgage refinancing
                and lease acquisition  fees. Such fees and commissions  amounted
                to approximately $718,000 in 1998.

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

                                      F-14
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS


Note 9 - Equity incentive plan:
                On  September  10,  1998,  the Board of  Trustees  approved  the
                Trust's Equity Incentive Plan (the "Plan")  whereby,  subject to
                ratification  of the  Plan by the  Trust's  stockholders,  up to
                230,000 of the  Trust's  shares of  beneficial  interest  may be
                granted  to  key  personnel  in  the  form  of  stock   options,
                restricted  share  awards  and  other  share-based   awards.  In
                connection therewith, the Board of Trustees approved an increase
                of 230,000 shares in the Trust's number of authorized  shares of
                beneficial  interest.  Key  personnel  eligible for these awards
                include  trustees,  executive  officers  and  other  persons  or
                entities including, without limitation,  employees,  consultants
                and  employees  of  consultants,  who are in a position  to make
                significant contributions to the success of the Trust. Under the
                Plan,  the exercise price of all options will be the fair market
                value of the shares on the date of grant.  The  consideration to
                be paid for restricted share and other share-based  awards shall
                be determined  by the Board of Trustees,  with the amount not to
                exceed the fair market value of the shares on the date of grant.
                The maximum term of any award  granted may not exceed ten years.
                The actual terms of each award will be  determined  by the Board
                of Trustees.

                In accordance with the provisions of Accounting Principles Board
                Opinion No. 25,  Accounting for Stock Issued to Employees  ("APB
                25"), the Trust will recognize compensation costs as a result of
                the issuance of restricted  share and other  share-based  awards
                based on the excess, if any, of the fair value of the underlying
                stock  at the  date of  grant  or  award  (or at an  appropriate
                subsequent  measurement date) over the amount the recipient must
                pay to  acquire  the  stock.  Therefore,  the Trust  will not be
                required to  recognize  compensation  expense as a result of any
                grants of stock options,  restricted share and other share-based
                awards at an  exercise  price that is  equivalent  to or greater
                than fair value. The Trust will also make proforma  disclosures,
                as required by Statement of Financial  Accounting  Standards No.
                123,  Accounting for Stock-Based  Compensation  ("SFAS 123"), of
                net income or loss as if a fair value based method of accounting
                for stock  options  had been  applied  instead  if such  amounts
                differ materially from the historical amounts.

Note 10- Subsequent events:
                On November 2, 1998,  the Trust closed on a $5,375,000  mortgage
                with Larson Financial Resources, Inc. The mortgage is payable in
                monthly  installments  of $43,711  including  interest  at 6.75%
                through  December 2013 at which time the outstanding  balance is
                due. The  mortgage is secured by an apartment  building in River
                Edge,  New  Jersey  having  a net book  value  of  approximately
                $1,369,000.

                On  November  2,  1998,  the Trust also  closed on a  $3,900,000
                mortgage with Larson Financial  Resources,  Inc. The mortgage is
                payable in monthly installments of $33,676 including interest at
                6.75%  through  December  2013 at  which  time  the  outstanding
                balance is due. The mortgage is secured by an apartment building
                in Maywood,  New Jersey having a net book value of approximately
                $949,000.

                                      F-15
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 10- Subsequent events (concluded):
                On November 19, 1998, the Trust repaid the outstanding  mortgage
                on the Spring Lake, New Jersey apartment building (approximately
                $29,000 - see Note 4) utilizing  proceeds from a new mortgage in
                the amount of $3,700,000 with Larson Financial  Resources,  Inc.
                The new mortgage is payable in monthly  installments  of $29,863
                including  interest at 6.70% through December 2013 at which time
                the outstanding balance is due.

                Principal  amounts (in thousands of dollars) due under the above
                obligations in each of the five years  subsequent to October 31,
                1998 are as follows:

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

                         1999                            $115
                         2000                             147
                         2001                             157
                         2002                             168
                         2003                             179



                                      * * *

                                      F-16

<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, 1998 and 1997,  and the related  statements  of income and  members'
equity and cash flows for each of the three  years in the period  ended  October
31, 1998.  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, 1998 and 1997, and its results of operations and cash flows for each
of the three years in the period ended  October 31,  1998,  in  conformity  with
generally accepted accounting principles.



                                                                /S/J.H. COHN LLP
                                                                ----------------
                                                                   J.H. COHN LLP


Roseland, New Jersey
November 18, 1998

                                      F-17
<PAGE>
<TABLE>
<CAPTION>
                                      WESTWOOD HILLS, LLC
                           (A New Jersey Limited Liability Company)

                                        BALANCE SHEETS
                                   OCTOBER 31, 1998 AND 1997

                                 ASSETS
                                                                             1998       1997
                                                                           -------     -------
                                                                             (In Thousands
                                                                               of Dollars)
<S>                                                                        <C>         <C>    
Real estate, at cost, net of accumulated depreciation of $1,362,000
     and $1,044,000 ..................................................     $14,330     $14,611
Equipment, at cost, net of accumulated depreciation of $37,000
     and $22,000 .....................................................          86          85
Cash .................................................................          51         107
Tenants' security accounts ...........................................         284         256
Prepaid expenses and other assets ....................................         106         112
Refundable deposit ...................................................         465
Deferred charges, net ................................................          70          76
                                                                           -------     -------

