PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACC
POS AM, 1999-04-16
Previous: AMERICAN CENTURY QUANTITATIVE EQUITY FUNDS, 497K3B, 1999-04-16
Next: SKANEATELES BANCORP INC, 8-K, 1999-04-16



<PAGE>
 
AS FILED WITH THE SEC ON _________.                    REGISTRATION NO. 33-20018



                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                          --------------------------

                                   FORM S-1
    
                        POST-EFFECTIVE AMENDMENT NO. 12     

                       REGISTRATION STATEMENT UNDER THE
                            SECURITIES ACT OF 1933

                  PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY

                                 IN RESPECT OF

                           PRUCO LIFE OF NEW JERSEY
                               VARIABLE CONTRACT
                             REAL PROPERTY ACCOUNT
                          (Exact Name of Registrant)

                C/O PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY
                             213 WASHINGTON STREET
                         NEWARK, NEW JERSEY 07102-2992
                                (800) 778-2255
         (Address and telephone number of principal executive offices)

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

                               THOMAS C. CASTANO
                              ASSISTANT SECRETARY
                  PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY
                             213 WASHINGTON STREET
                        NEWARK, NEW JERSEY  07102-2992
                                (800) 778-2255
          (Name, address, and telephone number of agent for service)

                                   Copy to:
                               JEFFREY C. MARTIN
                                SHEA & GARDNER
                        1800 MASSACHUSETTS AVENUE, N.W.
                            WASHINGTON, D.C.  20036

                            -----------------------
<PAGE>
 
                             CROSS REFERENCE SHEET
                           (AS REQUIRED BY FORM S-1)
<TABLE>
<CAPTION>
 
S-1 ITEM NUMBER AND CAPTION                          LOCATION
- ------------------------------------------------     --------------------------
<S>                                               <C> 
1.  Forepart of the Registration
    Statement  and Outside Front Cover Page of
    Prospectus.....................................  Cover


2.  Inside Front and Outside Back
    Cover Pages of Prospectus......................  Inside Front Cover

3.  Summary Information, Risk Factors
    and Ratio of Earnings to Fixed
    Charges........................................  Prospectus Cover; Summary; Risk Factors

4.  Use of Proceeds................................  Investment Policies; Current Real
                                                     Estate-Related Investments;
                                                     Management's Discussion and Analysis
                                                     of Financial Condition and Results of
                                                     Operations

5.  Determination of Offering Price................  Not Applicable

6.  Dilution.......................................  Not Applicable

7.  Selling Security Holders.......................  Not Applicable

8.  Plan of Distribution...........................  Distribution of the Contracts

9.  Description of Securities to be                  
    Registered.....................................  Prospectus Cover; General Information        
                                                     about Pruco Life Insurance Company of        
                                                     New Jersey, Pruco Life of New Jersey         
                                                     Variable Contract Real Property              
                                                     Account, The Prudential Variable             
                                                     Contract Real Property Partnership,          
                                                     and The Investment Manager; The Real         
                                                     Property Account's Unavailability to         
                                                     Certain Contracts; Valuation of              
                                                     Contract Owners' Participating               
                                                     Interests; Charges; Restrictions on          
                                                     Withdrawals; Restrictions on Contract        
                                                     Owners' Investment in the Real               
                                                     Property Account                              

10. Interests of Named Experts and
    Counsel.......................................   Not Applicable 

11. Information With Respect to the
    Registrant.....................................  General Information about Pruco Life
                                                     Insurance Company of New Jersey,
                                                     Pruco Life of New Jersey Variable
                                                     Contract Real Property Account, The
                                                     Prudential Variable Contract Real
                                                     Property Partnership, and The
                                                     Investment Manager; Investment
                                                     Policies; Current Real Estate-Related
                                                     Investments; Management's Discussion
                                                     and Analysis of Financial Condition
                                                     and Results of Operations; Per Share
                                                     Investment Income and Capital
                                                     Changes; Investment Restrictions;
                                                     Conflicts of Interest; Valuation of
                                                     Contract Owners' Participating
                                                     Interests; Financial Statements;
                                                     Litigation; State Regulation; Federal
                                                     Income Tax Considerations

12. Disclosure of Commission
    Position on Indemni-fication for
    Securities Act Liabilities.....................  Not Applicable
 
</TABLE>
<PAGE>
 
                                     PART I

                       INFORMATION REQUIRED IN PROSPECTUS
<PAGE>
 
PROSPECTUS

MAY 1, 1999

PRUCO LIFE
OF NEW JERSEY
VARIABLE CONTRACT
REAL PROPERTY ACCOUNT

    
This prospectus is attached to two other prospectuses.  The first describes
either a variable annuity contract or a variable life insurance contract (the
"Contract") issued by Pruco Life Insurance Company of New Jersey ("Pruco Life of
New Jersey"), a stock life insurance company that is an indirect, wholly-owned
subsidiary of The Prudential Insurance Company of America ("Prudential").  The
second prospectus describes several investment options available under that
variable contract through the Prudential Series Fund, Inc. (the "Series Fund").
The Series Fund is registered under the Investment Company Act of 1940 as an
open-end, diversified management investment company. The Series Fund consists of
separate investment portfolios that are mutual funds, each with a different
investment policy and objective.     

    
This prospectus describes the Pruco Life of New Jersey Variable Contract Real
Property Account (the "Real Property Account"), an additional available
investment option.  Although it is not a mutual fund, in many ways it is like a
mutual fund.  Instead of holding a diversified portfolio of securities, such as
stocks or bonds, it consists mainly of a portfolio of commercial and residential
real properties.     

    
Pruco Life of New Jersey determines the price of a "share" or, as we call it, a
"participating interest" in this portfolio of properties, just as it does for
the other investment options.  It is based upon our best estimate of the fair
market value of the properties and other assets held in this portfolio.  The
portion of your "Contract Fund" (the total amount invested under the Contract)
that you allocate to this investment option will change daily in value, up or
down, as the fair market value of these real properties and other assets change.
     
    
The risks of investing in real property are different from the risks of
investing in mutual funds.  See RISK FACTORS, page 10. Also, your ability to
withdraw or transfer your investment in this option is not as freely available
as it is for the other investment options.  See RESTRICTIONS ON WITHDRAWALS,
page 18.     

    
PLEASE READ THIS PROSPECTUS AND KEEP IT FOR FUTURE REFERENCE.     

    
THE SECURITIES AND EXCHANGE COMMISSION ("SEC") MAINTAINS A WEB SITE
(HTTP://WWW.SEC.GOV) THAT CONTAINS MATERIAL INCORPORATED BY REFERENCE AND OTHER
INFORMATION REGARDING REGISTRANTS THAT FILE ELECTRONICALLY WITH THE SEC.     

