FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
ARS, 2000-02-28
REAL ESTATE INVESTMENT TRUSTS
Previous: FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY, DEF 14A, 2000-02-28
Next: FORD MOTOR CREDIT CO, 424B3, 2000-02-28









                                      1999

- --------------------------------------------------------------------------------

                                     ANNUAL

- --------------------------------------------------------------------------------

                                     REPORT



                                                 FREIT      [GRAPHIC-PICTURE OF
                                     FIRST REAL ESTATE       CLOCK TOWER]
                                     INVESTMENT TRUST
                                        OF NEW JERSEY

<PAGE>
TRUST PROFILE
- --------------------------------------------------------------------------------
First Real Estate  Investment  Trust of New  Jersey,  organized  in 1961,  is an
equity real estate  investment  trust.  The focus of its  activities has been to
acquire real property for long-term investment.

The Trust has elected and conducts its operations in a manner intended to comply
with the requirements for qualifying as a real estate  investment trust pursuant
to the Federal Internal Revenue Code. As a result,  the Trust receives favorable
tax  treatment as provided  under the tax code.  The Trust has recorded a profit
and has paid dividends to its shareholders during each year since its founding.

Hekemian & Co.,  Inc.,  a real estate  management  and  brokerage  company,  has
managed  the Trust's  real estate  since its  inception.  The Trust  offices are
located at "Corporate 505," 505 Main Street, Hackensack, New Jersey.

Cover Photo
- --------------------------------------------------------------------------------
This  two-story  Clock  Tower is the  focal  point of our  254,274  square  foot
Westridge Square Shopping Center in Frederick, Maryland.


<PAGE>

Contents
- --------------------------------------------------------------------------------
Message to Our Shareholders                                    1

Properties                                                     3

Balance Sheets                                                 4

Statements of Income and Undistributed Earnings                5

Statements of Cash Flows                                       6

Notes to Financial Statements                                  7

Report of Independent Public Accountants                      13

Selected Financial Data                                       14

Management's Discussion and Analysis of Financial
  Condition and Results of Operations                         15

Shares of Beneficial Interest                                 18

Corporate Information                                         19
<PAGE>
Message to Our Shareholders

OPERATING RESULTS:

Net Income for the year ended October 31, 1999 increased  slightly to $3,715,000
from $3,685,000 for the prior year.  Revenue  increased 9.0% to $15,727,000 from
$14,432,000 for the prior year. The revenue  increase came principally from real
estate operations  ($824,000),  and interest income ($736,000).  These increases
were offset by a negative  swing of  $265,000  in the Trust's  share of earnings
from its 40% owned  affiliate  Westwood  Hills  LLC.  This swing  resulted  from
one-time refinancing costs incurred by the affiliate.

Overall expenses increased $1,265,000 (11.8%) to $12,012,000 in fiscal 1999 from
$10,747,000   for  the  prior  fiscal  year.   This  increase  was   principally
attributable  to a $218,000  increase  in real  estate  operating  expenses  and
$858,000 in financing costs.

HIGHLIGHTS THIS PAST YEAR:

o Net Income increased to $2.38 per share.

o Dividends increased 6.1% to $2.25 per share.

o Funds From Operations (FFO) increased to $3.49 per share.

o The Trust  completed its  long-term  financing  goals and reduced  reliance on
short-term,  variable rate credit  facility.

o Cash  equivalents and short-term  investments  totaled $16.5 million at fiscal
year end.

o The Pathmark Super Center in Patchogue,  NY and the continuing lease-up at the
Franklin  Crossing  Shopping  Center  contributed  substantially  to fiscal 1999
earnings.

[GRAPHIC-CHART SHOWING NET EARNINGS]


RESIDENTIAL PROPERTIES: The apartment communities continue to generate increased
contributions  to  net  income.  Net  Earnings  (before  financing  costs)  from
residential  properties - including the Trust's 40% owned  affiliate - increased
4.9% to $4,309,000 from  $4,108,000 for the prior year.  This increase  resulted
from higher occupancy  levels,  higher per unit apartment rental rates and lower
per unit apartment operating expenses.  To maintain the long-term economic value
and competitive position of residential properties Capital Improvements are made
annually.  During fiscal 1999 and 1998 Capital  Improvements  averaging $440 and
$475 per unit were invested for replacement of carpets,  appliances and building
improvements.  These  Capital  Replacement  programs, as  deemed  necessary, are
ongoing.

RETAIL PROPERTIES:  Revenues from retail properties increased 6.5% to $8,871,000
in fiscal 1999 from $8,330,000 in the prior year. Net Earnings (before financing
costs)  increased  6.9% to $5,114,000  this year from  $4,782,000  for the prior
year.  Leasing  activity at the Trust's  Franklin  Crossing  Shopping  Center in
Franklin Lakes, NJ raised occupancy to 71.5% at year-end and space leased to 85%
(the difference  representing  tenants who have not yet taken occupancy of their
premises).
<PAGE>
FINANCING  ACTIVITIES:  During fiscal 1997,  the Trust  recognized the declining
cost  trend  of  fixed  rate,  long-term  mortgage  financing.   A  program  was
implemented  to replace the Trust's  reliance on its  short-term,  variable rate
financing  with  long-term,  fixed rate  financing.  This program was  completed
during the first quarter of fiscal 1999 by placing long-term  financing of $12.9
million on three properties at an average interest cost of 6.736%. Additionally,
during the first quarter,  the Trust's 40% owned affiliate,  Westwood Hills LLC,
secured a new mortgage which yielded  approximately $4.9 million in excess funds
- - $2 million  of which  were  distributed  to the Trust in  accordance  with its
equity  ownership  position.  At the end of fiscal 1999,  the Trust's  long-term
borrowings of $60 million had an average maturity of 11.2 years (5.2



<PAGE>
years to 14.1 years),  with an average  interest cost of 7.513%.  This long-term
financing has strengthened the Trust's capital and liquidity position. At fiscal
year end the Trust's cash, cash equivalents and short-term  investments  totaled
$16.5  million.  Approximately  $14.5  million of these  funds are  invested  in
short-to-intermediate  fixed rate  Government  Agency Bonds  yielding an average
weighted  interest  of 6.475%.  In  addition  to these  funds,  the Trust has $8
million available under its Line of Credit.