         Totals ......................................................     $15,392     $15,247
                                                                           =======     =======


                     LIABILITIES AND MEMBERS' EQUITY

Liabilities:
     Mortgage payable ................................................     $10,025     $10,192
     Notes payable - related parties .................................         250
     Accounts payable and accrued expenses ...........................          41          27
     Tenants' security deposits ......................................         285         268
                                                                           -------     -------
         Total liabilities ...........................................      10,601      10,487

Members' equity ......................................................       4,791       4,760
                                                                           -------     -------

         Totals ......................................................     $15,392     $15,247
                                                                           =======     =======

</TABLE>

                              See Notes to Financial Statements.

                                      F-18
<PAGE>
<TABLE>
<CAPTION>
                                      WESTWOOD HILLS, LLC
                           (A New Jersey Limited Liability Company)

                           STATEMENTS OF INCOME AND MEMBERS' EQUITY
                          YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996



 
                             INCOME                           1998         1997         1996
                                                            -------      -------      -------
                                                                (In Thousands of Dollars)
<S>                                                         <C>          <C>          <C>    
Revenue:
     Rental income ....................................     $ 2,592      $ 2,479      $ 2,343
     Sundry income ....................................          25           18           17
                                                            -------      -------      -------
         Totals .......................................       2,617        2,497        2,360
                                                            -------      -------      -------

Expenses:
     Operating expenses ...............................         508          546          547
     Management fees ..................................         131          123          105
     Real estate taxes ................................         292          352          350
     Interest .........................................         822          802          813
     Depreciation .....................................         333          326          315
                                                            -------      -------      -------
         Totals .......................................       2,086        2,149        2,130
                                                            -------      -------      -------

Net income ............................................         531          348          230


                          MEMBERS' EQUITY

Balance, beginning of year ............................       4,760        4,812        4,931

Less distributions ....................................        (500)        (400)        (349)
                                                            -------      -------      -------

Balance, end of year ..................................     $ 4,791      $ 4,760      $ 4,812
                                                            =======      =======      =======

</TABLE>
                              See Notes to Financial Statements.

                                      F-19
<PAGE>
<TABLE>
<CAPTION>
                                       WESTWOOD HILLS, LLC
                             (A New Jersey Limited Liability Company)

                                     STATEMENTS OF CASH FLOWS
                           YEARS ENDED OCTOBER 31, 1998, 1997 AND 1996




                                                                      1998      1997        1996
                                                                     -----      -----      -----
                                                                      (In Thousands of Dollars)
<S>                                                                  <C>        <C>        <C>  
Operating activities:
     Net income ................................................     $ 531      $ 348      $ 230
     Adjustments to reconcile net income to net cash provided by
         operating activities:
         Depreciation and amortization .........................       363        358        349
         Changes in operating assets and liabilities:
              Tenants' security accounts .......................       (28)       (11)       (24)
              Prepaid expenses and other assets ................         6         25        (11)
              Accounts payable and accrued expenses ............        14        (42)        40
              Tenants' security deposits .......................        17         23         24
                                                                     -----      -----      -----
                  Net cash provided by operating activities ....       903        701        608
                                                                     -----      -----      -----

Investing activities - capital expenditures ....................       (51)       (94)      (131)
                                                                     -----      -----      -----

Financing activities:
     Distributions paid ........................................      (500)      (400)      (349)
     Proceeds from notes payable - related parties .............       250
     Repayment of mortgage .....................................      (167)      (154)      (142)
     Deferred mortgage costs ...................................       (26)
     Refundable deposit ........................................      (465)
                                                                     -----      -----      -----
                  Net cash used in financing activities ........      (908)      (554)      (491)
                                                                     -----      -----      -----

Net increase (decrease) in cash ................................       (56)        53        (14)
Cash, beginning of year ........................................       107         54         68
                                                                     -----      -----      -----

Cash, end of year ..............................................     $  51      $ 107      $  54
                                                                     =====      =====      =====


Supplemental disclosure of cash flow data:
     Interest paid .............................................     $ 822      $ 802      $ 813
                                                                     =====      =====      =====

</TABLE>
                       See Notes to Financial Statements.

                                      F-20
<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, 1998 and 1997,  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.

                                      F-21
<PAGE>
                               WESTWOOD HILLS, LLC
                    (A New Jersey Limited Liability Company)

                          NOTES TO FINANCIAL STATEMENTS

Note 2 - Real estate:
                Real estate consists of the following:


                                                1998        1997
                                              -------     -------
                                                  (In Thousands
                                                   of Dollars)

             Land ........................     $ 3,849     $ 3,849
             Apartment buildings .........      11,843      11,806
                                               -------     -------
                                                15,692      15,655
             Less accumulated depreciation       1,362       1,044
                                               -------     -------

                  Totals .................     $14,330     $14,611
                                               =======     =======

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 (see Note 6). The  mortgage  is
                secured by the apartment complex.