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS ACCURATE OR COMPLETE.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.



                  PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY
                             213 Washington Street
                         Newark, New Jersey 07102-2992
                           Telephone: (800) 778-2255     

PRPA-2 Ed 5-99
<PAGE>
 
                              PROSPECTUS CONTENTS
<TABLE>    
<CAPTION>
                                                                                   PAGE
<S>                                                                            <C>
PER SHARE INVESTMENT INCOME, CAPITAL CHANGES AND SELECTED RATIOS..................  1

SUMMARY...........................................................................  2
 INVESTMENT OF THE REAL PROPERTY ACCOUNT ASSETS...................................  2
 INVESTMENT OBJECTIVES............................................................  2
 RISK FACTORS.....................................................................  2
 CHARGES..........................................................................  3
 AVAILABILITY TO PRUCO LIFE OF NEW JERSEY CONTRACTS...............................  3

GENERAL INFORMATION ABOUT PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY, PRUCO LIFE OF
 NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT, THE PRUDENTIAL VARIABLE
 CONTRACT REAL PROPERTY PARTNERSHIP, AND THE INVESTMENT MANAGER
 PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY.......................................  3
 PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT.................  4
 THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP.......................  5
 THE INVESTMENT MANAGER...........................................................  5

INVESTMENT POLICIES...............................................................  6
 OVERVIEW.........................................................................  6
 INVESTMENT IN DIRECT OWNERSHIP INTERESTS IN REAL ESTATE..........................  6
 INVESTMENTS IN MORTGAGE LOANS....................................................  7
 INVESTMENTS IN SALE-LEASEBACKS...................................................  8
 GENERAL INVESTMENT AND OPERATING POLICIES........................................  9

CURRENT REAL ESTATE-RELATED INVESTMENTS........................................... 10
 PROPERTIES....................................................................... 10

RISK FACTORS...................................................................... 10
 LIQUIDITY OF INVESTMENTS......................................................... 11
 GENERAL RISKS OF REAL PROPERTY INVESTMENTS....................................... 11
    RELIANCE ON THE PARTNERS AND THE INVESTMENT MANAGER........................... 12

INVESTMENT RESTRICTIONS........................................................... 13

CONFLICTS OF INTEREST............................................................. 13

THE REAL PROPERTY ACCOUNT'S UNAVAILABILITY TO CERTAIN CONTRACTS................... 15

VALUATION OF CONTRACT OWNERS' PARTICIPATING INTERESTS............................. 15

BORROWING BY THE PARTNERSHIP...................................................... 17

CHARGES........................................................................... 17

RESTRICTIONS ON WITHDRAWALS....................................................... 18

RESTRICTIONS ON CONTRACT OWNERS' INVESTMENT IN THE REAL PROPERTY ACCOUNT.......... 18

FEDERAL INCOME TAX CONSIDERATIONS................................................. 19

DISTRIBUTION OF THE CONTRACTS..................................................... 19

STATE REGULATION.................................................................. 19

ADDITIONAL INFORMATION............................................................ 19

EXPERTS........................................................................... 20
</TABLE>     
<PAGE>
 
<TABLE>     
<S>                                                                             <C> 
LITIGATION........................................................................ 20

YEAR 2000 COMPLIANCE.............................................................. 20

REPORTS TO CONTRACT OWNERS........................................................ 20

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS......................................................... 21

FINANCIAL STATEMENTS.............................................................. 27

FINANCIAL STATEMENTS OF PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT
REAL PROPERTY ACCOUNT............................................................. A1

FINANCIAL STATEMENTS OF THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY
PARTNERSHIP....................................................................... B1
 
</TABLE>     


 
<PAGE>


          THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
       PER SHARE INVESTMENT INCOME, CAPITAL CHANGES AND SELECTED RATIOS
                (FOR A SHARE OUTSTANDING THROUGHOUT THE PERIOD)


THE FOLLOWING INFORMATION ON PER SHARE INVESTMENT INCOME, CAPITAL CHANGES AND 
SELECTED RATIOS HAS BEEN PROVIDED FOR YOUR INFORMATION. THIS PAGE SHOULD BE READ
IN CONJUNCTION WITH THE FINANCIAL STATEMENTS AND NOTES THERETO OF THE PRUDENTIAL
VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP INCLUDED IN THIS PROSPECTUS.

<TABLE>     
<CAPTION>  
                                                                 01/01/98     01/01/97    01/01/96     01/01/95    01/01/94
                                                                    TO           TO          TO           TO          TO
                                                                 12/31/98     12/31/97    12/31/96     12/31/95    12/31/94
                                                                 --------     --------    --------     --------    --------
<S>                                                             <C>          <C>         <C>          <C>         <C> 
Revenue from real estate and improvements                        $2.0739      $1.8216     $1.9173      $1.6387     $1.2754
Income from interest in properties                               $0.0028      $0.0367     $0.0510      $0.0527     $0.1838
Interest on mortgage loans                                       $0.0000      $0.0000     $0.0000      $0.0000     $0.0082
Dividend income from real estate investment trusts               $0.0565      $0.0134     $0.0000      $0.0000     $0.0000
Interest on short-term investments                               $0.1594      $0.1946     $0.1795      $0.2199     $0.1226
                                                                 -------      -------     -------      -------     -------

TOTAL INVESTMENT INCOME                                          $2.2926      $2.0663     $2.1478      $1.9113     $1.5900

Investment management fee                                        $0.2448      $0.2229     $0.2097      $0.1936     $0.1786
Real estate taxes                                                $0.2031      $0.1864     $0.1991      $0.1602     $0.1399
Administrative expense                                           $0.1647      $0.1963     $0.1569      $0.1484     $0.1103
Operating expense                                                $0.3437      $0.2782     $0.2442      $0.1546     $0.1332
Interest expense                                                 $0.0000      $0.0186     $0.0412      $0.0381     $0.0255
                                                                 -------      -------     -------      -------     -------
TOTAL INVESTMENT EXPENSES                                        $0.9563      $0.9024     $0.8511      $0.6949     $0.5875
                                                                 -------      -------     -------      -------     -------
NET INVESTMENT INCOME                                            $1.3363      $1.1639     $1.2967      $1.2164     $1.0025
                                                                 -------      -------     -------      -------     -------

Net gain (loss) realized on real estate investments sold         $0.2575      $0.0258    ($0.1323)     $0.0000    ($0.0966)
Change in unrealized gain (loss) on investments sold             $0.1472      $0.6903    ($0.2695)     $0.0581     $0.2169 
                                                                 -------      -------     -------      -------     -------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS           $0.4047      $0.7162    ($0.4018)     $0.0581     $0.1203
                                                                 =======      =======     =======      =======     =======

Net change in share value                                        $1.7410      $1.8800     $0.8949      $1.2745     $1.1228