FUNDS FROM OPERATIONS / DIVIDENDS

Funds From Operations ("FFO") is a standard measurement of a REIT's performance.
FFO is defined by the Trust as net  income,  excluding  (i)  deferred  rents and
gains and losses from property sales; (ii) real estate related  depreciation and
amortization and (iii) gains or losses from financing activities.  During fiscal
1999 FFO increased to $5,442,000  ($3.49 per share) from  $5,299,000  ($3.40 per
share) during fiscal 1998.

The fourth quarter 1999 dividend was increased to $1.05 per share,  which raised
dividends to $2.25 per share for fiscal 1999.  This  compares to $2.12 per share
for fiscal 1998.  1999 dividends  represent 94% of Net Income (105.3% of taxable
income) and 64% of FFO compared to 90% and 62% respectively last year.


[GRAPHIC-CHART SHOWING TWO YEAR COMPARISON]

FUTURE OUTLOOK

The  Trust's  financing  program  strengthened  its balance  sheet by  providing
liquidity  and  long-term  capital at fixed  rates.  This  capital and the funds
generated  will  assist  the  Trust as it  continues  to pursue  new  investment
opportunities in the Northeast and Mid-Atlantic States area. We expect continued
steady growth from our core  properties  and from the completion of the lease-up
at Franklin Crossing.
<PAGE>
The  Board of  Trustees  looks  forward  to  seeing  you at the  Annual  Meeting
scheduled  for  Wednesday,   April  12,  2000,  at  7:30  p.m.  at  the  Trust's
headquarters located at 505 Main Street, Hackensack, NJ.


                                   Sincerely,




         /s/Robert S. Hekemian      /s/Donald W. Barney
         ---------------------      -------------------
         Robert S. Hekemian         Donald W. Barney
         Chairman                   President


The statements in this report that relate to future  earnings or performance are
forward-looking.  Actual  results  might  differ  materially  and  be  adversely
affected by such  factors as longer  than  anticipated  lease-up  periods or the
inability of tenants to pay increased rents.  Additional information about these
factors is contained in the Trust's  filings with the SEC  including the Trust's
most  recently  filed  report  on Form  10-K  under  the  section  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations," also
included elsewhere in this report.

2
<PAGE>
Properties

Portfolio of Real Estate Investments

Apartment Buildings

BERDAN  COURT  APARTMENTS                    Wayne,  New  Jersey
GRANDVIEW APARTMENTS                         Hasbrouck Heights, New Jersey
HAMMEL GARDEN                                Maywood, New Jersey
HEIGHTS MANOR APARTMENTS                     Spring  Lake  Heights,  New  Jersey
LAKEWOOD APARTMENTS                          Lakewood, New Jersey
PALISADES  MANOR                             Palisades Park, New Jersey
SHERIDAN APARTMENTS                          Camden, New Jersey
STEUBEN ARMS                                 River Edge, New Jersey
WESTWOOD HILLS*                              Westwood, New Jersey

Shopping Centers/Commercial Buildings

FRANKLIN  CROSSING  SHOPPING CENTER          Franklin Lakes,  New Jersey
WESTRIDGE SQUARE SHOPPING CENTER             Frederick, Maryland
WESTWOOD PLAZA SHOPPING CENTER               Westwood, New Jersey
SINGLE TENANT STORE                          Glen Rock, New Jersey
PATHMARK CENTER                              Patchogue,  New York

Vacant Land

33 ACRES, INDUSTRIAL ZONE                    South Brunswick, New Jersey
19.26 ACRES,  MULTI-FAMILY ZONE              Rockaway,  New Jersey
4.27 ACRES, OFFICE/RESIDENTIAL ZONE          Franklin Lakes, New Jersey


*The Trust  holds a 40%  interest in  Westwood  Hills LLC, a New Jersey  Limited
Liability Company, which owns the 210-unit apartment community.


                                                                               3
<PAGE>
<TABLE>
<CAPTION>
                       FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                        BALANCE SHEETS
                                   OCTOBER 31, 1999 AND 1998


                                     ASSETS
                                                                         1999          1998
                                                                       --------      --------
                                                                           (In Thousands
                                                                            of Dollars)

<S>                                                                    <C>           <C>
Real estate and equipment, at cost, net of accumulated
    depreciation                                                       $ 63,441      $ 64,622
Investment in affiliate                                                     ---         1,918
Investments in marketable securities                                     14,453           ---
Cash and cash equivalents                                                 2,083           793
Tenants' security accounts                                                  771           752
Note receivable - affiliate                                                 ---           100
Sundry receivables                                                        1,326           728
Prepaid expenses and other assets                                         1,004         1,172
Deferred charges, net                                                     1,350         1,190
                                                                       --------      --------
           Totals                                                      $ 84,428      $ 71,275
                                                                       ========      ========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
    Mortgages payable                                                  $ 60,071      $ 47,853
    Accounts payable and accrued expenses                                   503           401
    Cash distributions in excess of investment in affiliate                 294           ---
    Dividends payable                                                     1,638         1,435
    Tenants' security deposits                                            1,000           969
    Deferred revenue                                                        402           255
                                                                       --------      --------
           Total liabilities                                             63,908        50,913
                                                                       --------      --------
Commitments and contingencies