                Principal  amounts (in thousands of dollars) due under the above
                obligation  in each of the years  subsequent to October 31, 1998
                are as follows:

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

                         1999                          $   180
                         2000                              195
                         2001                              211
                         2002                            9,439

                Based on borrowing rates currently available to the Company, the
                fair value of the mortgage  approximates  $10,400,000 at October
                31, 1998.


Note 4 - Notes payable - related parties:
                At October 31, 1998, the Company had  outstanding  notes payable
                to  the  Trust  and  an  affiliated  partnership  owned  by  the
                Hekemians  totaling  $100,000 and  $150,000,  respectively.  The
                notes are due on demand and bear  interest  at 7%.  Interest  on
                such  borrowings was not material for the year ended October 31,
                1998.

                                      F-22
<PAGE>
                               WESTWOOD HILLS, LLC
                    (A New Jersey Limited Liability Company)

                          NOTES TO FINANCIAL STATEMENTS


Note 5 - 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 $131,000, $123,000
                and $105,000 in 1998, 1997 and 1996, respectively.


Note 6 - Subsequent event:
                On November 20, 1998, the Company entered into an agreement with
                Larson  Financial  Resources,  Inc.  ("Larson") to refinance its
                existing   mortgage  with  a  new  mortgage  in  the  amount  of
                $15,500,000.  The new mortgage  will bear interest at 6.693% and
                be payable in monthly  installments  of  principal  and interest
                through January 2014 at which time the outstanding  balance will
                be due.  Closing  of the loan is  expected  to take  place on or
                before  December  4, 1998.  In  connection  therewith,  prior to
                October 31, 1998,  the Company was required to post a refundable
                deposit in the amount of $465,000 with Larson.



                                      * * *

                                      F-23
<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>   
1998:
     Note payable - bank                 $     --       --%    $12,755     $  1,860      7.875%
                                         ========     ====     =======     ========      =====
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%
                                         ========     ====     =======     ========      =====
</TABLE>
(A) See Note 5 of notes to financial statements.

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



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

       Column A                                        Column B
       --------                                        --------


                                                   Charged to Costs
                                                    and Expenses
                                      ------------------------------------------
Item (A)                               1998               1997              1996

Maintenance and repairs .......       $  373            $  269            $  252
                                      ======            ======            ======

Real estate taxes .............       $1,758            $1,691            $1,739
                                      ======            ======            ======
- ------------

(A) Amounts for other items were less than 1% of revenue in all years.

                                      S-1
<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>

                                                                                                       
                                                            1998             1997            1996
                                                          --------        --------        --------
<S>                                                       <C>             <C>             <C>     
Real estate:
    Balance, beginning of year ....................       $ 65,719        $ 57,879        $ 57,035

    Additions:
        Building and improvements .................         12,363           8,002             824
        Carrying costs ............................             (7)           (162)             20
                                                          --------        --------        --------

    Balance, end of year ..........................       $ 78,075        $ 65,719        $ 57,879
                                                          ========        ========        ========


Accumulated depreciation:
    Balance, beginning of year ....................       $ 11,982        $ 11,043        $  9,780

    Additions - charged to operating expenses .....          1,661           1,277           1,263

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

    Balance, end of year ..........................       $ 13,643        $ 11,982        $ 11,043
                                                          ========        ========        ========


</TABLE>
                                      S-2
<PAGE>
<TABLE>
<CAPTION>
                                          FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                          OCTOBER 31, 1998
                                                      (In Thousands of Dollars)




          Column A                    Column B              Column C                      Column D              Column E
          --------                    --------              --------                      --------              --------
                                                                                           Costs
                                                                                        Capitalized
                                                          Initial Cost                   Subsequent       Gross Amount at Which
                                                           to Company                  to Acquisition   Carried at Close of Period
                                                     ---------------------  ------------------------  ------------------------------
                                                               Buildings                                        Buildings  
                                        Encum-                    and              Improve- Carrying              and
        Description                     brances        Land   Improvements  Land     ments    Costs    Land    Improvements Total(1)
        -----------                     -------        ----   ------------  ----     -----    -----    ----    ------------ --------
<S>                                    <C>           <C>         <C>        <C>    <C>         <C>    <C>        <C>        <C>     
Garden apartments:
   Sheridan Apts., Camden, NJ                        $    117    $   360           $   938            $   117    $ 1,298    $ 1,415 
   Grandview Apts., Hasbrouck
     Heights, NJ                                           22        180               197                 22        377        399 
   Lakewood Apts., Lakewood, NJ                            11        396               209                 11        605        616 
   Hammel Gardens, Maywood, NJ                            313        728               668                313      1,396      1,709 
   Palisades Manor, Palisades
     Park, NJ                                              12         81                85                 12        166        178 
   Steuben Arms, River Edge, NJ                           364      1,773               395                364      2,168      2,532 
   Heights Manor, Spring Lake
     Heights, NJ                       $    29            109        974               337                109      1,311      1,420 
   Berdan Court, Wayne, NJ              11,012            250      2,206             1,486                250      3,692      3,942 