Share value at beginning of period                               $18.5286     $16.6486    $15.7537     $14.4792    $13.3564
                                                                 -------      -------     -------      -------     -------
Share value at end of period                                     $20.2696     $18.5286    $16.6486     $15.7537    $14.4792
                                                                 =======      =======     =======      =======     =======
                                                                  
Ratio of expenses to average net assets                            4.99%        5.16%       5.26%        4.62%       4.27%
Ratio of net investment income to average net assets               6.97%        6.66%       8.01%        8.08%       7.29%
Number of shares outstanding at end of period (000's)             11,848       11,848      11,848       12,037      12,241 
</TABLE>      

ALL CALCULATIONS ARE BASED ON AVERAGE MONTH-END SHARES OUTSTANDING WHERE 
APPLICABLE.
PER SHARE INFORMATION PRESENTED HEREIN IS SHOWN ON A BASIS CONSISTENT WITH THE 
FINANCIAL STATEMENTS AS DISCUSSED IN NOTE 2G ON PAGE B10.




                               1 - Real Property

<PAGE>
 
                                    SUMMARY
    
This Summary provides a brief overview of the more significant aspects of the
Real Property Account.  We provide further detail in the subsequent sections of
this prospectus.     
    
The Real Property Account is a separate account of Pruco Life of New Jersey
created pursuant to New Jersey insurance law.  Under that law, the assets of the
Real Property Account are not chargeable with liabilities arising out of any
other business of Pruco Life of New Jersey.  Owners of certain variable life
insurance and variable annuity contracts issued by Pruco Life of New Jersey may
allocate a portion of their net premiums or purchase payments, or transfer a
portion of their Contract Fund, to the Real Property Account.  Values and
benefits under the Contracts will thereafter reflect the investment experience
of the Real Property Account. Contract owners, not Pruco Life of New Jersey,
bear the risks and rewards of the investment performance of the Real Property
Account to the extent of the Contract owner's Contract Fund invested in the Real
Property Account. This prospectus is attached to and should be read in
conjunction with the prospectus for the Contract you selected.     
    
INVESTMENT OF THE REAL PROPERTY ACCOUNT ASSETS     
    
The  Real Property Account assets are invested primarily in income-producing
real estate through The Prudential Variable Contract Real Property Partnership
(the "Partnership") which is a general partnership that was established by
Prudential and two of its subsidiaries, Pruco Life Insurance Company ("Pruco
Life") and Pruco Life of New Jersey. See THE PRUDENTIAL VARIABLE CONTRACT REAL
PROPERTY PARTNERSHIP, page 5.  Prudential, the ultimate parent of Pruco Life of
New Jersey and a mutual insurance company organized under the laws of New
Jersey, is the investment manager of the Partnership.  See THE INVESTMENT
MANAGER, page 5.  The Partnership invests at least 65% of its assets in direct
ownership interests in:     
    
        1.  income-producing real estate;     
    
        2.  participating mortgage loans (mortgages providing for participation
            in the revenues generated by, or the appreciation of, the underlying
            property, or both) originated for the Partnership; and     
    
        3.  real property sale-leasebacks negotiated by Prudential on behalf of
            the Partnership.     

The large majority of these real estate investments will be in direct ownership
interests in income producing real estate, such as office buildings, shopping
centers, apartments, industrial properties or hotels.  The Partnership may also
invest up to 5% of its assets in direct ownership interests in agricultural
land.  Approximately 10% of the Partnership's assets will be held in cash or
invested in liquid instruments and securities.  The remainder of the
Partnership's assets may be invested in other types of real estate related
investments, including non-participating mortgage loans and real estate
investment trusts.
    
INVESTMENT OBJECTIVES     

The investment objectives of the Partnership are to:
    
        1.  preserve and protect the Partnership's capital;      
    
        2.  compound income by reinvesting investment cash flow; and    
    
        3.  over time, increase the income amount through appreciation in the
            value of permitted investments and, to a lesser extent, through
            mortgage loans and sale-leaseback transactions.     

There is no assurance that the Partnership's objectives will be attained. See
INVESTMENT POLICIES, page 6.
    
RISK FACTORS     
    
Investment in the Real Property Account, and thereby, participation in the
investment experience of the Partnership, involves significant risks.  See RISK
FACTORS, page 10.  These include the risk of fluctuating real estate values and
the risk that the appraised or estimated values of the Partnership's real
property investments will not be realized upon their disposition.  Many of the
Partnership's real estate investments will not be quickly convertible into cash.
Therefore, the Real Property Account should be viewed as a long-term investment.
See RESTRICTIONS ON WITHDRAWALS, page 18.     

                               2 - Real Property
<PAGE>
 
Pruco Life of New Jersey has taken steps to ensure that the Real Property
Account and Partnership will be sufficiently liquid to satisfy all withdrawal or
loan requests promptly (within seven days), see LIQUIDITY OF INVESTMENTS, page
11. Prudential's management of the Partnership is subject to certain conflicts
of interest, including the possible acquisition of properties from affiliates.
See CONFLICTS OF INTEREST, page 13.
    
CHARGES     

Prudential charges the Partnership a daily investment management fee which
amounts to 1.25% per year of the average daily gross assets of the Partnership.
The Partnership also compensates Prudential for providing certain accounting and
administrative services. See CHARGES, page 17.  The portion of your Contract
Fund allocated to the Real Property Account is subject to the same Contract
charges as the portion of your Contract Fund allocated to The Prudential Series
Fund, Inc. (the "Series Fund").  The Series Fund is the underlying funding
vehicle for the other variable investment options available to Contract owners.
You should read the Contract prospectus for a description of those charges.
    
AVAILABILITY TO PRUCO LIFE OF NEW JERSEY CONTRACTS     

The Real Property Account is currently available to purchasers of PRUCO LIFE OF
NEW JERSEY'S VARIABLE APPRECIABLE LIFE(R) Insurance Contracts, Variable Life
Insurance Contracts, DISCOVERY(R) Life Plus Contracts and Discovery? Plus
Contracts.  It is not available on Contracts that are purchased in connection
with IRAs, Section 403(b) annuities, and other tax-qualified plans, that are
subject to the Employee Retirement Income Security Act of 1974 ("ERISA") or to
the prohibited transaction excise tax provisions of the Internal Revenue Code.
See THE REAL PROPERTY ACCOUNT'S UNAVAILABILITY TO CERTAIN CONTRACTS, page 15.
For example, a VARIABLE APPRECIABLE LIFE Contract owner who elects to invest
part of his or her net premiums in the Pruco Life of New Jersey Variable
Appreciable Account and part in the Real Property Account will be subject to the
same (1) monthly sales load charges; (2) risk charges; (3) administrative
charges; (4) insurance charges; and (5) contingent deferred sales charges
without regard to what portion is invested in the Pruco Life of New Jersey
Variable Appreciable Account and what portion is invested in the Real Property
Account.  The Real Property Account has established different subaccounts,
relating to the different types of variable Contracts that may participate in
the Real Property Account. These subaccounts provide the mechanism and maintain
the records whereby these different Contract charges are made.