Shareholders' equity:
    Shares of beneficial interest without par value; 1,790,000
        shares authorized; 1,559,788 shares issued and outstanding       19,314        19,314
    Undistributed earnings                                                1,253         1,048
    Accumulated other comprehensive income (loss)                           (47)          ---
                                                                       --------      --------
           Total shareholders' equity                                    20,520        20,362
                                                                       --------      --------
           Totals                                                      $ 84,428      $ 71,275
                                                                       ========      ========
</TABLE>
                       See Notes to Financial Statements.
4
<PAGE>
<TABLE>
<CAPTION>
                              FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                   STATEMENTS OF INCOME, COMPREHENSIVE INCOME AND UNDISTRIBUTED EARNINGS
                                YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997

                              INCOME                           1999             1998               1997
                                                           -----------       -----------       -----------
                                                                      (In Thousands of Dollars,
                                                                      Except per Share Amounts)
<S>                                                       <C>               <C>               <C>
Revenue:
    Rental income                                         $    13,083       $    12,450       $     9,982
    Reimbursements                                              1,750             1,576             1,433
    Equity in income (loss) of affiliate                          (52)              213               139
    Interest income                                               742                 6                 6
    Sundry income                                                 204               187               138
                                                          -----------       -----------       -----------
        Totals                                                 15,727            14,432            11,698
                                                          -----------       -----------       -----------

Expenses:
    Operating expenses                                          3,118             2,989             2,588
    Management fees                                               623               576               495
    Real estate taxes                                           1,922             1,758             1,692
    Interest                                                    4,620             3,762             2,629
    Depreciation                                                1,716             1,650             1,319
                                                          -----------       -----------       -----------
        Totals                                                 11,999            10,735             8,723
                                                          -----------       -----------       -----------

Income before state income taxes                                3,728             3,697             2,975

Provision for state income taxes                                   13                12                12

Net income                                                $     3,715       $     3,685       $     2,963
                                                          ===========       ===========       ===========
Basic earnings per share                                  $      2.38       $      2.36       $      1.90
                                                          ===========       ===========       ===========
Basic weighted average shares outstanding                   1,559,788         1,559,788         1,559,788
                                                          ===========       ===========       ===========
COMPREHENSIVE INCOME

Net income                                                $     3,715       $     3,685       $     2,963

Other comprehensive income (loss) - unrealized
    loss on marketable securities                                 (47)              ---               ---
                                                          -----------       -----------       -----------
Comprehensive income                                      $     3,668       $     3,685       $     2,963
                                                          ===========       ===========       ===========
</TABLE>
                                                                               5
<PAGE>
<TABLE>
<CAPTION>
<S>                                                       <C>               <C>               <C>
                              UNDISTRIBUTED EARNINGS

Balance, beginning of year                                $     1,048       $       670       $       670
Net income                                                      3,715             3,685             2,963
Less dividends                                                 (3,510)           (3,307)           (2,963)
                                                          -----------       -----------       -----------

Balance, end of year                                      $     1,253       $     1,048       $       670
                                                          ===========       ===========       ===========

Dividends per share                                       $      2.25       $      2.12       $      1.90
                                                          ===========       ===========       ===========

</TABLE>
See Notes to Financial Statements.
                                                                               5
<PAGE>
<TABLE>
<CAPTION>
                                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                            STATEMENTS OF CASH FLOWS
                                   YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997

                                                                         1999           1998           1997
                                                                       --------       --------       --------
                                                                             (In Thousands of Dollars)
<S>                                                                    <C>            <C>            <C>
Operating activities:
    Net income                                                         $  3,715       $  3,685       $  2,963
    Adjustments to reconcile net income to net cash provided by
        operating activities:
        Depreciation and amortization                                     1,878          1,777          1,356
        Equity in (income) loss of affiliate                                 52           (213)          (139)
        Deferred revenue                                                    147            ---             (4)
        Changes in operating assets and liabilities:
           Tenants' security accounts                                       (19)           (33)            35
           Sundry receivables, prepaid expenses and other assets           (429)          (150)          (712)
           Accounts payable and accrued expenses                            102             (8)           131
           Tenants' security deposits                                        31             64             52
                                                                       --------       --------       --------
               Net cash provided by operating activities                  5,477          5,122          3,682
                                                                       --------       --------       --------
Investing activities:
    Capital expenditures                                                   (536)        (5,347)        (7,723)
    Distributions from affiliate                                          2,160            200            160
    Purchase of marketable securities                                   (14,500)           ---            ---
    Repayment from (loan to) affiliate                                      100           (100)           ---
                                                                       --------       --------       --------
               Net cash used in investing activities                    (12,776)        (5,247)        (7,563)
                                                                       --------       --------       --------
Financing activities:
    Dividends paid                                                       (3,307)        (3,198)        (2,667)
    Proceeds (repayments) of note payable - bank                            ---        (11,429)         5,767
    Net proceeds from mortgage refinancing                                3,671          5,443          1,314
    Proceeds from mortgage borrowings                                     9,275         11,100            ---
    Repayment of mortgages                                                 (728)          (619)          (494)
    Deferred mortgage costs                                                (322)          (607)           ---
                                                                       --------       --------       --------
               Net cash provided by financing activities                  8,589            690          3,920
                                                                       --------       --------       --------

Net increase in cash and cash equivalents                                 1,290            565             39
Cash and cash equivalents, beginning of year                                793            228            189
                                                                       --------       --------       --------

Cash and cash equivalents, end of year                                 $  2,083       $    793       $    228
                                                                       ========       ========       ========

Supplemental disclosure of cash flow data:
    Interest paid, net of capitalized interest of $68,000 in 1998
        and $158,000 in 1997                                           $  4,530       $  3,763       $  2,589
                                                                       ========       ========       ========
    Income taxes paid                                                  $     13       $     12       $     12
                                                                       ========       ========       ========
</TABLE>
<PAGE>
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  $1,638,000,  $1,435,000  and
     $1,326,000 in 1999, 1998 and 1997, respectively.

