FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
10-K, 2000-01-28
REAL ESTATE INVESTMENT TRUSTS
Previous: US BANCORP \DE\, 424B2, 2000-01-28
Next: FOODARAMA SUPERMARKETS INC, 10-K, 2000-01-28



                       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, 1999

[ ]  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. [ ]
<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 19,  2000,  the  aggregate  market value of the  registrant's  shares of
beneficial  interest held by nonaffiliates  of the registrant was  approximately
$31,663,710.  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 that  date,  1,559,788  shares of
beneficial interest were issued and outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions  of the  Proxy  Statement  for the  Registrant's  2000  Annual
Meeting  of  Shareholders  to be held on  April  12,  2000 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 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.

PART I

ITEM 1   BUSINESS

         (a)      GENERAL BUSINESS

         First Real Estate Investment Trust of New Jersey (the  "Registrant") is
a real estate  investment  trust  ("REIT")  organized in New Jersey in 1961. The
Registrant  acquires,  develops and holds real estate  properties  for long-term
investment and not for resale.  Its investment  portfolio  contains multi family
residential  properties,  retail  properties,  undeveloped land and a 40% equity
interest in Westwood Hills,  LLC, which owns a 210 unit apartment  complex.  All
but two of the Registrant's properties are located in New Jersey. See the tables
in "Item 2 Properties - Portfolio of Investments"
<PAGE>
         The Registrant's long-range investment policy is to review and evaluate
potential real estate investment  opportunities for acquisition that it believes
will (i) complement its existing investment  portfolio,  (ii) generate increased
income and  distributions to shareholders,  and (iii) increase the overall value
of the Registrant's portfolio. The Registrant's investments may take the form of
wholly-owned fee interests or, if the  circumstances  warrant,  on joint venture
basis with other  parties  provided  the  Registrant  would be able to  maintain
control  over  the  management   and  operation  of  the  property.   While  the
Registrant's  general  investment  policy is to hold and maintain its properties
long-term,  it may, from time-to-time,  sell or trade certain properties that it
feels no longer meets its investment criteria,  and reinvest in other properties
that offer greater growth potential.


         Fiscal Year 1999 Developments

          (i)     Developments at Franklin Crossing Shopping Center

         Franklin  Crossing  (Franklin  Lakes,  NJ)  is an  87,001  square  foot
shopping center redevelopment of an older 33,000 square foot center owned by the
Registrant.  Grand Union is the anchor  tenant  operating  a 42,000  square foot
supermarket. During fiscal 1999 occupancy at the Center has increased from 68.6%
to 71.5% (approximately 62,200 square feet) and an additional 11,800 square feet
has been  leased  that will  raise  occupancy  to 85% when  these  tenants  take
occupancy  during  the first  quarter  of  fiscal  2000.  At  October  31,  1999
approximately 13,000 square feet of vacant space remain to be leased at Franklin
Crossing.  The  Registrant  is actively  pursuing  tenants to fill the remaining
available space.

         (ii) Mortgage Financing and Amendment and Extension of Credit Facility

         During 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 three mortgage
financings  that  yielded  approximately  $12.9  million in net  proceeds to the
Registrant.   In  addition,   in  December  1998,  Westwood  Hills  completed  a
refinancing of a $10+ million,  7.8% mortgage loan for a $15.5  million,  6.693%
mortgage loan 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.  The proceeds from these financings
provide  the  Registrant  with an  immediately  available  source of capital for
future property acquisitions and development.  During the greater part of fiscal
1999 the proceeds  from these  financings  have been  invested in  institutional
grade  money  market  pools  and have  generated  interest  income.  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."
<PAGE>

         The  Registrant's $8 million  revolving line of credit with Summit Bank
has been extended and matures on March 1, 2000. The Registrant is in the process
of  negotiating  an extension the credit line to March 1, 2001. At the option of
the Registrant, interest on any borrowings under the line of credit shall accrue
a LIBOR + 175  basis  points or the  Bank's  Floating  Base  Rate + 1/4%.  LIBOR
contracts of 30, 60, or 90 days will be  available.  Throughout  fiscal 1999 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."

         (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.
Information  technology  ("IT  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 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  participated  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  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.

         Since the rollover to the year 2000 the Registrant has not  experienced
any disruptions to its business operations resulting from the Y2K issue.

         (b)      Financial Information about Segments

         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."
<PAGE>

         The Registrant elected to be taxed as a REIT under the Internal Revenue
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 October 31, 1999, 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.  The
Registrant  wholly  owns all such  property  in fee.  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."

                  Investment in Affiliate

         In May 1994, the Registrant  acquired a forty percent (40%)  membership
interest in Westwood  Hills, a New Jersey limited  liability  company which owns
and operates a 210 unit residential  apartment complex located in Westwood,  New
Jersey,  In December  1998,  the affiliate  refinanced  its mortgage  loan.  See
"Fiscal Year 1999 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.
<PAGE>

                  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
properties and is responsible  for providing the personnel  required  performing
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  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 operating and maintaining 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,  owns  approximately  67% of all of the issued and outstanding
shares of Hekemian & Co.