THIS PROSPECTUS MAY ONLY BE OFFERED IN JURISDICTIONS IN WHICH THE OFFERING IS
LAWFUL. NO PERSON IS AUTHORIZED TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH
THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS.

     GENERAL INFORMATION ABOUT PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY,
     PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT, THE
           PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP, 
                          AND THE INVESTMENT MANAGER

PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY

Pruco Life Insurance Company of New Jersey ("Pruco Life of New Jersey") is a
stock life insurance company, organized in 1982 under the laws of the State of
New Jersey.  It is licensed to sell life insurance and annuities only in the
States of New Jersey and New York.  These Contracts are not offered in any state
in which the necessary approvals have not yet been obtained.
    
Pruco Life of New Jersey is a wholly-owned subsidiary of Pruco Life Insurance
Company ("Pruco Life"), which in turn is a wholly-owned subsidiary of
Prudential, a mutual insurance company founded in 1875 under the laws of the
State of New Jersey. Prudential is currently considering reorganizing itself
into a publicly traded stock company through a process known as
"demutualization."  On February 10, 1998, the Company's Board of Directors
authorized management to take the preliminary steps necessary to allow the
Company to demutualize.  On July 1, 1998, legislation was enacted in New Jersey
that would permit this conversion to occur and that specified the process for
conversion.  Demutualization is a complex process involving development of a
plan of reorganization, adoption of a plan by the Company's Board of Directors,
a public hearing, voting by qualified policyholders and regulatory approval, 
     

                               3 - Real Property
<PAGE>
 
    
all of which could take two or more years to complete. Prudential's management
and Board of Directors have not yet determined to demutualize and it is possible
that, after careful review, Prudential could decide not to go public.     
    
The plan of reorganization, which hasn't been developed and approved, would
provide the criteria for determining eligibility  and the methodology for
allocating shares or other consideration to those who would be eligible.
Generally, the amount of shares or other consideration eligible customers would
receive would be based on a number of factors, including the types, amounts and
issue years of the customer's policies.  As a general rule, owners of
Prudential-issued insurance policies and annuity contracts would be eligible,
while mutual fund customers and customers of the Company's subsidiaries, such as
the Pruco Life insurance companies, would not be.  It has not yet been
determined whether any exceptions to that general rule will be made with respect
to policyholders and contract owners of Prudential's subsidiaries.     
    
As of December 31, 1998, Prudential has invested $127 million in Pruco Life of
New Jersey through its subsidiary Pruco Life in connection with Pruco Life of
New Jersey's organization and operation.  Prudential intends from time to time
to make additional capital contributions to Pruco Life of New Jersey as needed
to enable it to meet its reserve requirements and expenses in connection with
its business.  However, Prudential is under no obligation to make such
contributions and its assets do not back the benefits payable under the
Contract.     

PRUCO LIFE OF NEW JERSEY'S FINANCIAL STATEMENTS APPEAR IN EITHER THE ATTACHED
CONTRACT PROSPECTUS OR IN THE STATEMENT OF ADDITIONAL INFORMATION FOR THE
CONTRACT PROSPECTUS, WHICH IS AVAILABLE UPON REQUEST.


PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT

The Pruco Life of New Jersey Variable Contract Real Property Account (the "Real
Property Account") was established on October 30, 1987 under New Jersey law as a
separate investment account.  The Account meets the definition of a "separate
account" under the federal securities laws.  The Real Property Account holds
assets that are separated from all of Pruco Life of New Jersey's other assets.
The Real Property Account is used only to support the variable benefits payable
under the Contracts that are funded by the real estate investment option.

The Contract obligations to Contract owners and beneficiaries are general
corporate obligations of Pruco Life of New Jersey.  Pruco Life of New Jersey is
also the legal owner of the Real Property Account assets.  Pruco Life of New
Jersey will maintain assets in the Real Property Account with a total market
value at least equal to the amounts credited under the real estate option to all
the Contracts participating in the Real Property Account.  These assets may not
be charged with liabilities which arise from any other business that Pruco Life
of New Jersey conducts.  In addition to these assets, the Real Property
Account's assets may inlude funds contributed by Pruco Life of New Jersey, and
reflect any accumulations of the charges Pruco Life of New Jersey makes against
the Real Property Account. See VALUATION OF CONTRACT OWNER'S PARTICIPATING
INTERESTS, page 15.

Pruco Life of New Jersey will bear the risks and rewards of the Real Property
Account's investment experience to the extent of its investment in the Real
Property Account.  Pruco Life of New Jersey may withdraw or redeem its
investment in the Real Property Account at any time.  We will not make any such
redemption if it will have a materially adverse impact on the Real Property
Account. Accumulations of charges will be withdrawn on a regular basis.

Unlike the other separate accounts funding the Contracts, the Real Property
Account is not registered with the Securities and Exchange Commission ("SEC")
under the Investment Company Act of 1940 as an investment company.  For state
law purposes, the Real Property Account is treated as a part or division of
Pruco Life of New Jersey.  Contract owners have no voting rights with respect to
the Real Property Account.  The Real Property Account is under the control and
management of Pruco Life of New Jersey. The Board of Directors and officers of
Pruco Life of New Jersey are responsible for the management of the Real Property
Account. No salaries of Pruco Life of New Jersey personnel are paid by the Real
Property Account.  Information regarding the directors and officers of Pruco
Life of New Jersey is contained in the attached  prospectus for the Contract.
The financial statements of the Real Property Account begin on page A1.

                               4 - Real Property
<PAGE>
 
THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

All amounts allocated to the Real Property Account are invested through The
Prudential Variable Contract Real Property Partnership (the "Partnership"), a
general partnership organized under New Jersey law on April 29, 1988.  The only
partners in the Partnership (collectively, the "Partners") are Prudential, Pruco
Life of New Jersey and Pruco Life, a wholly-owned subsidiary of Prudential. The
Partnership was established so the assets allocated to the real estate
investment options under variable life insurance and variable annuity contracts
issued by these three companies could be invested in a commingled pool.  This
was done to provide greater diversification of investments and lower transaction
costs than would be possible if the assets were separately invested by each
company.  All amounts allocated to the Real Property Account are contributed by
Pruco Life of New Jersey to the Partnership.  Pruco Life of New Jersey's general
partnership interest in the Partnership is held in the Real Property Account.