     See Notes to Financial Statements.

6
<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 1999, 1998 and 1997,
                    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.

                Investments in marketable securities:
                    Investments  in  marketable  debt  securities  classified as
                    "available   for  sale"  are  recorded  at  fair  value  and
                    unrealized  gains and losses  are  reported  as  accumulated
                    other comprehensive income within shareholders' equity.

                Cash and cash equivalents:
                    Financial instruments which potentially subject the Trust to
                    concentrations  of credit risk consist primarily of cash and
                    cash  equivalents.  The Trust  considers  all highly  liquid
                    investments  purchased  with a maturity  of three  months or
                    less to be cash  equivalents.  The Trust  maintains its cash
                    and  cash  equivalents  in  bank  and  other  accounts,  the
                    balances of which, at times,  may exceed  Federally  insured
                    limits.  At October 31, 1999,  such cash and cash equivalent
                    balances exceeded  Federally insured limits by approximately
                    $1,983,000.  Exposure  to credit  risk is reduced by placing
                    such   deposits   with   high   credit   quality   financial
                    institutions.
<PAGE>
                Depreciation:
                    Real   estate  and   equipment   are   depreciated   on  the
                    straight-line   method  by  annual   charges  to  operations
                    calculated  to absorb  costs of assets over their  estimated
                    useful lives.

                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  $90,000,
                    $67,000  and $40,000 in 1999,  1998 and 1997,  respectively.
                    Deferred   leasing   commissions   are   amortized   on  the
                    straight-line  method  over  the  terms  of  the  applicable
                    leases.

                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.

                                                                               7
<PAGE>
                Advertising:
                    The Trust expenses the cost of advertising and promotions as
                    incurred.  Advertising costs charged to operations  amounted
                    to approximately $58,000,  $73,000 and $33,000 in 1999, 1998
                    and 1997, 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 the year ended  October
                    31, 1999, diluted earnings per share have not been presented
                    because  prices  of  all of the  outstanding  stock  options
                    approximated the average fair market value and there were no
                    additional shares derived from the assumed exercise of stock
                    options and the  application  of the treasury  stock method.
                    For the years ended October 31, 1998 and 1997, the Trust had
                    no potentially dilutive common shares.


                Comprehensive income:
                    Effective  November 1, 1998, the Trust adopted  Statement of
                    Financial    Accounting   Standards   No.   130,   Reporting
                    Comprehensive  Income ("SFAS 130"),  which  establishes  new
                    rules for the reporting and display of comprehensive  income
                    and its components;  however,  the adoption had no impact on
                    the Trust's net income.  SFAS 130 requires  unrealized gains
                    or losses on the Trust's  available-for-sale  securities, to
                    be included in other comprehensive income.

                Other recent accounting pronouncements:
                    The Financial  Accounting Standards Board has issued certain
                    other  pronouncements  as  of  October  31,  1999  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.


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,  1999 and 1998 and for each of the three years in the period
                ended October 31, 1999 is as follows:

8
<PAGE>
<TABLE>
<CAPTION>
                                                                  1999            1998
                                                                --------       --------
                                                                     (In Thousands
                                                                       of Dollars)
<S>                                                             <C>            <C>
                 Balance sheet data:
                     Assets:
                        Real estate and equipment, net          $ 14,190       $ 14,416
                        Other                                        812            976
                                                                --------       --------
                              Total assets                      $ 15,002       $ 15,392

                     Liabilities and equity:
                        Liabilities:
                           Mortgage payable                     $ 15,362       $ 10,025
                           Other                                     378            576
                                                                --------       --------
                              Totals                              15,740         10,601
                                                                --------       --------

                        Members' equity (deficiency):
                           Trust                                    (294)         1,918
                           Others                                   (444)         2,873
                                                                --------       --------
                             Totals                                 (738)         4,791
                                                                --------       --------

                              Total liabilities and equity      $ 15,002       $ 15,392
                                                                ========       ========

<CAPTION>

                                                                   1999         1998         1997
                                                                  ------       ------       ------
                                                                      (In Thousands of Dollars)
<S>                                                               <C>          <C>          <C>
                    Income statement data:
                        Rental revenue                            $2,728       $2,617       $2,497
                        Rental expenses                            2,415        2,086        2,149
                                                                  ------       ------       ------
                        Income from rental operations                313          531          348

                    Prepayment penalty on mortgage refinancing      (442)         ---          ---
                                                                  ------       ------       ------
                        Net income (loss)                        $  (129)     $   531      $   348
                                                                 =======      =======      =======
</TABLE>
                At October 31, 1998,  the Trust had a $100,000  note  receivable
                from the Affiliate that was repaid during the year ended October
                31, 1999 with interest at 7%.  Interest  income was not material
                for the years ended October 31, 1999 and 1998.
<PAGE>
Note 3 - Investments in marketable securities:
                At October 31, 1999, the Trust's  investment in marketable  debt
                securities,  all of which were classified as available for sale,
                consisted of government  agency bonds.  The  maturities  for all
                securities held at October 31, 1999 are as follows:
<TABLE>
<CAPTION>
                                               Amortized
                                                 Cost                 Fair Value
                                              -----------            -----------
<S>                                           <C>                    <C>
                    One to five years         $14,000,000            $13,986,000
                    Five to ten years             500,000                467,000
                                              -----------            -----------
                             Totals           $14,500,000            $14,453,000
                                              ===========            ===========