Retail properties:
   Franklin Lakes Shopping Center,
     Franklin Lakes, NJ                                    29               $3,382   6,704              3,411      6,704     10,115 
   Glen Rock, NJ                                           12         36                22                 12         58         70 
   Patchogue Shopping Center,
     Patchogue, NY                       7,410          2,128      8,818                                2,128      8,818     10,946 
   Westridge Shopping Center,
     Frederick, MD                      18,876          9,135     19,159               338              9,135     19,497     28,632 
   Westwood Shopping Center,
     Westwood, NJ                       10,526          6,889      6,416               491              6,889      6,907     13,796 

Vacant land:
   Franklin Lakes, NJ                                     224                 (168)                        56                    56 
   Rockaway, NJ                                         1,683                                  $394     2,077                 2,077 
   South Brunswick, NJ                                     80                                    92       172                   172 
                                       -------        -------    -------    ------ -------     ----   -------    -------    -------
       Totals                          $47,853        $21,378    $41,127    $3,214 $11,870     $486   $25,078    $52,997    $78,075 
                                       =======        =======    =======    ====== =======     ====   =======    =======    ======= 
</TABLE>

                                      S-3
<PAGE>
<TABLE> 
<CAPTION>
                                          Column F            Column G         Column H      Column I       
                                          --------            --------         --------      --------     
                                                                                              Life on      
                                                                                            Which De-      
                                         Accumulated          Date of            Date       preciation     
                                        Depreciation        Construction       Acquired    is Computed     
                                        ------------        ------------       --------    -----------     
<S>                                       <C>                   <C>              <C>        <C>            
Garden apartments:                                                                                         
   Sheridan Apts., Camden, NJ             $   767               1950             1964       7-40 years     
   Grandview Apts., Hasbrouck                                                                              
     Heights, NJ                              252               1925             1964       7-40 years     
   Lakewood Apts., Lakewood, NJ               444               1960             1962       7-40 years     
   Hammel Gardens, Maywood, NJ                773               1949             1972       7-40 years     
   Palisades Manor, Palisades                                                                              
     Park, NJ                                 117               1935/70          1962       7-40 years     
   Steuben Arms, River Edge, NJ             1,207               1966             1975       7-40 years     
   Heights Manor, Spring Lake                                                                              
     Heights, NJ                              888               1967             1971       7-40 years     
   Berdan Court, Wayne, NJ                  2,369               1964             1965       7-40 years     
                                                                                                           
Retail properties:                                                                                         
   Franklin Lakes Shopping Center,                                                                         
     Franklin Lakes, NJ                       126               1963/75/97       1966       10-50 years    
   Glen Rock, NJ                               46               1940             1962       10-31.5 years  
   Patchogue Shopping Center,                                                                              
     Patchogue, NY                            246               1997             1997       39 years       
   Westridge Shopping Center,                                                                              
     Frederick, MD                          4,122               1986             1992       15-31.5 years  
   Westwood Shopping Center,                                                                               
     Westwood, NJ                           2,286               1981             1988       15-31.5 years  
                                                                                                           
Vacant land:                                                                                               
   Franklin Lakes, NJ                                                            1966/93                   
   Rockaway, NJ                                                                  1964/92/93                
   South Brunswick, NJ                                                           1964                      
                                          -------                                                                
       Totals                             $13,643                                                         
                                          =======                                                         
                                                            
</TABLE>
(1) Aggregate cost is the same for Federal income tax purposes.


                                      S-4
<PAGE>

                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                  EXHIBIT INDEX

      Exhibit No.                         Exhibit

          *3   Amended and  Restated  Declaration  of Trust of First Real Estate
               Investment  Trust of New  Jersey,  dated  November  7,  1993,  as
               amended on May 31, 1994 and on September 10, 1998.

          4    Form of Specimen Share Certificate,  Beneficial Interest in First
               Real Estate Investment Trust of New Jersey.

          10   Management Agreement, dated December 20, 1961, by and between the
               Registrant and Hekemian & Co., as amended.

          24   Power of Attorney (filed with signature pages).

          27   Financial Data Schedule.

 
          *    Incorporated  by  reference  to  Exhibit  No. 1  to  Registrant's
               Registration  Statement on Form 8-A filed with the Securities and
               Exchange Commission on November 6, 1998.

                                      E-1



[GRAPHIC-STOCK CERTIFICATE OF FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY]

     
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                                               CUSIP 336142 10 4
                CREATED IN NEW JERSEY BY A DECLARATION OF TRUST
                                             SEE REVERSE FOR CERTAIN DEFINITIONS


THIS Certifies that







is the owner of

  FULLY PAID AND NON-ASSESSABLE  SHARES OF BENEFICIAL INTEREST, NO PAR VALUE, OF
FIRST REAL ESTATE  INVESTMENT  TRUST OF NEW JERSEY  transferable on the books of
the Trust by the holder  hereof in person or by duly  authorized  attorney  upon
surrender of this certificate properly endorsed. This certificate and the shares
represented hereby are issued and shall be held subject to all of the provisions
specified in the  Declaration  of Trust and any  amendments  thereto,  to all of
which the hereby holder, by acceptance hereof, assents.
  Under the terms of the Declaration of Trust,  the Trust may refuse to transfer
shares if such  transfer may endanger the  qualification  of the Trust as a Real
Estate Investment Trust, pursuant to Section 856 et seq. of the Internal Revenue
Code of 1986, as amended.