                  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 October  31,  1999,  the  Registrant's  aggregate
outstanding  mortgage  debt was $60 million with an average  interest  cost on a
weighted  average basis of 7.513%.  The  Registrant  has mortgage  loans against
certain properties,  which serve as collateral for such loans. See the tables in
"Item 2 Properties  - Portfolio of  Investments"  for the  outstanding  mortgage
balance at October 31, 1999 with respect to each of these properties.

         At October 31, 1999 there was no  outstanding  balance under the Summit
Bank line of  credit.  The  Franklin  Crossing  shopping  center and each of the
Registrant's  residential  apartment properties in Camden,  Lakewood,  Palisades
Park and Hasbrouck Heights,  New Jersey, serve as collateral for the Summit Bank
line of credit.
<PAGE>
         During fiscal 1999 and 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 1999  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.

         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.
<PAGE>

         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 that 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  concentrated  upon the  acquisition  and development of multi-family
residential and retail shopping center properties that 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 that 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.

         In  addition,  retailers at the  Registrant's  Retail  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.
<PAGE>
         (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  additional  rent based on a percentage of
sales  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.  As at October 31, 1999 the following
anchor  tenants  account  for  approximately  67% of the total fixed rent at the
Registrant's Retail properties:



          Tenant                      Center             Sq. Ft.
          ------                      ------             -------
Burlington Coat Factory          Westridge Square         85,992
Kmart Corporation                Westwood Plaza           84,254
Pathmark Stores                  Patchoque                63,932
Giant Of Maryland                Westridge Square         55,330
Grand Union                      Franklin Crossing        42,173
Grand Union                      Westwood Plaza           28,000
Westridge Cinema (Hoyts)         Westridge Square         27,336
<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  that 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  1999 or which  are
scheduled to expire in the fiscal year 2000.

         (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.
<PAGE>
         Under various federal,  state and local environmental  laws,  statutes,
ordinances,  rules and regulations,  an owner of real property may be liable for
the costs of removal or remediation of certain hazardous or toxic substances at,
on, in or under such property, as well as certain other potential costs relating
to hazardous or toxic substances  (including  government fines and penalties and
damages for injuries to persons and adjacent  property).  Such laws often impose
such liability without regard to whether the owners knew of, or were responsible
for, the presence or disposal of such substances.  Such liability may be imposed
on the owner in connection with the activities of any operator of, or tenant at,
the property.  The cost of any required remediation,  removal, fines or personal
or property damages and the owner's liability 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  is  zoned  for
residential  use, with a small portion zoned for commercial use. 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.
<PAGE>

                  (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 completed the remediation
required by the NJDEP.

In November 1999,  the  Registrant  received a No Further Action Letter from the
NJDEP concerning the contaminated soil at Franklin  Crossing.  Monitoring of the
water discharge will continue pursuant to a Classification Exception Area notice
with the NJDEP.

          (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 that 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 that 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.
<PAGE>
         (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.

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
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 October 31, 1999:
<TABLE>
<CAPTION>
                                                                                                  Depreciated Cost
                                                                Occupancy Rate    Mortgage        of Buildings and
                                                                (% of No. of      Balance         Equipment
Property and Location           Year Acquired  No. of Units     Units)            (000's)         (000's)
- ------------------------------- -------------- ---------------- ----------------- --------------- ------------------
<S>                             <C>            <C>              <C>               <C>             <C>
Lakewood Apts.                  1962                 40         92.5%             None            $   164
Lakewood, NJ

Palisades Manor
Palisades Park, NJ              1962                 12         91.7%             None            $    60

Grandview Apts.
Hasbrouck                       1964                 20         100.0%            None            $   141
  Heights, NJ

Heights Manor
Spring Lake Heights, NJ         1971                 79         93.7%             $3,664          $   519

Hammel Gardens
Maywood, NJ                     1972                 80         98.8%             $3,862          $   933

Sheridan Apts.
Camden, NJ                      1964                 132        86.4%             None            $   608

Berdan Court
Wayne, NJ                       1965                 176        97.2%             $10,898         $ 1,631

Westwood Hills
Westwood, NJ (1)                1994                 210        94.3%             $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 October 31, 1999:
<TABLE>
<CAPTION>
                                                                                  Mortgage
                                               Leasable Space   Occupancy Rate    Balance or      Depreciated Cost
                                               -Approximate     (% of Square      Bank Loan       of Buildings and
Property and Location           Year Acquired  Square Feet      Feet)             (000's)         Equipment (000's)
- ------------------------------- -------------- ---------------- ----------------- --------------- ------------------
<S>                             <C>            <C>              <C>               <C>             <C>
Franklin Crossing               1966(1)       87,041            71.5%             None             $ 9,954
Franklin Lakes, NJ

Westwood Plaza
Westwood, NJ                    1988         173,854            98.4%              $10,420         $11,347

Westridge Square
Frederick, Maryland             1992         256,620            98.8%              $18,609         $23,921

Pathmark Super Store
Patchogue, New York             1997          63,932             100%              $ 7,295         $10,486

                                                                Property has
                                                                been vacant
Glen Rock, NJ                   1962           4,800            since February    None            $     24
                                                                28, 1998
</TABLE>
(1)  The  original  33,000  square foot  shopping  center was  replaced by a new
     87,041 square foot center, which opened in October 1987.