</TABLE>
                                                                               9
<PAGE>
Note 4 - Real estate and equipment:
                Real estate and equipment consists of the following:

<TABLE>
<CAPTION>
                                                            Range of
                                                           Estimated
                                                          Useful Lives       1999          1998
                                                          ------------      -------       -------
                                                                                (In Thousands
                                                                                 of Dollars)
<S>                                                       <C>               <C>            <C>
                    Land                                  ---               $22,773        $22,773
                    Unimproved land                       ---                 2,354          2,305
                    Apartment buildings                    7-40 years        10,764         11,013
                    Commercial buildings and shopping
                         centers                          15-50 years        40,723         39,931
                    Construction in progress              ---                 1,426          2,053
                    Equipment                              3-15 years           522            893
                                                                            -------        -------
                                                                             78,562         78,968
                    Less accumulated depreciation                            15,121         14,346
                                                                            -------        -------
                             Totals                                         $63,441        $64,622
                                                                            =======        =======
</TABLE>
Note 5 - Mortgages payable:
                Mortgages payable consist of the following:
<TABLE>
<CAPTION>
                                                                                1999         1998
                                                                              -------        -------
                                                                                  (In Thousands
                                                                                   of Dollars)
<S>                                                                           <C>            <C>
                    Northern Life Insurance Cos. - Frederick, MD (A)          $18,609        $18,876
                    National Realty Funding L.C. - Westwood, NJ (B)            10,420         10,526
                    Larson Financial Resources, Inc. - Spring Lake, NJ (C)      3,664            ---
                    Summit Bank - Spring Lake, NJ (C)                             ---             29
                    Summit Bank - Patchogue, NY (D)                             7,295          7,410
                    Larson Financial Resources, Inc. - Wayne, NJ (E)           10,898         11,012
                    Larson Financial Resources, Inc. - River Edge, NJ (F)       5,323            ---
                    Larson Financial Resources, Inc. - Maywood, NJ (G)          3,862            ---
                                                                              -------        -------

                           Totals                                             $60,071        $47,853
                                                                              =======        =======
</TABLE>

                    (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 retail  building  in
                           Frederick,  Maryland  having  a  net  book  value  of
                           approximately $23,886,000.
<PAGE>
                    (B)    The  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 a retail  building  in
                           Westwood,  New  Jersey  having  a net  book  value of
                           approximately $11,300,000.

                    (C)    On  November   19,   1998,   the  Trust   repaid  the
                           outstanding  mortgage on the Spring Lake,  New Jersey
                           apartment  building  utilizing  proceeds  from  a new
                           mortgage  in  the  amount  of  $3,700,000.   The  new
                           mortgage  is  payable  in  monthly   installments  of
                           $23,875 including  interest at 6.70% through December
                           2013 at which  time the  outstanding  balance is due.
                           The mortgage is secured by an  apartment  building in
                           Spring  Lake,  New Jersey  having a net book value of
                           approximately $519,000.

                    (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 retail  building in Patchogue,  New York
                           having a net book value of approximately $10,486,000.

                    (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 $1,631,000.

                    (F)    Payable in monthly  installments of $34,862 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
                           $1,301,000.

                    (G)    Payable in monthly  installments of $25,295 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
                           $933,000.


10
<PAGE>
                Principal  amounts (in thousands of dollars) due under the above
                obligations in each of the five years  subsequent to October 31,
                1999 are as follows:

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

                       2000                                   $  797
                       2001                                      860
                       2002                                      927
                       2003                                    1,000
                       2004                                    1,079

                Based on borrowing rates currently  available to the Trust,  the
                fair value of the mortgage debt  approximates  carrying value at
                October 31, 1999.


Note 6 - Line of credit agreement:
                The Trust has a revolving  line of credit  agreement with Summit
                Bank  which  expires on  December  1,  1999.  Maximum  allowable
                borrowings  under the agreement were  $8,000,000 and $12,310,000
                at October 31, 1999 and 1998,  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 apartment buildings in Hasbrouck Heights, New Jersey,
                Lakewood, New Jersey and Palisades Park, New Jersey as well as a
                retail  building in Franklin  Lakes,  New Jersey.  There were no
                outstanding  borrowings  under the agreement at October 31, 1999
                and 1998.  One of the  directors of the bank is a trustee of the
                Trust.

Note 7 - Commitments and contingencies:
                Leases:
                    Retail tenants:
                         The Trust  leases  retail space having a net book value
                         of  approximately  $55,727,000  at October  31, 1999 to
                         tenants for periods of up to twenty-five 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, 1999 are as follows:

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

                                 2000                                 $  6,440
                                 2001                                    6,299
                                 2002                                    5,979
                                 2003                                    5,631
                                 2004                                    5,016
                                 Thereafter                             46,143
                                                                       -------

                                      Total                            $75,508
                                                                       =======
<PAGE>

                         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, 1999 were
                         not material.

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

                Environmental concerns:
                    In  accordance  with  applicable   regulations,   the  Trust
                    reported  to the  New  Jersey  Department  of  Environmental
                    Protection   ("NJDEP")   that  a  historical   discharge  of
                    hazardous  material was  discovered in 1997 at the renovated
                    Franklin Lakes shopping center (the "Center").


                                                                              11
<PAGE>
                    In November  1999,  the Trust  received a no further  action
                    letter from the NJDEP concerning the historical discharge at
                    the  Center.  However,  the Trust is  required  to  continue
                    monitoring  such  discharge,  the cost of which  will not be
                    material.