                    This  certificate  is not  valid  unless  countersigned  and
                    registered by the Transfer  Agent and Registrar. WITNESS the
                    seal of the Trust and the  signature of its duly  authorized
                    officers.

Dated:


[GRAPHIC-SEAL]
FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY 1961



/s/                           /s/
- -------------------           ---------------------
Treasurer                     Chairman of the Board

                                              Countersigned and Registered:
                                                  REGISTRAR AND TRANSFER COMPANY
                                                           (New Jersey)

                                                               Transfer Agent
                                                               and Registrar,

                                                         Authorized Signature
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY


     The following  abbreviations,  when used in the  inscription on the face of
this  certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common 

TEN ENT - as tenants by the entireties

JT TEN  - as joint tenants with right 
          of survivorship and not as
          tenants in common

UNIF GIFT MIN ACT - _________ Custodian __________
                      (Cust)              (Minor)

                    under Uniform Gifts to Minors

                    Act __________________________
                                (State)

    Additional abbreviations may also be used though not in the above list.

FOR VALUE RECEIVED, _______________ hereby sell, assign and transfer unto

  PLEASE INSERT SOCIAL SECURITY OR OTHER
       IDENTIFYING NUMBER OF ASSIGNEE

________________________________________________________________________________

________________________________________________________________________________
Please print or typewrite name and address including postal zip code of assignee

________________________________________________________________________________

________________________________________________________________________________

______________________________________________________________   Shares ________
of  Beneficial Interest  represented by  the  within certificate, and  do hereby
irrevocably constitute and appoint _____________________________________________

________________________________________________________________________________
Attorney to transfer the said shares on the books of the within-named Trust with
power of substitution in the premises.

Dated, ________________________________
                                       _________________________________________

NOTICE:  The  signature  to this  assignment  must  correspond  with the name as
written upon the face of the cerficate, in every particular,  without alteration
or enlargement, or any change whatever.

         THIS AGREEMENT, made this 20th day of December, 1961, between THE FIRST
REAL ESTATE INVESTMENT TRUST OF NEW JERSEY,  (an unincorporated  Trust),  having
offices at #477 Main Street,  Hackensack, New Jersey, hereinafter referred to as
the "Trust", and S. HEKEMIAN & CO., INC. (now Hekemian & Co., Inc), a New Jersey
Corporation,  having  offices  at #477  Main  Street,  Hackensack,  New  Jersey,
hereinafter referred to as the "Managing Agent";

                              W I T N E S S E T H:

         WHEREAS,  the Trust is about to engage in the  business of investing in
improved  and  unimproved  real  estate  and real  estate  mortgages  and  other
investments  and will require and desires to retain the services of the Managing
Agent;

         NOW,  THEREFORE,  in consideration of the mutual covenants  hereinafter
set forth, IT IS UNDERSTOOD AND AGREED, as follows:

         1.    The Trust hereby retains and hires the Managing Agent as its sole
               and  exclusive  agent to generally  manage and service all of its
               real estate properties and mortgages,  and agrees during the term
               of this  Agreement  to purchase,  sell,  exchange,  rent,  lease,
               operate,  maintain and service said  investments only through and
               by the Managing Agent.

         2.    The  Managing  Agent  agrees  to  undertake  said  hiring  and in
               connection therewith and not in limitation or restriction thereof
               specifically agrees to undertake the following:

                  (a) Seek out and recommend to the Trust  investments  suitable
                      for the Trust.

                  (b) At the request of the Trust to investigate any investments
                      that the Trust may  contemplate  making and report thereon
                      to the Trust.

                  (c) To rent or lease,  on terms  acceptable to the Trust,  the
                      properties owned by the Trust.

                  (d) To  collect  and  receive  all rents,  mortgage  payments,
                      interest  and all other  income  from real estate to which
                      the Trust is entitled, and to account monthly to the Trust
                      therefor.  Managing  Agent  shall  use its best  effort to
                      collect rent 
<PAGE>
                      and other income from real estate  interests of the Trust.
                      It may in it  discretion  compromise  claims for such rent
                      and other income and may institute  legal  proceedings  in
                      its own name or in the name of the Trust to collect  same,
                      to oust or  dispossess  tenants or others  occupying  said
                      real estate  interests and otherwise to enforce the rights
                      of the Trust with respect  thereto.  Managing Agent may in
                      its discretion compromise or settle such proceedings.  The
                      foregoing authority to enforce the collection of rents and
                      to  compromise  or  settle  said  proceedings   except  in
                      emergencies  is  subject  to  the  prior  approval  of the
                      Trustees.
 