Vacant Land as of October 31, 1999:
<TABLE>
<CAPTION>
                                                                Permitted Use                     Mortgage Balance
                                                                per Local         Acreage per     or Bank Loan
Location                        Acquired       Current Use      Zoning Laws       Parcel          (000's)
- ------------------------------- -------------- ---------------- ----------------- --------------- ------------------
<S>                             <C>            <C>              <C>               <C>             <C>
Franklin Lakes, NJ              1966           None             Residential       4.27            None

                                                                Residential /
Rockaway, NJ                    1964/1963      None             Retail            19.26           None

South Brunswick, NJ             1964           Leased as        Industrial        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.  The following
Table lists the Registrant's properties that have contributed 15% or more of the
Registrant's total revenue in one or more of the last three- (3) fiscal years.

Percentage Contribution to Revenues

                                      Fiscal Years
                              -----------------------------
                              1999        1998         1997
                              ----        ----         ----

Westridge Square              23.9%       29.8%        30.2%
Westwood Plaza                14.1%       15.3%        18.9%
Berdan Court                  14.3%       14.3%        17.0%

         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  that 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 store has been  re-let to a single  tenant  subject to the terms of a
five (5) year lease.  Rent  commencement is expected during the first quarter of
fiscal 2000.

         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  nineteen  (19)  satellite
stores.  A Giant  Supermarket  and  Burlington  Coat  Factory  store  anchor the
Westridge Square shopping center in Frederick,  Maryland,  which also has twenty
five (25) satellite  stores and a six (6) screen movie theater  complex.  In the
Franklin  Crossing  shopping  center in Franklin Lakes,  New Jersey,  the anchor
tenant is a Grand Union supermarket which occupies  approximately  42,000 square
feet of the  approximately  87,000  square feet  available  for lease.  Franklin
Crossing also has (when all tenants take  occupancy) ten (10)  satellite  stores
and there is approximately 13,000 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
97.8% 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,  and  Patchoque,  which was acquired
during fiscal 1998.
<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 1999 fiscal year.

ITEM 4A           EXECUTIVE OFFICERS OF THE REGISTRANT

         The executive  officers of the Registrant as of January 25, 2000 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.

         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:

<TABLE>
<CAPTION>
Name                                       Age                        Position
- ------------------------------------- ------------- --------------------------------------------
<S>                                        <C>           <C>
Robert S. Hekemian                         68            Chairman of the Board and Chief
                                                         Executive Officer

Donald W. Barney                           59            President

John B. Voskian, M.D.                      75            Secretary

William R. DeLorenzo, Jr., Esq.            55            Executive Secretary and Treasurer
</TABLE>

         Robert S. Hekemian has been active in the real estate industry for more
than forty-six (46) 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 Bank. 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 ten percent (10%)
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 was a director of Ramapo Financial  Corporation  until it
was acquired, in May 1999 by another financial institution, and is 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 Klein Bierman,  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 December 6, 1999 there
were 404 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.
<TABLE>
<CAPTION>
                                                                                   Dividends
                                                      High          Low            Per Share
                                                      ----          ---            ---------
Fiscal Year Ended October 31, 1999
- ----------------------------------
<S>                                                 <C>            <C>               <C>
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

<CAPTION>

                                                                                   Dividends
                                                      High          Low            Per Share
                                                      ----          ---            ---------
Fiscal Year Ended October 31, 1998
- ----------------------------------
<S>                                                 <C>            <C>               <C>
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
</TABLE>

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.
<PAGE>
         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
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 1998 and fiscal
1999, the Registrant  paid or declared  aggregate  total  dividends of $2.12 and
$2.25  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, 1999 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.
<TABLE>
<CAPTION>

INCOME STATEMENT DATA:

Year Ended October 31,                         1999        1998       1997       1996       1995
                                             --------    --------   --------   --------   --------
                                                       (in thousands, except per share data)
<S>                                          <C>         <C>        <C>        <C>        <C>
REVENUES:
Revenues from Real Estate Operatons            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
                                             ========    ========   ========   ========   ========
Cash Dividends Declared Per
   Common Share                              $   2.25    $   2.12   $   1.90   $   1.71   $   2.53
                                             ========    ========   ========   ========   ========
<PAGE>
<CAPTION>
BALANCE SHEET DATA:

Year Ended October 31,                         1999        1998       1997       1996       1995
                                             --------    --------   --------   --------   --------
<S>                                          <C>         <C>        <C>        <C>        <C>
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  L.L.C.  is  accounted  for  using  the  equity  method  of
     accounting.  Fiscal years ended 1996 and 1995 have been restated to reflect
     this accounting method.
<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.