Note 8 - 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
                $623,000,   $576,000  and  $495,000  in  1999,  1998  and  1997,
                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  $208,000  and  $718,000  in  1999  and  1998,
                respectively.


Note 9 - 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.


Note 10- Equity incentive plan:
                On  September  10,  1998,  the Board of  Trustees  approved  the
                Trust's Equity Incentive Plan (the "Plan") which was ratified by
                the Trust's shareholders on April 7, 1999, whereby 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.

                Upon ratification of the Plan on April 7,1999,  the Trust issued
                188,500  stock options  which it had  previously  granted to key
                personnel on September  10, 1998.  The fair value of the options
                on the date of grant  was $30 per  share.  The  options,  all of
                which are  outstanding  at October  31,  1999,  are  exercisable
                through September 2008.
<PAGE>
                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 pro forma 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.

                In the opinion of management, if compensation cost for the stock
                options  granted in 1999 had been  determined  based on the fair
                value of the options at the grant date under the  provisions  of
                SFAS 123  using  the  Black-Scholes  option  pricing  model  and
                assuming a risk-free  interest  rate of 5.25%,  expected  option
                lives  of ten  years,  expected  volatility  of 1% and  expected
                dividends of 7.13%,  the  Company's pro forma net income and pro
                forma basic net income per share  arising from such  computation
                would  not  have  differed  materially  from  the  corresponding
                historical amounts.




                                      * * *
12
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

J.H Cohn LLP                                             LAWRENCEVILLE, NJ
75 EISENHOWER PARKWAY                                    NEW YORK, NY
ROSELAND, NJ 07068-1697                                  ROSELAND, NJ
(973) 228-3500                                           SAN DIEGO, CA

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, 1999 and 1998, and the related
statements  of income,  comprehensive  income,  undistributed  earnings and cash
flows for each of the three years in the period ended  October 31,  1999.  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,  1999 and  1998,  and its  results  of
operations  and cash  flows  for each of the  three  years in the  period  ended
October 31, 1999, in conformity with generally accepted accounting principles.


                                                                /s/J.H. Cohn LLP
                                                                ----------------
                                                                   J.H. Cohn LLP



Roseland, New Jersey
November 22, 1999


                                                                              13
<PAGE>
<TABLE>
<CAPTION>
FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

Selected Financial Data (1)
(in thousands except per share amounts)

Years ended October 31,                                1999         1998         1997          1996       1995
<S>                                                  <C>          <C>          <C>          <C>       <C>
Revenues from Real Estate Operations                 $15,037      $14,213      $11,553      $11,377   $ 11,113
Interest Income                                          742            6            6           10          5
Equity in Earnings (Loss) of Affiliate (1)               (52)         213          139           92         81
                                                     -------      -------      -------      -------   --------
                                                      15,727       14,432       11,698       11,479     11,199
                                                     -------      -------      -------      -------   --------
Expenses:
Real Estate Operations                                 5,244        5,026        4,499        4,571      4,110
Financing Costs                                        4,620        3,762        2,629        2,749      2,818
General Expenses                                         432          309          288          202        251
Depreciation                                           1,716        1,650        1,319        1,295      1,234
                                                     -------      -------      -------      -------   --------
                                                      12,012       10,747        8,735        8,817      8,413
                                                     -------      -------      -------      -------   --------
Net Income                                           $ 3,715      $ 3,685      $ 2,963      $ 2,662   $  2,786
                                                     -------      -------      -------      -------   --------
Earnings Per Share:
  Basic                                                 2.38         2.36         1.90         1.71       1.79
                                                     -------      -------      -------      -------   --------
  Diluted                                               2.38         2.36         1.90         1.71       1.79
                                                     -------      -------      -------      -------   --------
Cash Dividends Declared Per
  Common Share                                          2.25         2.12         1.90         1.71       2.53
                                                     -------      -------      -------      -------   --------

Total Assets:                                        $84,428      $71,275      $59,233      $51,674    $51,838
                                                     -------      -------      -------      -------   --------
Long-Term Obligations                                $60,071      $47,853      $24,429      $23,609    $24,110
                                                     -------      -------      -------      -------   --------
Secured Note Payable                                 $   --       $   --       $11,429      $ 5,662    $ 5,169
                                                     -------      -------      -------      -------   --------
Shareholders' Equity                                 $20,520      $20,362      $19,984      $19,984    $19,989
                                                     -------      -------      -------      -------   --------
Weighted Average Number
  of Shares Outstanding                                1,559        1,559        1,559        1,559      1,559
                                                     -------      -------      -------      -------   --------
</TABLE>

(1) Westwood  Hills LLC is accounted for using the equity method of  accounting.
Fiscal years ended 1996 and 1995 have been  restated to reflect this  accounting
method.


14
<PAGE>
Management's Discussion and Analysis of Financial
Condition and Results of Operations

Overview

The Trust is an equity REIT which owns a portfolio of residential  apartment and
retail properties. The Trust'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 Trust also receives income from its 40%
owned affiliate,  Westwood Hills, which owns a residential  apartment  property.
The Trust's  policy has been to acquire real property for long-term  investment.

The  following  discussion  should  be  read in  conjunction  with  the  Trust'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 Trust  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.

Results of Operations:
Fiscal Years ended October 31, 1999 and 1998

Revenues

For the fiscal year ended October 31, 1999, total revenues increased  $1,295,000
(8.9%) to $15,727,000 from $14,432,000 for fiscal 1998. $824,000 of the increase
comes from the Trust's  real estate  operations,  and  $736,000  from  increased
interest income.  These increases were offset by a negative swing of $265,000 in
the Trust's  share of  earnings  from its 40% owned  affiliate  from a profit of
$213,000  for fiscal  1998 to a loss of $52,000  for fiscal  1999.