The initial contributions to the Partnership were made on April 29, 1988.
Prudential contributed  $100,000 in cash to the Partnership; Pruco Life of New
Jersey contributed $100,000 in cash to the Partnership; and Pruco Life
contributed the real estate and other assets held in its real estate separate
account, which had been actively investing in real estate for more than a year.
Those assets had an estimated market value of $91,538,737 on that date.  Each
Partner is entitled to its prospective proportionate share of all income, gains,
and losses of the Partnership.

The Partnership assets are valued on each business day.  The value of each
Partner's interest will fluctuate with the investment performance of the
Partnership.  In addition, the Partners' interests are proportionately
readjusted, at the current value, on each day when a Partner makes a
contribution to, or withdrawal from, the Partnership.  When you choose to
allocate a portion of your net premiums or purchase payments, or transfer a
portion of your  Contract Fund, to the Real Property Account, Pruco Life of New
Jersey will contribute that amount to the Partnership as a capital contribution.
It will correspondingly increase the Real Property Account's interest in the
Partnership.  Values and benefits under the Contract will thereafter vary with
the performance of the Partnership's investments.  For more information on how
the value of your interest in the Real Property Account and the value of the
Partnership's investments are calculated, see VALUATION OF CONTRACT OWNERS'
PARTICIPATING INTERESTS, page 15.

Contract owners have no voting rights with respect to the Partnership
operations.  The financial statements of the Partnership begin on page B1.

THE INVESTMENT MANAGER

The Partnership has retained Prudential to act as investment manager of the
Partnership. Prudential, on behalf of its general account and separate accounts,
is one of the largest real estate investors in North America.
    
Currently, Prudential directly and through affiliates invests in and manages
real estate equities and mortgages for its general account and for several
separate accounts.  Prudential and its affiliates also participate in real
estate ventures through public and private partnerships.  As of December 31,
1998, Prudential owned or controlled $15.1 billion of net domestic real estate
mortgages and equities of which $3.4 billion is in the general account and $11.7
billion is in separate accounts and managed by its subsidiaries. Statement value
for general account assets is recorded at depreciated cost and for separate
account assets at market value.  For a discussion of how the Partnership's real
estate-related investments are valued, see VALUATION OF CONTRACT OWNERS'
PARTICIPATING INTERESTS, page 15.     

Prudential has organized its real estate activities into separate business units
within Prudential's Private Asset Management Group. Prudential Real Estate
Investors (PREI) is the unit responsible for the investments of the Real
Property Partnership.  Currently, PREI's investment staff is separate and
distinct from the staff handling Prudential's general account real estate
activities although Prudential may, in the near future, consolidate many of the
general account investment management activities under PREI.
    
PREI provides investment management services on a domestic basis and also acts
as part of a global team providing these services to institutional investors
worldwide.  PREI is headquartered in Parsippany, New Jersey and has 4 field
offices across the United States.  As of December 31, 1998, PREI had under
management approximately 13.2 million net rentable square feet of office real
estate, 16.4 million net rentable square feet of industrial real estate, 10.4
million net rentable square feet of retail real estate, 4,868 hotel rooms and
17,358 multifamily residential units.     

                               5 - Real Property
<PAGE>
 
    
Various divisions of Prudential, such as the general account real estate
operation and the general account mortgage operation, may provide PREI with
services that may be required in connection with the Partnerships investment
management agreement.  The mortgage operation currently manages a portfolio of
mortgage loans totaling approximately $53.3 billion.     

                              INVESTMENT POLICIES

OVERVIEW
    
The Partnership has an investment policy of investing at least 65% of its assets
in direct ownership interests in income-producing real estate, participating
mortgage loans originated for the Partnership, and real property sale-leasebacks
negotiated by Prudential on behalf of the Partnership.  It is expected that the
largest portion of these real estate investments will be in direct ownership
interests (including fee interests, leasehold interests, and interests in
entities holding such interests) in income-producing real estate. The
Partnership may also invest up to 5% of its assets in direct ownership interests
in agricultural land.  Approximately 10% of the Partnership's assets will
ordinarily be held in cash or invested in liquid instruments and securities,
although the Partners reserve discretion to increase this amount to meet
partnership liquidity requirements, for example.  The remainder of the
partnership assets may be invested in other types of real estate-related
investments, including non-participating mortgage loans, real estate limited
partnerships, limited liability companies, real estate investment trusts, and
other vehicles whose underlying investment is in real estate.     

INVESTMENT IN DIRECT OWNERSHIP INTERESTS IN REAL ESTATE

ACQUISITION.  The Partnership's principal investment policy involves acquiring
direct ownership interests in existing (including newly constructed) income-
producing real estate, including office buildings, shopping centers, apartment
buildings, industrial properties, and hotels.  The Partnership may also invest
up to 5% of its assets in direct ownership interests in agricultural land.
Property acquisitions will generally be carried out by the real estate
acquisition offices in PREI's network of field offices located in Parsippany,
New Jersey, Atlanta, Georgia, Chicago, Illinois and Los Angeles, California.  A
field office or an affiliate of Prudential supervises the management of
properties in all of Prudential's accounts.

Proposals to acquire properties for the Partnership are usually originated by a
field office.  They are  reviewed and approved by the Investment Management
Committee of PREI.  Depending upon the size of the acquisition and other
factors, a proposed real estate investment may also be submitted for review to
the Finance Committee of the Board of Directors of Prudential.

Although percentage limitations on the type and location of properties that may
be acquired by the Partnership have not been established, the Partnership plans
to diversify its investments through the type of property acquired and its
geographic location. The Partnership's investments will be maintained to meet
the Internal Revenue Code diversification requirements. See GENERAL INVESTMENT
AND OPERATING POLICIES, page 9.

In order for the Partnership to meet its stated objectives, it will have to
acquire properties that generate more cash than needed to pay its gross
operating expenses.  To do this, a substantial portion of the Partnership's
assets will be invested in properties with operating histories that include
established rent and expense schedules.  However, the Partnership may also
acquire recently constructed properties that may be subject to agreements with
sellers providing for certain minimum levels of income.  Upon the expiration of
or default under these agreements, there is no assurance that the Partnership
will maintain the level of operating income necessary to produce the return it
was previously experiencing.  The Partnership may purchase real property from
Prudential or its affiliates under certain conditions.  See CONFLICTS OF
INTEREST, page 13.

The property acquired by the Partnership is usually real estate which is ready
for use.  Accordingly, the Partnership is not usually subject to the development
or construction risks inherent in the purchase of unimproved real estate.  From
time to time, however, the Partnership may invest in a developmental real estate
project that is consistent with the Partnership's objectives.  The Partnership
will then be subject to those risks.

The Partnership will often own the entire fee interest in an acquired property,
but it may also hold other direct ownership interests. These include, but are
not limited to, partnership interests, limited liability company interests,
leaseholds, and tenancies in common.