         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.

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 Registrant's real estate operations,  and $736,000 from increased
interest income.  These increases were offset by a negative swing of $265,000 in
the Registrant'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 Registrant's  residential
and retail  properties.  Higher per unit rental  collections were experienced at
the Registrant's residential properties.  Increased revenues at the Registrant'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  (See  "Item  (ii)  Fiscal  Year  1999  Developments.")
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  Registrant  redeployed  $14  million  from  the  money  market  pools  into
short-to-intermediate term Government Agency bonds.

Earnings  From 40%  Owned  Affiliate:  The  Registrant'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 Registrant'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  Registrant'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  result 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 these category results primarily
from higher Trustee fees, a function of a greater number of meetings, and, legal
fees  incurred in  connection  with the  Registrant  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.  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
principle  reasons  for  this  increase  were  higher  per  unit  rents  at  the
Registrant's  residential  properties and increased  earnings from  Registrant'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
Registrant'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  Registrant  believes  that in fiscal 2000 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.
<PAGE>
Funds From Operations ("FFO")

          FFO is  considered  by  many as a  standard  measurement  of a  REIT's
performance. The Registrant computes FFO as follows:

                                                        Year Ended October 31,
                                                       -----------------------
                                                       1999               1998
                                                       ----               ----
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
                                                      =======           =======

         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.


         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.
<PAGE>
         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.  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.

         Liquidity and Capital Resources

         At October 31,  1999,  the  Registrant'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.  See "Item
(ii), Fiscal Year 1999 Developments."  These funds, and the funds available from
the Registrant's revolving credit line are available for property acquisitions.
<PAGE>
         At October 31, 1999, the Registrant'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
Registrant'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
Registrant  anticipates  that the cash  flow from  operations  will be more than
sufficient to meet the Registrant's operational needs and the increased mortgage
obligations.  As a result of the long-term fixed rate financing,  the Registrant
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  Registrant'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  Registrant.  Since  the  bonds  are
relatively  short-term in nature, the Registrant believes that the interest rate
risk is not material.

         The Registrant 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  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 2000 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.
<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 % of
                                 Total        Taxable      Taxable
                  Per Share    Dividends      Income       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  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  has not  experienced  any  disruptions to its business
operations resulting from the Y2K issue.


ITEM 7A  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Reference  is  made  to  "Item  7  -  Liquidity   and  Capital
Resources."


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.

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.
<PAGE>
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
2000.

         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 2000.

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 2000.


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
2000.
<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, 1999 and
                                    1998

                  (iii)             Statements   of  Income  and   Undistributed
                                    Earnings  for the years  ended  October  31,
                                    1999,  1998  and  1997  for  Registrant  and
                                    Statements of Income and Members' Equity for
                                    the years ended  October 31, 1999,  1998 and
                                    1997 for Westwood Hills

                  (iv)              Statements of Cash Flows for the years ended
                                    October 31, 1999, 1998 and 1997

                  (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:

                       On  October  21,  1999  the  Registrant  filed  Form  8-K
                  reporting the  declaration of its fourth  quarter  dividend in
                  the amount of $1.05 per share  payable on December 15, 1999 to
                  shareholders of record as of December 6, 1999.

         (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:                                         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 Executive Officer and
Robert S. Hekemian              Trustee (Principal Executive
                                Officer)


/s/Donald W. Barney             Trustee
- -------------------
Donald W. Barney


/s/John B. Voskian              Trustee
- ------------------
John B. Voskian


/s/Herbert C. Klein             Trustee
- -------------------
Herbert C. Klein
<PAGE>
         Signature                       Title                        Date
         ---------                       -----                        ----

/s/Ronald J. Artinian           Trustee
- ---------------------
Ronald J. Artinian


/s/Alan L. Aufzien              Trustee
- -------------------
Alan L. Aufzien


/s/Nicholas A. Laganella         Trustee
- -----------------------
Nicholas A. Laganella



/s/William R. DeLorenzo, Jr.    Executive Secretary and Treasurer
- ----------------------------    (Principal Financial and Accounting
William R. DeLorenzo, Jr.       Officer)

<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                        INDEX TO FINANCIAL STATEMENTS AND

                FINANCIAL STATEMENT SCHEDULES (ITEMS 8 AND 14(a))


(A)      FINANCIAL STATEMENTS OF REGISTRANT:

             REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

             BALANCE SHEETS
                OCTOBER 31, 1999 AND 1998

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

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

             NOTES TO FINANCIAL STATEMENTS

(B)      FINANCIAL STATEMENTS OF AFFILIATE:

             REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

             BALANCE SHEETS
                OCTOBER 31, 1999 AND 1998

             STATEMENTS OF OPERATIONS AND MEMBERS' EQUITY
                YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997

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

             NOTES TO FINANCIAL STATEMENTS

(C)      FINANCIAL STATEMENT SCHEDULES:

         IX  - SHORT-TERM BORROWINGS

          X  - SUPPLEMENTARY INCOME STATEMENT INFORMATION

         XI  - REAL ESTATE AND ACCUMULATED DEPRECIATION

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

                                      * * *
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

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

We have audited the accompanying  balance sheets of FIRST REAL ESTATE INVESTMENT
TRUST OF NEW JERSEY as of October 31, 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.