                  (e) To employ  and  supervise  all labor and to  purchase  and
                      contract for all materials, supplies and services required
                      for the  operation and ordinary  maintenance,  alteration,
                      improvement and repair of the Trust properties.  Except in
                      those cases when, in the opinion of the Managing Agent, an
                      emergency  necessitates so doing before the Trust approval
                      can be reasonably  obtained,  the Managing Agent shall not
                      make  or  incur  extraordinary  repairs,   alterations  or
                      improvements  or  expenditures  without  approval  of  the
                      Trust,  and may,  in  connection  with such  extraordinary
                      repairs,  alterations  or  improvements,  hire  or use its
                      employee or employees to coordinate and expedite said work
                      in addition to general  contractors,  sub-contractors  and
                      architects  as it may deem  necessary,  in which  case the
                      salary  or  compensation  of said  employee  or  employees
                      attributable  to the said work shall be  chargeable to the
                      Trust.  

                  (f) To  periodically  inspect all of the Trust  properties and
                      make  such   recommendations   for  the   maintenance  and
                      improvement thereof as it deems advisable.

                  (g) From  time to time  to  retain  and  cooperate  with  such
                      accountants,     architects,    engineers,    contractors,
                      attorneys,  and  others,  as it  deems  necessary  for the
                      proper  operation,  maintenance  and  preservation  of the
                      Trust properties and Trust affairs.

                                      -2-

<PAGE>
                 (h) To purchase  such  insurance  of every  nature as it deems
                      advisable  to  protect  the real  estate  interest  of the
                      Trust,  including but not limited to fire  insurance  with
                      extended coverage, boiler, elevator, public liability, and
                      workman's compensation insurance. The Trust shall be named
                      as a party in interest in such  policies of insurance  and
                      the  policies  or   certificates  of  insurance  shall  be
                      delivered  to the Trust.  Managing  Agent may receive from
                      others and  retains  its  customary  compensation  for its
                      services as an  insurance  agent or broker in placing such
                      insurance. 

                  (i) To check and present to the Trust for timely payment,  all
                      payments due for taxes,  insurance,  mortgage payments and
                      all other  obligations  incurred  in  connection  with the
                      operation, maintenance, alteration, improvement and repair
                      of Trust properties.

                  (j) In its discretion, to defend against and seek revision of,
                      or appeal from,  any  assessment  or charge which it deems
                      improper. All such actions may be taken in the name of the
                      Trust or in Managing  Agent's name,  in the  discretion of
                      the  Managing  Agent.  Managing  Agent  may,  if it  deems
                      advisable,  employ  independent  real  estate  experts for
                      appraisals and testimony in connection  with such actions.
                      Managing Agent may also, in its  discretion,  pay any such
                      charges or  assessments  under  protest  and seek  refunds
                      thereof,  and compromise or settle any proceeding or claim
                      with respect thereto.  Except in emergencies the foregoing
                      authority is to be exercised subject to the prior approval
                      of the Trustees.

                  (k) To service all mortgages owned by the Trust.
 
                  (l) To sell such of the real  estate  properties  as the Trust
                      may, from time to time, decide to dispose of. To recommend
                      the sale and  disposition of Trust  properties as and when
                      it may deem advisable.

                  (m) To submit  periodic and such special  reports as the Trust
                      may require and  request as to the  properties  managed by
                      the Managing Agent.


                                      -3-
<PAGE>
                  (n) To  maintain  complete  and  accurate  records  of all its
                      transactions  relating  to real  estate  interests  of the
                      Trust and make such records  available  for  inspection by
                      the Trust or its representatives at reasonable times.

                  (o) To act as  real  estate  consultant  and  adviser  for the
                      Trust.

                  (p) To perform such other incidental duties in connection with
                      the proper  operation,  maintenance and improvement of the
                      real  estate  properties  of the  Trust as the  Trust  may
                      reasonably require and request.

         3.    The Trust hereby gives the Managing Agent the power and authority
               necessary to perform the foregoing  services and agrees to assume
               the expenses and disbursements  incurred in connection therewith,
               and agrees to indemnify and save harmless the Managing Agent from
               contractual or other  liability  claims,  or other damages in the
               performance  of its  duties  hereunder  to the  extent  that such
               liability is not covered by insurance,  and to the extent that it
               does  not  arise  by  reason  of  the  Managing   Agent's   gross
               negligence,  willful  misconduct  or actions  committed  by it in
               violation of or beyond the scope of this Agreement, and to carry,
               at its own expense,  public liability,  elevator  liability,  and
               steam boiler  insurance  adequate to protect the interests of the
               parties hereto,  which policies shall be so written as to protect
               the  Managing  Agent in the same manner and to the same extent as
               the Trust.  The Managing  Agent agrees to indemnify  and save the
               Trust  harmless  from any claims or  liability to the extent that
               such  liability is not covered by  insurance  and was incurred by
               reason  of  the  Managing  Agent's  gross   negligence,   willful
               misconduct or actions  committed by it in violation or beyond the
               scope of this Agreement.  The Managing Agent shall be entitled to
               advice of  counsel  for the Trust  with  respect  to any  actions
               undertaken  by it or  proposed to be  undertaken  by it under the
               terms of this  Agreement,  and shall not be liable for any action
               undertaken  or  omitted  in  good  faith  on the  advice  of such
               counsel.