                               6 - Real Property
<PAGE>
 
PROPERTY MANAGEMENT AND LEASING SERVICES.  The Partnership usually retains a
management company operating in the area of a property to perform local property
management services.  A field office or other affiliate of Prudential will
usually: (1) supervise and monitor the performance of the local management
company; (2) determine and establish the required accounting information to be
supplied; (3) periodically inspect the property; (4) review and approve property
operating budgets; and (5) review actual operations to ensure compliance with
budgets.  In addition to day-to-day management of the property, the local
management company will have responsibility for: (1) supervision of any on-site
personnel; (2) negotiation of maintenance and service contracts; (3) major
repair advice; (4) replacements and capital improvements; (5) the review of
market conditions to recommend rent schedule changes; and (6) creation of
marketing and advertising programs to obtain and maintain good occupancy rates
by responsible tenants.  The local management company fees will reduce the cash
flow from the property to the Partnership.

The Partnership usually retains a leasing company to perform leasing services on
any property with actual or projected vacancies. The leasing company will
coordinate with the property management company to provide marketing and leasing
services for the property.  When the property management company is qualified to
handle leasing, it may also be hired to provide leasing services. Leasing
commissions and expenses will reduce the cash flow from the property to the
Partnership.

Prudential may, on behalf of the Partnership, hire an affiliate to perform
property management or leasing services.  The affiliate's services must be
provided on terms competitive with unaffiliated entities performing similar
services in the same geographic area. See CONFLICTS OF INTEREST, page 13.

Annually, the field office which oversees the management of each property owned
by the Partnership will, together with the local property management firm,
develop a business plan and budget for each property.  It will consider, among
other things, the projected rollover of individual leases, necessary capital
expenditures and any expansion or modification of the use of the property.  The
approval of an officer of PREI is required.  The field office will also
periodically report the operating performance of the property to PREI.


INVESTMENTS IN MORTGAGE LOANS

TYPES OF MORTGAGE LOANS. The Partnership is authorized to invest in mortgage
loans, including  conventional mortgage loans that may pay fixed or variable
rates of interest and mortgage loans that have a "participation" (as defined
below).  The Partnership will not make mortgage loans to Prudential affiliates.

The Partnership intends to give mortgage loans on: (1) commercial properties
(such as office buildings, shopping centers, hotels, industrial properties, and
office showrooms); (2) agricultural properties; and (3) residential properties
(such as garden apartment complexes and high-rise apartment buildings).  These
loans are usually secured by properties with income-producing potential based on
historical or projected data.  Usually, they are not  personal obligations of
the borrower and are not insured or guaranteed.

1. FIRST MORTGAGE LOANS.  The Partnership will primarily make first mortgage
loans secured by mortgages on existing income-producing property. These loans
may provide for interest-only payments and a balloon payment at maturity.

2. WRAPAROUND MORTGAGE LOANS.  The Partnership also may make wraparound mortgage
loans on income-producing properties which are already mortgaged to unaffiliated
entities.  A wraparound mortgage loan is a mortgage with a principal amount
equal to the outstanding balance of the prior existing mortgage plus the amount
to be advanced by the lender under the wraparound mortgage loan, thereby
providing the property owner with additional funds without disturbing the
existing loan.  The terms of wraparound mortgage loans made by the Partnership
require the borrower to make all principal and interest payments on the
underlying loan to the Partnership, which will then pay the holder of the prior
loan.  Because the existing first mortgage loan is preserved, the lien of the
wraparound mortgage loan is junior to it.  The Partnership will make wraparound
mortgage loans only in states where local applicable foreclosure laws permit a
lender, in the event of the borrower's default, to obtain possession of the
property which secures the loan.

3. JUNIOR MORTGAGE LOANS.  The Partnership may also invest in other junior
mortgage loans.  Junior mortgage loans will be secured by mortgages which are
subordinate to one or more prior liens on the real property.  They will
generally, but not in all cases, provide for repayment in full prior to the end
of the amortization period of the senior mortgages.  Recourse on such loans will
include the real property encumbered by the Partnership's mortgage and may also
include other collateral or personal guarantees by the borrower.

                               7 - Real Property
<PAGE>
 
The Partnership will generally make junior or wraparound mortgage loans only if
the senior mortgage, when combined with the amount of the Partnership's mortgage
loan, would not exceed the maximum amount which the Partnership would be willing
to commit to a first mortgage loan and only under such circumstances and on such
property as to which the Partnership would otherwise make a first mortgage loan.

4. PARTICIPATIONS.  The Partnership may make mortgage loans which, in addition
to charging a base rate of interest, will include provisions permitting the
Partnership to participate (a "participation") in the economic benefits of the
underlying property.  The Partnership would receive a percentage of: (1) the
gross or net revenues from the property operations; and/or (2) the increase in
the property value realized by the borrower, such as through sale or refinancing
of the property.  These arrangements may also grant the Partnership an option to
acquire the property or an undivided interest in the property securing the loan.
When the Partnership negotiates the right to receive additional interest in the
form of a percentage of the gross revenues or otherwise, the fixed cash return
to the Partnership from that investment will generally be less than would
otherwise be the case.  It is expected that the Partnership will be entitled to
percentage participations when the gross or net revenues from the property
operations exceed a certain base amount.  This base amount may be adjusted if
real estate taxes or similar charges are increased.  The form and extent of the
additional interest that the Partnership receives will vary with each
transaction depending on: (1) the equity investment of the owner or developer of
the property; (2) other financing or credit obtained by the owner or developer;
(3) the fixed base interest rate on the mortgage loan by the Partnership; (4)
any other security arrangement; (5) the cash flow and pro forma cash flow from
the property; and (6) market conditions.

The Partnership intends to use this additional interest as a hedge against
inflation.  It assumes that as prices increase in the economy, the rental prices
on properties, such as shopping centers or office buildings, will increase and
there should be a corresponding increase in the property value.  There is no
assurance that additional interest or increased property values will be
received.  In that event, the Partnership will be entitled to receive only the
fixed portion of its return.

STANDARDS FOR MORTGAGE LOAN INVESTMENTS.  In making mortgage loans, the
investment manager will consider relevant real property and financial factors,
including: (1) the location, condition, and use of the underlying property; (2)
its operating history; (3) its future income-producing capacity; and (4) the
quality, experience, and creditworthiness of the unaffiliated borrower.

Before the Partnership makes a mortgage loan, the investment manager analyzes
the fair market value of the underlying real estate. In general, the amount of
each mortgage loan made by the Partnership will not exceed, when added to the
amount of any existing indebtedness, 80% of the estimated or appraised value of
the property mortgaged.