Real Estate  Operations:  The increase in revenues  from real estate  operations
(5.8%) results  primarily from higher revenues from the Trust's  residential and
retail  properties.  Higher per unit rental  collections were experienced at the
Trust's  residential  properties.  Increased  revenues  at  the  Trust's  retail
properties  came  primarily from the  Patchogue,  NY,  property (in for the full
fiscal  1999 year  compared  to 10 1/2 months for fiscal  1998),  and  increased
occupancy during fiscal 1999 at the Franklin Crossing Shopping Center.

Interest  Income:  The  mortgage  financings  that took  place  during the first
quarter of fiscal 1999 generated  funds of  approximately  $14.8 million.  These
funds were invested in institutional  money market pools that generated the bulk
of the increased interest income. During the fourth quarter of 1999, in order to
increase  yields,  the Trust  redeployed $14 million from the money market pools
into short-to-intermediate term Government Agency Bonds.

Earnings From 40% Owned  Affiliate:  The Trust's 40% owned  affiliate,  Westwood
Hills  L.L.C.  refinanced a $10+  million,  7.8%  mortgage for a $15.5  million,
6.693%  mortgage.  One-time  refinancing  costs of $440,000 were  incurred.  The
Trust's share of these refinancing costs was $176,000.  This one-time  financing
cost coupled with  reduced  earnings due to higher debt service  resulted in the
negative swing of $264,000 in the Trust's share of its affiliate's earnings.
<PAGE>
Expenses:

For the fiscal year ended October 31, 1999 overall expenses increased $1,265,000
(11.8%) to  $12,012,000  from  $10,747,000  for fiscal 1998.  The  increases and
percentage  increases  came in the  following  areas:  Real  estate  operations:
$218,000 (4.3%); financing costs: $858,000 (22.8%);  General expenses:  $123,000
(39.8%); and, Depreciation expense: $66,000 (4.0%).

Real Estate  Operations:  Direct operating  expenses  increased  $55,000 (1.7%),
while real  estate  taxes  increased  $164,000  (9.4%).  The  majority  of these
increases came from the new properties at Patchogue and Franklin Crossing.

Financing  Costs:  The increase in Financing Costs of $858,000  results from the
increased debt levels from the  refinancings  during fiscal 1999 and 1998. These
increased  costs are offset by the increased  interest income earned of $736,000
(see above).

General Administrative  Expense: The increase in this category results primarily
from higher Trustee fees, a function of a greater number of meetings,  and legal
fees incurred in connection with the Trust becoming a 34 Act reporting  company.
Much of this cost increase is considered non-recurring.

Depreciation Expense: Higher depreciation results primarily from depreciation at
the newer  properties  at Patchogue  and Franklin  Crossing.

Net Income

For the fiscal year ended October 31, 1999 Net Income was $3,715,000  ($2.38 per
share)  compared  to Net Income of  $3,685,000  ($2.36 per share) for the fiscal
year ended October 31, 1998.

                                                                              15
<PAGE>
Earnings at operating real estate  properties  increased 7.2% to $8,077,000 from
$7,538,000 last fiscal year. This earnings increase at the real estate operating
properties  is a combination  of a 5.8%  increase in revenues  outpacing a 4.27%
increase in operating  expenses.  The  principal  reasons for this increase were
higher  per unit  rents at the  Trust's  residential  properties  and  increased
earnings  from  Trust's  retail  properties  in  Patchogue,  NY, and at Franklin
Crossing Shopping Center in Franklin Lakes, NJ.

The real estate  operating  gains were offset by (1) the  negative  swing in the
Trust's  share of the loss at it's 40% owned  affiliate,  (2)  higher  financing
costs not completely offset by higher interest earnings,  and (3) higher General
Administrative Expenses.

The Trust  believes that in fiscal 2000 the continued  economic  strength in the
employment markets in which its properties are located should allow the Trust to
realize its current  occupancy  rates for its apartment  properties with a sound
support base for its retail properties.

Funds From Operations ("FFO")

FFO is considered by many as a standard measurement of a REIT's performance. The
Trust computes FFO as follows:
<TABLE>
<CAPTION>

                                                         Year Ended October 31,
                                                          1999            1998
                                                        -------         -------
<S>                                                      <C>            <C>
         Net Income                                      $3,715         $ 3,685
         Depreciation                                     1,716           1,650
         Amortization of Deferred
           Mortgage Costs                                    90              67
         Deferred Rents                                    (399)           (378)
         Debt Retirement Cost                               ---             130
         Other                                              320             145
                                                        -------         -------
                      Funds From Operations             $ 5,442         $ 5,299
                                                        =======         =======
</TABLE>

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 Trust,  and therefore the Trust's FFO and the
FFO of other REITs may not be directly comparable.
<PAGE>
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
Trust'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 Trust's  increased debt
level. 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 Trust  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 Trust 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
Trust.  For the  past  three  fiscal  years,  average  occupancy  at the  retail
properties has been 98.5%.

16
<PAGE>

Net Income and Funds From Operations

For the fiscal year ended  October 31,  1998,  the Trust'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 Trust'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.

Liquidity and Capital Resources

At  October  31,  1999,  the  Trust's  cash,  cash  equivalents  and  marketable
securities totaled  $16,536,000 as compared to $793,000 at October 31, 1998. The
majority of this increase ($14.8 million) resulted from the mortgage  financings
that took place during the first  quarter of fiscal 1999.  These funds,  and the
funds  available  from the  Trust's  revolving  credit  line are  available  for
property acquisitions.