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 22, 1999
<PAGE>
<TABLE>
<CAPTION>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                 BALANCE SHEETS
                            OCTOBER 31, 1999 AND 1998


                                                                       1999        1998
                                                                     --------    --------
                                                                           Thousands
                                                                          of Dollars)
<S>                                                                  <C>         <C>
                          ASSETS

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
                                                                     ========    ========

See Notes to Financial Statements.
</TABLE>
<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

                                                          1999           1998           1997
                                                       -----------    -----------    -----------
                                                               (In Thousands of Dollars,
                                                                Except per Share Amounts)
<S>                                                    <C>            <C>            <C>
                                     INCOME
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
                                                       ===========    ===========    ===========


<PAGE>

<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

                                                          1999           1998           1997
                                                       -----------    -----------    -----------
                                                               (In Thousands of Dollars,
                                                                Except per Share Amounts)
<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.
<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>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

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




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.
<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>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

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

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

                          NOTES TO FINANCIAL STATEMENTS

Note 1 - Organization and significant accounting policies (concluded):
                 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  pronounce-ments  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:
<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
                                                         ========       ========
</TABLE>
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 2 - Investment in affiliate (concluded):
<TABLE>
<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.

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:

                                         Amortized
                                           Cost                 Fair Value
                                        -----------            -----------
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
                                        ===========            ===========
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>
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

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.

                    (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.
<PAGE>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 5 - Mortgages payable (concluded):

                    (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.

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

                          NOTES TO FINANCIAL STATEMENTS

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
                                                          =======

                         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").

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

                          NOTES TO FINANCIAL STATEMENTS

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>
                FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                          NOTES TO FINANCIAL STATEMENTS

Note 10- Equity incentive plan (concluded):

                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.

                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.

                                      * * *
<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, 1999 and 1998, and the related statements of operations and members'
equity and cash flows for each of the three  years in the period  ended  October
31, 1999.  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, 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
<PAGE>
<TABLE>
<CAPTION>
                               WESTWOOD HILLS, LLC
                    (A New Jersey Limited Liability Company)

                                 BALANCE SHEETS
                            OCTOBER 31, 1999 AND 1998

                                                                        1999        1998
                                                                      --------    --------
                                                                          (In Thousands
                                                                           of Dollars)
<S>                                                                   <C>         <C>
                             ASSETS

Real estate, at cost, net of accumulated depreciation of
     $1,683,000 and $1,362,000                                        $ 14,084    $ 14,330
Equipment, at cost, net of accumulated depreciation of
     $56,000 and $37,000                                                   106          86
Cash                                                                       186          51
Tenants' security accounts                                                 302         284
Prepaid expenses and other assets                                          136         106
Refundable deposit                                                                     465
Deferred charges, net                                                      188          70
                                                                      --------    --------
         Totals                                                       $ 15,002    $ 15,392
                                                                      ========    ========

               LIABILITIES AND MEMBERS' EQUITY

Liabilities:
     Mortgage payable                                                 $ 15,362    $ 10,025
     Notes payable - related parties                                                   250
     Accounts payable and accrued expenses                                  74          41
     Tenants' security deposits                                            304         285
                                                                      --------    --------
         Total liabilities                                              15,740      10,601

Members' equity (deficiency)                                              (738)      4,791
                                                                      --------    --------

         Totals                                                       $ 15,002    $ 15,392
                                                                      ========    ========
</TABLE>

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

                  STATEMENTS OF OPERATIONS AND MEMBERS' EQUITY
                   YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997


                                                    1999       1998       1997
                                                  -------    -------    -------
                                                         (In Thousands of
                                                              Dollars)
<S>                                               <C>        <C>        <C>
                  OPERATIONS
Revenue:
     Rental income                                $ 2,703    $ 2,592    $ 2,479
     Sundry income                                     25         25         18
                                                  -------    -------    -------
         Totals                                     2,728      2,617      2,497
                                                  -------    -------    -------

Expenses:
     Operating expenses                               583        508        514
     Management fees                                  135        131        123
     Real estate taxes                                325        292        352
     Interest                                       1,033        822        834
     Depreciation                                     339        333        326
                                                  -------    -------    -------
         Totals                                     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


            MEMBERS' EQUITY

Balance, beginning of year                          4,791      4,760      4,812

Less distributions                                 (5,400)      (500)      (400)
                                                  -------    -------    -------