DEALING WITH OUTSTANDING LOANS.  The Partnership may sell its mortgage loans
prior to maturity if it is deemed advisable by the investment manager and
consistent with the Partnership's investment objectives.  The investment manager
may also: (1) extend the maturity of any mortgage loan made by the Partnership;
(2)  consent to a sale of the property subject to a mortgage loan or finance the
purchase of a property by making a new mortgage loan in connection with the sale
of a property (either with or without requiring the repayment of the mortgage
loan); (3) renegotiate the terms of a mortgage loan; and (4) otherwise deal with
the mortgage loans of the Partnership.

INVESTMENTS IN SALE-LEASEBACKS

A portion of the Partnership's investments may consist of real property sale-
leaseback transactions ("leasebacks").  In this type of transaction, the
Partnership will purchase land and income-producing improvements on the land and
simultaneously lease the land and improvements, generally to the seller, under a
long-term lease.  Leasebacks may be for very long periods and may provide for
increasing payments from the lessee.

Under the terms of the leaseback, the tenant will operate, or provide for the
operation of, the property and generally be responsible for the payment of all
costs, including: (1) taxes; (2) mortgage debt service; (3) maintenance and
repair of the improvements; and (4) insurance.  In some cases, the Partnership
may also grant the lessee an option to acquire the land and improvements from
the Partnership after a period of years.  The option exercise price would be
based on the fair market value of the property, as encumbered by the lease, the
increase in the gross revenues from the property or other objective criteria
reflecting the increased value of the property.

                               8 - Real Property
<PAGE>
 
In some leaseback transactions, the Partnership may only purchase the land under
an income-producing building and lease the land to the building owner.  In such
cases, the Partnership may seek, in addition to base rents in its leasebacks,
participations in the gross revenues from the building in a form such as a
percentage of the gross revenues of the lessee above a base amount (which may be
adjusted if real property taxes increase or for other events).  The Partnership
may invest in leasebacks which are subordinate to other interests in the land,
buildings, and improvements, such as a first mortgage, other mortgage, or lien.
In those situations, the Partnership's leaseback interest will be subject to
greater risks.

The Partnership will only acquire a property for a leaseback transaction if the
purchase price is equal to not more than 100% of the estimated or appraised
property value.  The Partnership may dispose of its leasebacks when deemed
advisable by the investment manager and consistent with the Partnership's
investment objectives.

GENERAL INVESTMENT AND OPERATING POLICIES

The Partnership does not intend to invest in any direct ownership interests in
properties, mortgage loans or leasebacks in order to make short-term profits
from their sale.  Although in exceptional cases, the investment manager may
decide to do so in the best interests of the Partnership.  The Partnership may
dispose of its investments whenever necessary to meet its cash requirements or
when it is deemed to be desirable by the investment manager because of market
conditions or otherwise.  The Partnership will reinvest any proceeds from the
disposition of assets (and any cash flow from operations) which are not
necessary for the Partnership's operations and which are not withdrawn by the
Partners in order to make distributions to investors pursuant to the variable
contracts issued by the Partners, or to Prudential to return its equity
interests pursuant to this prospectus.  The proceeds will be reinvested in
investments consistent with the Partnership's investment objectives and
policies.

In making investments in properties, mortgage loans, leasebacks or other real
estate investments, the Partnership will rely on the investment manager's
analysis of the investment and will not receive an independent appraisal prior
to acquisition.  The Partnership expects, however, that all the properties it
owns and most mortgage loans it holds, will be appraised or valued annually by
an independent appraiser who is a member of a nationally recognized society of
appraisers.  Each appraisal will be maintained in the Partnership records for at
least five years.  It should be noted that appraised values are opinions and, as
such, may not represent the true worth or realizable value of the property being
appraised.
    
The Partnership usually purchases properties on an unleveraged basis.  The
properties acquired will typically be free and clear of mortgage debt
immediately after their acquisition.  The Partnership may, however, acquire
properties subject to existing mortgage loans.  In addition, the Partnership may
mortgage or acquire properties partly with the proceeds of purchase money
mortgage loans, up to 80% of the property value.  Although this is not usually
done, the Partnership may do so if the investment manager decides that it is
consistent with its investment objectives.  When the Partnership mortgages its
properties, it bears the expense of mortgage payments.  See BORROWING BY THE
PARTNERSHIP, page 17.     
    
The Partnership may also invest a portion of its assets in non-participating
mortgage loans, real estate limited partnerships, limited liability companies,
real estate investment trusts, and other vehicles whose underlying investment is
in real estate.     
    
The Partnership's investments will be maintained in order to meet the
diversification requirements set forth in regulations under the Internal Revenue
Code (the "Code") relating to the investments of variable life insurance and
variable annuity separate accounts. In order to meet the diversification
requirements under the regulations, the Partnership will meet the following
test: (1) no more than 55% of the assets will be invested in any one investment;
(2) no more than 70% of the assets will be invested in any two investments; (3)
no more than 80% of the assets will be invested in any three investments; and
(4) no more than 90% of the assets will be invested in any four investments. All
interests in the same real property project are treated as a single investment.
The Partnership must meet the above test within 30 days of the end of each
calendar quarter.  To comply with the diversification requirements of the State
of Arizona, the Partnership will limit additional investments in any one parcel
or related parcels to an amount not exceeding 10% of Partnership's gross assets,
as of the prior fiscal year end.     

In managing the assets of the Partnership, Prudential will use its discretion in
determining whether to foreclose on defaulting borrowers or to evict defaulting
tenants. Prudential will decide which course of action is in the best interests
of the Partnership in maintaining the value of the investment.

                               9 - Real Property
<PAGE>
 
Property management services are usually required for the Partnership's
investments in properties which are owned and operated by the Partnership but
usually will not be needed for mortgage loans owned by the Partnership, except
for mortgage servicing.  It is possible, however, that these services will be
necessary or desirable in exercising default remedies under a foreclosure on a
mortgage loan.  Prudential may engage, on behalf of the Partnership,  affiliated
or unaffiliated entities to provide these additional services to the
Partnership.  Prudential may engage its affiliates to provide property
management, property development services, loan servicing or other services if
and only if the fees paid to an affiliate do not exceed the amount that would be
paid to an independent party for similar services rendered in the same
geographic area.  See CONFLICTS OF INTEREST, page 13.

Prudential will manage the Partnership so that the Real Property Account will
not be subject to registration under the Investment Company Act of 1940.  This
requires monitoring the proportion of the Partnership's assets to be placed in
various investments.


                    CURRENT REAL ESTATE-RELATED INVESTMENTS

The current principal real estate-related investments held by the Partnership
are described below.  Many of these investments were originated by, and
previously held in, The Prudential Real Property Account of Pruco Life Insurance
Company (the "Pruco Life Account"), a separate account established to fund the
real estate investment option under variable contracts issued by Pruco Life.
Prior to the formation of the Partnership, the Pruco Life Account followed the
same investment policies as those followed by the Partnership.  Pruco Life
contributed the assets held in the Pruco Life Account to the Partnership as its
initial capital contribution to the Partnership.