At October  31,  1999,  the  Trust's  aggregate  outstanding  mortgage  debt was
approximately  $60  million,  with a fixed  weighted  average  interest  cost of
7.513%,  and an average  life of 11.22 years.  At October 31, 1998,  the Trust's
mortgage debt was  approximately  $47.8 million,  with a fixed weighted interest
cost of 7.826%,  and an average life of 8.12 years.  The Trust  anticipates that
the cash flow from  operations  will be more than sufficient to meet the Trust's
operational  needs and the increased  mortgage  obligations.  As a result of the
long-term fixed rate  financing,  the Trust believes that its exposure to market
risk relating to interest rate risk is not material.  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. To offset the Trust's increased debt-carrying costs,
the funds  generated from the financings  have been invested first in short term
institutional  money market pools,  and,  during  October 1999,  $14 million was
redeployed into short-to-intermediate, fixed-rate Government Agency Bonds. These
bonds yield a weighted average  interest of 6.475% and have a weighted  maturity
of 27.9  months.  Since  the  market  value of these  bonds  are  interest  rate
sensitive, a sale of all or a portion of these bonds prior to maturity in a high
interest rate  environment,  may result in a loss to the Trust.  Since the bonds
are relatively  short-term in nature,  the Trust believes that the interest rate
risk is not material.

The Trust makes 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 Trust's current cash flow.
The Trust 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 Trust has made no
commitments  and has no  understandings  for any material  capital  expenditures
during fiscal 2000 other than in the ordinary course of business.
<PAGE>
REIT Distributions to Shareholders

Since its  inception in 1961,  the Trust has elected to be treated as a REIT for
Federal  Income Tax  purposes.  In order to  qualify  as a REIT,  the Trust 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 Trust 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 Trust generally intends to distribute not
less  than 95% of the  Trust's  REIT  taxable  income  in order to  satisfy  the
applicable REIT requirement as set forth in the Code.

                                                                              17
<PAGE>
Cash  dividends are paid to  shareholders  on a quarterly  basis.  The following
table  lists the  dividends  paid or declared  for the three most recent  fiscal
years:

                                         ($000)                 Dividends as a %
               Per Share   Total Dividends   Taxable Income    of Taxable Income
               ---------   ---------------   --------------    -----------------

1999              $2.25          $3,509        $3,332               105.3%
1998              $2.12          $3,307        $3,170               104.3%
1997              $1.90          $2,964        $2,813               105.4%


Inflation

The  Trust  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 Trust 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  Trust  has not  experienced  any  disruptions  to its  business  operations
resulting from the Y2K issue.

Quantitative  and Qualitative  Disclosures  About Market Risk

See "Liquidity and Capital Resources" above.


Shares of Beneficial Interest

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
Trust's  symbol  is FREVS.  The Trust  does not  believe  that an active  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 as provided by Janney Montgomery Scott,  Inc., members of the New
York Stock Exchange and other national securities  exchanges.  As of December 6,
1999 there were 404 holders of record of the Shares.
<PAGE>

                                                                    Dividends
                                         High          Low          Per Share
                                         ----          ---          ---------
Fiscal Year Ended October 31, 1999
First Quarter                            $ 30         $ 29           $ 0.40
Second Quarter                           $ 30         $ 29           $ 0.40
Third Quarter                            $ 29         $ 27           $ 0.40
Fourth Quarter                           $ 27 1/2     $ 27           $ 1.05
Fiscal Year Ended October 31, 1998
First Quarter                            $ 25 1/2     $ 25           $ 0.40
Second Quarter                           $ 26         $ 25 1/2       $ 0.40
Third Quarter                            $ 28         $ 26           $ 0.40
Fourth Quarter                           $ 30         $ 27           $ 0.92

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.



18
<PAGE>

Corporate Information

Trustees

ROBERT S. HEKEMIAN
Chairman and Chief Executive Officer,
Hekemian & Co., Inc.

DONALD W. BARNEY
Consultant and Investor

JOHN B. VOSKIAN, M.D.
Physician

HERBERT C. KLEIN, Esq.
Partner,
Nowell, Amoroso, Klein, Bierman, P.A.

NICHOLAS A. LAGANELLA
President,
P.T. & L. Construction Co.

CHARLES J. DODGE
Chief Executive Officer and President,
David Cronheim Mortgage Corp.

RONALD J. ARTINIAN
Private Investor

ALAN L. AUFZIEN
Chairman, Norall Organisation


Officers

Robert S. Hekemian
Chairman of the Board

Donald W. Barney
President

John B. Voskian, M.D.
Secretary

William R. DeLorenzo, Jr.
Executive Secretary and Treasurer

<PAGE>
General Information

Corporate Headquarters
505 Main Street, P.O. Box 667
Hackensack, New Jersey 07602
(201) 488-6400


Market Maker
Janney Montgomery Scott, LLC
Hackensack, New Jersey


Managing Agent
Hekemian & Co., Inc.
Hackensack, New Jersey


Auditors
J. H. Cohn LLP
Roseland, New Jersey


Transfer Agent
Registrar and Transfer Company
Cranford, New Jersey


Annual Meeting
The Annual Meeting of Shareholders is
scheduled for Wednesday, April 12, 2000,
at 7:30 p.m. to be held at the offices of
First Real Estate Investment Trust of
New Jersey, 505 Main Street,
Hackensack, New Jersey.

Form 10-K
A copy of Form  10-K  filed  with the
Securities  and  Exchange  Commission  is
available to shareholders upon
written request.


                                                                              19
<PAGE>
FIRST REAL ESTATE    [GRAPHIC-PICTURE OF
INVESTMENT TRUST      CLOCK TOWER]
OF NEW JERSEY


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