         4.    In consideration of the foregoing services to be performed by the
               Managing  Agent,  the Trust agrees to pay to the Managing  Agent,
               the customary  monthly  management,  rental and sales commissions
               and fees in the manner and according to the recommended  schedule
               of commissions as adopted by the Bergen County Board of 

                                      -4-
<PAGE>
               Realtors,  or as set forth in a comparable  schedule adopted by a
               corresponding Board of Realtors of the area in which the property
               affected  is  situate.  Said  commission  may be  reduced in such
               amount as may be agreed upon  between the Trust and the  Managing
               Agent as to be fair and reasonable in any  transaction  where its
               size,  nature  or other  factors,  would,  in the  option  of the
               Trustees result in excessive compensation.  Any services rendered
               to the Trust for which a rate is not specified in the  applicable
               schedule will be compensated at the prevailing rates, or if there
               is not prevailing  rate,  then at such rate as may be agreed upon
               as fair and  reasonable.  In the case of  purchases  through  the
               Managing  Agent where it is to the best  interest of the Trust to
               negotiate  the purchase  through a  cooperating  broker or on the
               basis  of a net  purchase  without  compensation  payable  by the
               Seller or at a  commission  payable by the Seller to the Managing
               Agent at a rate less than the  aforesaid  applicable  rates,  the
               Trust agrees to pay to the Managing  Agent and the Managing Agent
               agrees to accept such fair and reasonable  compensation  as to be
               agreed  upon  between  the Trust and the  Managing  Agent for the
               Managing Agent's services in connection with said purchases.  The
               Managing  Agent will receive  no separate  compensation  from the
               Trust for its advisory services, or for its services in acquiring
               mortgages or in arranging financing. It may, however, receive and
               retain  compensation from mortgagees or others interested in such
               financing,  and in  connection  with  insurance,  it will  retain
               commissions from insurance  companies on the placing of insurance
               on trust properties.

         5.    At the  termination  or expiration of this  Agreement,  the Trust
               shall  pay  to  the  Managing  Agent,   any  deferred   brokerage
               commissions which otherwise would have become payable  subsequent
               to said  termination or expiration  and brokerage  commissions on
               acquisitions  or  dispositions  of  properties  by the Trust with
               respect  to which  negotiations  are  pending at the time of such
               termination or expiration if and when such negotiations result in
               an acquisition or disposition.

         6.    Managing  Agent  shall not make any claim  under  this  Agreement
               against the Trustees personally,  or against the Beneficiaries of
               the Trust, and shall look solely to the property of the Trust for
               the payment of any claim hereunder.

                                      -5-
<PAGE>
         7.    Managing  Agent  shall  insert in all  documents  and  agreements
               prepared  or  executed  by it on behalf of the Trust a  provision
               that the Trustees and the  Beneficiaries  shall not be personally
               liable thereunder and that the other parties shall look solely to
               the   property  of  the  Trust  for  the  payment  of  any  claim
               thereunder,  and reference  shall be made to the  Declaration  of
               Trust by which the Trust is constituted.

         8.    Managing  Agent  shall not,  during  the term of this  Agreement,
               acquire for its own account  any real estate  interest  unless it
               shall have first offered to the Trust the  opportunity  of making
               such acquisition on the same terms and conditions.

         9.    The Trust  agrees to refer to the  Managing  Agent all  inquiries
               received by it with reference to the rental or sale of all of its
               real estate properties and all real estate properties  offered to
               the  Trust  for  purchase,  and  the  Managing  Agent  agrees  to
               investigate, report and recommend to the Trust thereon.
 
         10.   The Trust hereby  authorizes  the Managing  Agent to affix on its
               properties, appropriate sign or signs indicating, as the case may
               be, that same are for sale,  for rent,  build to suit, or managed
               by the Managing Agent.

         11.   The Trust has entered into this  Agreement  in reliance  upon the
               experience  and ability of Managing  Agent,  and  Managing  Agent
               shall not  assign or  transfer  this  Agreement.  Nothing  herein
               contained,  however, shall preclude the assignment or transfer of
               this Agreement in connection with a  reorganization  or merger of
               Managing  Agent,  nor the  assignment by Managing Agent or any of
               its duties of management  under this  Agreement to a wholly-owned
               subsidiary.

         12.   In the event that the terms of this  Agreement  at any time shall
               impair  the  status  of the  Trust as a "real  estate  investment
               trust"  within  the  meaning  of the  Amendment  to the  Internal
               Revenue Code of 1954 #856 et seq., which became effective January
               9, 1961, as now enacted or hereafter amended,  the parties hereto
               agree to negotiate  such  amendments to this  Agreement as may be
               necessary to restore or maintain  such status.  If for any reason
               other than the terms of this Agreement,  the Managing Agent shall
               at  any  time  during  the  terms  of  this  Agreement  not be an
               "independent contractor" within the meaning of such provisions of
               the Internal  Revenue  Code,  the 

                                      -6-
<PAGE>
               Managing Agent shall take such steps as may be necessary to be an
               "independent contractor".

         13.   This  Agreement  shall be for a term of fifteen  years and may be
               terminated  at the  expiration  of the term by not less  than one
               year  prior  written  notice by  either  party to the  other.  In
               default  of  such  notice,  this  Agreement  shall  continue  for
               successive  terms of two years on the same terms and  conditions,
               until  terminated  by notice in  writing  of either  party to the
               other not less than one year prior to the  expiration of the then
               current term.