Balance (deficit), end of year                    $  (738)   $ 4,791    $ 4,760
                                                  =======    =======    =======
</TABLE>

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

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

                                                                  1999       1998       1997
                                                                -------    -------    -------
                                                                  (In Thousands of Dollars)
<S>                                                             <C>        <C>        <C>
Operating activities:
     Net income (loss)                                          $  (129)   $   531    $   348
     Adjustments to reconcile net income (loss) to net cash
         provided by operating activities:
         Depreciation and amortization                              398        363        358
         Changes in operating assets and liabilities:
              Tenants' security accounts                            (18)       (28)       (11)
              Prepaid expenses and other assets                     (30)         6         25
              Accounts payable and accrued expenses                  33         14        (42)
              Tenants' security deposits                             19         17         23
                                                                -------    -------    -------
                  Net cash provided by operating activities         273        903        701
                                                                -------    -------    -------

Investing activities - capital expenditures                        (113)       (51)       (94)
                                                                -------    -------    -------
Financing activities:
     Distributions paid                                          (5,400)      (500)      (400)
     Proceeds (repayments) of notes payable - related parties      (250)       250
     Net proceeds from mortgage refinancing                       5,475
     Repayment of mortgage                                         (138)      (167)      (154)
     Deferred mortgage costs                                       (177)       (26)
     Refundable deposit                                             465       (465)
                                                                -------    -------    -------
                  Net cash used in financing activities             (25)      (908)      (554)
                                                                -------    -------    -------

Net increase (decrease) in cash                                     135        (56)        53
Cash, beginning of year                                              51        107         54
                                                                -------    -------    -------

Cash, end of year                                               $   186    $    51    $   107
                                                                =======    =======    =======

Supplemental disclosure of cash flow data:
     Interest paid                                              $ 1,033    $   822    $   802
                                                                =======    =======    =======

Supplemental schedule of noncash financing activities:
     During 1999, the Company utilized $10,025,000 of a new
     mortgage to repay its existing mortgage.
</TABLE>

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

                          NOTES TO FINANCIAL STATEMENTS

Note 1 - Organization and significant accounting policies:
                Organization:
                    Westwood  Hills,  LLC (the "Company") was formed in May 1994
                    as a New Jersey limited liability company for the purpose of
                    acquiring a residential  apartment complex in Westwood,  New
                    Jersey.  The  Company  is  40%-owned  by First  Real  Estate
                    Investment  Trust of New Jersey (the "Trust") and managed by
                    Hekemian & Co., Inc.  ("Hekemian"),  a company which manages
                    all of  the  Trust's  properties  and  in  which  one of the
                    trustees of the Trust is the chairman of the board.  Certain
                    other  members of the  Company  are either  trustees  of the
                    Trust or their families or officers of Hekemian.

                    The Company  will be  dissolved on the earlier of April 2024
                    or upon the sale of substantially all of it assets.

                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, 1999 and 1998,  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.  Amortization  of
                    such costs is included in interest  expense and approximated
                    $59,000 in 1999 and $32,000 in both 1998 and 1997.

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

                Income taxes:
                    The Company, with the consent of its members,  elected to be
                    treated as a limited  liability company under the applicable
                    sections of the Internal Revenue Code. Under these sections,
                    income or loss, in general,  is allocated to the members for
                    inclusion   in  their   individual   income   tax   returns.
                    Accordingly,  there is no provision  for income taxes in the
                    accompanying financial statements.
<PAGE>
                               WESTWOOD HILLS, LLC
                    (A New Jersey Limited Liability Company)

                          NOTES TO FINANCIAL STATEMENTS

Note 2 - Real estate:
                Real estate consists of the following:
<TABLE>
<CAPTION>
                                                           1999           1998
                                                         -------         -------
                                                              (In Thousands
                                                               of Dollars)
<S>                                                      <C>             <C>
Land                                                     $ 3,849         $ 3,849
Apartment buildings                                       11,918          11,843
                                                         -------         -------
                                                          15,767          15,692
Less accumulated depreciation                              1,683           1,362
                                                         -------         -------

     Totals                                              $14,084         $14,330
                                                         =======         =======
</TABLE>

Note 3 - Mortgage payable:
                In December  1998,  the Company  entered into an agreement  with
                Larson  Financial  Resources,  Inc. to  refinance  its  existing
                mortgage with a new mortgage in the amount of  $15,500,000.  The
                new  mortgage  is  payable in  monthly  installments  of $99,946
                including  interest at 6.693% through January 2014 at which time
                the outstanding  balance is due. Principal amounts (in thousands
                of dollars) due under the above  obligation  in each of the five
                years subsequent to October 31, 1999 are as follows:

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

                         2000                           $   177
                         2001                               189
                         2002                               202
                         2003                               216
                         2004                               231

                Based on borrowing rates currently available to the Company, the
                fair value of the mortgage  approximates  $15,000,000 at October
                31, 1999.

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 were  repaid  during the year ended  October 31, 1999 with
                interest at 7%. Interest on such borrowings was not material for
                the years ended October 31, 1999 and 1998.

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 $135,000, $131,000
                and $123,000 in 1999, 1998 and 1997, respectively.
<PAGE>
<TABLE>
<CAPTION>
                                    FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

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


        Column A                                  Column B     Column C     Column D      Column E        Column F
        --------                                  --------     --------     --------      --------        --------

                                                                             Maximum       Average
                                                                              Amount        Amount         Weighted
                                                                               Out-          Out-          Average
      Category of                                 Balance       Weighted     standing      standing        Interest
       Aggregate                                    at          Average       During        During           Rate
      Short-Term                                  End of        Interest       the            the          During the
     Borrowings (A)                               Period          Rate        Period        Period         Period (B)
     --------------                               ------          ----        ------        ------         ----------
<S>                                             <C>              <C>          <C>           <C>              <C>
1999:
     Note payable - bank                        $     -            - %        $    -        $    -              - %
                                                ========        =======       ========      =======          ========

1998:
     Note payable - bank                        $     -            - %        $12,755       $1,860           7.875%
                                                ========        =======       ========      =======          ========
1997:
     Note payable - bank                        $11,429          7.75%        $11,429       $7,703             7.7%
                                                ========        =======       ========      =======          ========
</TABLE>

- ---------------------
(A)  See Note 6 of notes to financial statements.

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


<TABLE>
<CAPTION>
                     SCHEDULE X - SUPPLEMENTARY INCOME STATEMENT INFORMATION
                                 (In Thousands of Dollars)


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

                                                                        Charged to Costs
                 Item (A)                                                 and Expenses
                 --------                                                 ------------

                                                                1999         1998         1997
                                                               ------       ------       ------
<S>                                                            <C>          <C>          <C>
Maintenance and repairs                                        $  299       $  373       $  269
                                                               ======       ======       ======

Real estate taxes                                              $1,922       $1,758       $1,692
                                                               ======       ======       ======
</TABLE>

- ---------------------
(A)  Amounts for other items were less than 1% of revenue in all years.
<PAGE>
<TABLE>
<CAPTION>
                                          FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                          OCTOBER 31, 1999
                                                      (In Thousands of Dollars)


          Column A                                  Column B           Column C                      Column D
          --------                                  --------           --------                      --------

                                                                                                       Costs
                                                                                                    Capitalized
                                                                     Initial Cost                   Subsequent
                                                                      to Company                  to Acquisition
                                                                 -----------------------   ------------------------------
                                                                             Buildings
                                                     Encum-                     and                 Improve-     Carrying
        Description                                 brances      Land       Improvements   Land       ments        Costs
        -----------                                 -------      ----       ------------   ----       -----        -----
<S>                                                 <C>        <C>             <C>        <C>       <C>           <C>
Garden apartments:
     Sheridan Apts., Camden, NJ                                $   117         $   360              $   935
     Grandview Apts., Hasbrouck
         Heights, NJ                                                22             180                  174
     Lakewood Apts., Lakewood, NJ                                   11             396                  187
     Hammel Gardens, Maywood, NJ                    $ 3,862        313             728                  600
     Palisades Manor, Palisades
         Park, NJ                                                   12              81                   69
     Steuben Arms, River Edge, NJ                     5,323        364           1,773                  341
     Heights Manor, Spring Lake
         Heights, NJ                                  3,664        109             974                  251
     Berdan Court, Wayne, NJ                         10,898        250           2,206                1,509

Retail properties:
     Franklin Lakes Shopping Center,
         Franklin Lakes, NJ                                         29                    $3,382      6,810
     Glen Rock, NJ                                                  12              36                   22
     Patchogue Shopping Center,
         Patchogue, NY                                7,295      2,128           8,818                  (47)
     Westridge Shopping Center,
         Frederick, MD                               18,609      9,135          19,159                  374
     Westwood Shopping Center,
         Westwood, NJ                                10,420      6,889           6,416                  561

Vacant land:
     Franklin Lakes, NJ                                            224                      (158)
     Rockaway, NJ                                                1,683                                            $429
     South Brunswick, NJ                                            80                                              96
                                                    -------    -------         -------    ------    -------       ----

              Totals                                $60,071    $21,378         $41,127    $3,224    $11,786       $525
                                                    =======    =======         =======    ======    =======       ====
<PAGE>
<CAPTION>
                                          FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

                                       SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                          OCTOBER 31, 1999
                                                      (In Thousands of Dollars)


          Column A                                  Column E                   Column F      Column G      Column H    Column I
          --------                                  --------                   --------      --------      --------    --------