                  In the event that the Trust shall terminate during the term of
         this  Agreement,  this  Agreement  shall  terminate at such time as the
         liquidation  and  distribution  of the  assets  of the  Trust  has been
         substantially completed.

         14.   This Agreement  shall be binding upon and inure to the benefit of
               the parties hereto, their successors and assigns.

                                      -7-
<PAGE>

         IN WITNESS WHEREOF, the parties hereto have caused these presents to be
   signed by their proper respective officers and caused their proper respective
   seals to be hereunto affixed, the day and year first above written.

              THE FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY



                                                 By: /s/Wilton T. Barney
                                                 -----------------------
                                                 Wilton T. Barney, President

         ATTEST:  /s/Jack Charshafian
         ---------------------------- 
         Jack Charshafian, Secretary



                                                 S. HEKEMIAN & CO., INC.



                                                 By: /s/Samuel Hekemian, Jr.    
                                                 -----------------------
                                                 Samuel Hekemian, Jr., President

        ATTEST: /s/Robert Hekemian
        --------------------------
        Robert Hekemian, Sec'y.

                                      -8-
<PAGE>
         This  amendment made this 8th day of May, 1963 to an agreement made the
20th day of December 1961, between the first Real Estate Investment Trust of New
Jersey,  a business  Trust having  offices at 477 Main Street,  Hackensack,  New
Jersey,  hereinafter  referred to as the "Trust", and S. Hekemian and Co., Inc.,
(now Hekemian & Co., Inc.), a New Jersey  corporation having offices at 477 Main
Street, Hackensack, New Jersey, hereinafter referred to as the "Managing Agent".
There shall be added to the agreement the following provision:

         15.   Upon  default  under any  regulatory  agreement  with the Federal
               Housing  agreement with the Federal Housing  Commissioner,  which
               agreement  is  executed  in  connection  with an  F.H.A.  insured
               mortgage  loan,  and upon  request  from the  Commissioner,  this
               agreement may be  terminated  as to the property  covered by such
               regulatory agreement upon thirty days written notice.

         IN WITNESS WHEREOF, the parties hereto have caused these presents to be
   signed by their  proper  officers and cause their proper seals to be hereunto
   affixed, the day and year first above written.

                                          FIRST REAL ESTATE INVESTMENT TRUST
                                          OF NEW JERSEY



                                                BY:/s/Wilton T. Barney
                                                ----------------------
                                                Wilton T. Barney, President

ATTEST:



/s/Jack Charshafian
- ------------------- 
Jack Charshafian, Secretary

                                          S. HEKEMIAN & CO., INC.



                                                BY:/s/Samuel Hekemian, Jr.
                                                --------------------------
                                                Samuel Hekemian, Jr., President

ATTEST:


/s/Robert Hekemian
- ------------------ 
Robert Hekemian, Secretary




                                      -9-
<PAGE>
RE:      R.E.I.T. - S. HEKEMIAN & CO., INC.
MANAGEMENT AGREEMENT:

Paragraph 4 of the Management  Agreement provides for compensation to be paid to
S.  Hekemian & Co.,  Inc. for its services "the  customary  monthly  management,
rental  and  sales  commissions  and fees in the  manner  and  according  to the
recommended  schedule of  commissions  as adopted by the Bergen  County Board of
Realtors,  or as set forth in a comparable  schedule  adopted by a corresponding
Board of Realtors of the area in which the property affected is situate."

"Said commission may be reduced in such amount as may be agreed upon between the
Trust and the Managing  Agent as to be fair and  reasonable  in any  transaction
which its size,  nature or other factors,  would, in the option of the Trustees,
result in excessive compensation."

If there is no schedule of charges  approved by the Real Estate  Board then fair
and reasonable compensation is to be negotiated.

In the case of purchase of properties  where there is a  cooperative  broker and
therefore the  compensation  to the Managing Agent would be reduced,  a fair and
reasonable negotiated fee is to be agreed upon.

Therefore,  from the above it would appear that it was  contemplated  and agreed
that the Agent is entitled to  management  and leasing fees based upon  approved
Real Estate Board rates.

                              (Attached to Page 5)


                                      -10-


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          OCT-31-1998
<PERIOD-END>                               OCT-31-1998
<CASH>                                         793,000
<SECURITIES>                                         0
<RECEIVABLES>                                  728,000
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      78,968,000
<DEPRECIATION>                            (14,346,000)
<TOTAL-ASSETS>                              71,275,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                     47,853,000
                                0
                                          0
<COMMON>                                    19,314,000
<OTHER-SE>                                   1,048,000
<TOTAL-LIABILITY-AND-EQUITY>                71,275,000
<SALES>                                              0
<TOTAL-REVENUES>                            14,432,000
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            10,735,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              3,697,000
<INCOME-TAX>                                    12,000
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,685,000
<EPS-PRIMARY>                                     2.36
<EPS-DILUTED>                                     2.36
        

</TABLE>


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