                                              Gross Amount at Which
                                             Carried at Close of Period
                                        ----------------------------------                                             Life on
                                                    Buildings                                                         Which De-
                                                      and                    Accumulated     Date of        Date      preciation
        Description                     Land       Improvements   Total(1)   Depreciation   Construction   Acquired   is Computed
        -----------                     ----       ------------   --------   ------------   ------------   --------   -----------
<S>                                    <C>           <C>           <C>         <C>          <C>            <C>        <C>
Garden apartments:
     Sheridan Apts., Camden, NJ        $   117       $ 1,295       $ 1,412     $   820      1950           1964       7-40 years
     Grandview Apts., Hasbrouck
         Heights, NJ                        22           354           376         242      1925           1964       7-40 years
     Lakewood Apts., Lakewood, NJ           11           583           594         444      1960           1962       7-40 years
     Hammel Gardens, Maywood, NJ           313         1,328         1,641         719      1949           1972       7-40 years
     Palisades Manor, Palisades
         Park, NJ                           12           150           162         104      1935/70        1962       7-40 years
     Steuben Arms, River Edge, NJ          364         2,114         2,478       1,217      1966           1975       7-40 years
     Heights Manor, Spring Lake
         Heights, NJ                       109         1,225         1,334         843      1967           1971       7-40 years
     Berdan Court, Wayne, NJ               250         3,715         3,965       2,400      1964           1965       7-40 years

Retail properties:
     Franklin Lakes Shopping Center,
         Franklin Lakes, NJ              3,411         6,810        10,221         272      1963/75/97     1966       10-50 years
     Glen Rock, NJ                          12            58            70          46      1940           1962       10-31.5 years
     Patchogue Shopping Center,
         Patchogue, NY                   2,128         8,771        10,899         413      1997           1997       39 years
     Westridge Shopping Center,
         Frederick, MD                   9,135        19,533        28,668       4,747      1986           1992       15-31.5 years
     Westwood Shopping Center,
         Westwood, NJ                    6,889         6,977        13,866       2,519      1981           1988       15-31.5 years

Vacant land:
     Franklin Lakes, NJ                     66                          66                                 1966/93
     Rockaway, NJ                        2,112                       2,112                                 1964/92/93
     South Brunswick, NJ                   176                         176                                 1964
                                       -------       -------       -------     -------

              Totals                   $25,127       $52,913       $78,040     $14,786
                                       =======       =======       =======     =======
</TABLE>

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

                        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:

                                                                  1999        1998        1997
                                                                --------    --------    --------
<S>                                                             <C>         <C>         <C>
Real estate:
        Balance, beginning of year                              $ 78,075    $ 65,719    $ 57,879

        Additions:
               Building and improvements                             382      12,363       8,002
               Carrying costs                                         49          (7)       (162)
        Deletions - building and improvements                       (466)
                                                                --------    --------    --------

        Balance, end of year                                    $ 78,040    $ 78,075    $ 65,719
                                                                ========    ========    ========


Accumulated depreciation:
        Balance, beginning of year                              $ 13,643    $ 11,982    $ 11,043

        Additions - charged to operating expenses                  1,609       1,661       1,277

        Deletions                                                   (466)                   (338)
                                                                --------    --------    --------

        Balance, end of year                                    $ 14,786    $ 13,643    $ 11,982
                                                                ========    ========    ========
</TABLE>
<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.

  23              Consent of J.H. Cohn L.L.P.

  24              Power of Attorney (filed with signature pages).

  27              Financial Data Schedule (see EDGAR version).




*    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.

**   Incorporated  by reference to  Registrant's  Annual Report on form 10-K for
     the fiscal year ended October 31, 1998.



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


We consent to the incorporation by reference in this  registration  statement of
First  Real  Estate  Investment  Trust  of New  Jersey  on Form  S-8  (File  No.
333-79555) of our report dated November 22, 1999, on our audits of the financial
statements of First Real Estate Investment Trust of New Jersey as of October 31,
1999 and 1998 and for each of the three  years in the period  ended  October 31,
1999 which  report is included  in the 1999  Annual  Report of First Real Estate
Investment Trust of New Jersey on Form 10-K.




                                                                /S/J.H. Cohn LLP
                                                               -----------------
                                                                J.H Cohn LLP
Roseland, New Jersey
January 26, 2000

<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          OCT-31-1999
<PERIOD-END>                               OCT-31-1999
<CASH>                                       2,083,000
<SECURITIES>                                14,453,000
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      78,562,000
<DEPRECIATION>                            (15,121,000)
<TOTAL-ASSETS>                              84,428,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                     60,071,000
                                0
                                          0
<COMMON>                                    19,314,000
<OTHER-SE>                                   1,253,000
<TOTAL-LIABILITY-AND-EQUITY>                84,428,000
<SALES>                                              0
<TOTAL-REVENUES>                            15,727,000
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                             7,379,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           4,620,000
<INCOME-PRETAX>                              3,728,000
<INCOME-TAX>                                    13,000
<INCOME-CONTINUING>                          3,715,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,715,000
<EPS-BASIC>                                       2.38
<EPS-DILUTED>                                        0


</TABLE>


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