PROPERTIES
    
The Partnership owns the following properties as of December 31, 1998.     
    
1.  OFFICE PROPERTIES     
    
    The Partnership owns office properties in Lisle and Oakbrook Terrace, IL;
    Morristown, NJ; Nashville and Brentwood, TN; and Beaverton, OR. Total square
    footage owned is approximately 567,000 of which 97% or 549,000 square feet
    are leased between 1 and 10 years.     
    
2.  APARTMENT COMPLEXES     
    
    The Partnership owns apartment complexes in Atlanta, GA and Raleigh, NC.
    There are a total of 490 apartment units available of which 95% or 463 units
    are leased. Lease agreements range from month to month to one year.     
    
3.  RETAIL PROPERTY     
    
    The Partnership owns a shopping center in Roswell, GA. The property is
    located approximately 22 miles north of downtown Atlanta on a 30 acre site.
    The square footage is approximately 297,000 of which 98% or 289,000 square
    feet is leased between 1 and 11 years.     
    
4.  INDUSTRIAL PROPERTIES     
    
    The Partnership owns warehouses and distribution centers in Bolingbrook, IL;
    Aurora, CO; and Salt Lake City, UT. Total square footage owned is
    approximately 685,000 of which 60% or 413,719 square feet are leased between
    2 and 6 years.     
    
5.  INVESTMENT IN REAL ESTATE TRUST     
    
    The Partnership owns 506,894 shares of Meridian Industrial Trust, Inc.
    Meridian is a self-administered and self-managed equity real estate
    investment trust (REIT) engaged in owning, operating, and leasing high
    quality, modern industrial properties nationwide.     

                                 RISK FACTORS

There are certain risk factors that you should consider before allocating a
portion of your net premiums or purchase payments, or transferring a portion of
your Contract Fund, to the Real Property Account.  These include valuation
risks, see VALUATION OF CONTRACT OWNERS' PARTICIPATING INTERESTS, page 15,
certain conflicts of interest, see CONFLICTS OF INTEREST, page 13, as well as
the following risks:

                               10 - Real Property
<PAGE>
 
LIQUIDITY OF INVESTMENTS
    
Because the Real Property Account will, through the Partnership, invest
primarily in real estate, its assets will not be as liquid as the investments
generally made by separate accounts of life insurance companies funding variable
life insurance and variable annuity contracts.  The Partnership will, however,
hold approximately 10% of its assets in cash and invested in liquid securities.
The primary purposes for such investments are to meet the expenses involved in
the operation of the Partnership and to allow it to have sufficient liquid
assets to meet any requests for withdrawals from the Real Property Account.
Such withdrawals would be made in order  to meet requested or required payments
under the Contracts.  The Partnership may also borrow funds to meet liquidity
needs. See BORROWING BY THE PARTNERSHIP, page 17.     

Pruco Life of New Jersey and Prudential have taken steps to ensure that the
Partnership will be liquid enough to meet all anticipated withdrawals by the
Partners to meet the separate accounts' liquidity requirements.  It is possible
that the Partnership may need to dispose of a real property or mortgage loan
investment promptly in order to meet such withdrawal requests.

GENERAL RISKS OF REAL PROPERTY INVESTMENTS

By participating in the Real Property Account and thereby in the investment
performance of the Partnership, you will be subject to many of the risks of real
property investments.  These include:

1. RISKS OF OWNERSHIP OF REAL PROPERTIES.  The Partnership will be subject to
the risks inherent in the ownership of real property such as fluctuations in
occupancy rates and operating expenses and variations in rental schedules.  It
may be adversely affected by general and local economic conditions, the supply
of and demand for properties of the type in which the Partnership invests,
zoning laws, and real property tax rates.  Operation of property in which the
Partnership invests will primarily involve rental of that property to tenants.
The financial failure of a tenant resulting in the termination of their lease
might cause a reduction in the cash flow to the Partnership.  If a lease is
terminated, there is no assurance that the Partnership will be able to find a
new tenant for the property on terms as favorable to the Partnership as those
from the prior tenant.  Investments in hotels are subject to additional risk
from the daily turnover and fluctuating occupancy rates of hotel rooms and the
absence of long-term tenants.

The Partnership's properties will also be subject to the risk of loss due to
certain types of property damage (such as from nuclear power plant accidents and
wars) which are either uninsurable or not economically insurable.

2. RISKS OF MORTGAGE LOAN INVESTMENTS.  The Partnership's mortgage loan
investments will be subject to the risk of default by the borrowers.  In this
event the Partnership would have the added responsibility of foreclosing on or
pursuing other remedies on the underlying properties to protect the value of its
mortgage loans.  A borrower's ability to meet its mortgage loan payments will be
dependent upon the risks generally inherent to the ownership of real property.
Mortgage loans made by the Partnership will generally not be personal
obligations of the borrowers.  The Partnership will only rely on the value of
the underlying property for its security. Mechanics', materialmen's, government,
and other liens may have or obtain priority over the Partnership's security
interest in the property.

In addition, the Partnership's mortgage loan investments will be subject to
prepayment risks.  If the terms of the mortgage loans permit, mortgagors may
prepay the loans, thus possibly changing the Partnership's return.

Junior mortgage loans (including wraparound mortgage loans) will be subject to
greater risk than first mortgage loans, since they will be subordinate to liens
of senior mortgagees.  In the event a default occurs on a senior mortgage, the
Partnership may be required to make payments or take other actions to cure the
default (if it has the right to do so) in order to prevent foreclosure on the
senior mortgage and possible loss of all or portions of the Partnership's
investment.  "Due on sale" clauses included in some senior mortgages,
accelerating the amount due under the senior mortgage in the case of sale of the
property, may be applied to the sale of the property upon foreclosure by the
Partnership of its junior mortgage loan.

The risk of lending on real estate increases as the proportion which the amount
of the mortgage loan bears to the fair market value of the real estate
increases.  The Partnership usually does not make mortgage loans of over 80% of
the estimated or appraised value of the property that secures the loan.  There
can be no assurance, that in the event of a default, the Partnership will
realize an amount equal to the estimated or appraised value of the property on
which a mortgage loan was made.

                               11 - Real Property
<PAGE>
 
Mortgage loans made by the Partnership may be subject to state usury laws .
These laws impose limits on interest charges and possible penalties for
violation of those limits, including restitution of excess interest,
unenforceability of debt, and treble damages. The Partnership does not intend to
make mortgage loans at usurious rates of interest. Uncertainties in determining
the legality of interest rates and other borrowing charges under some statutes
could result in inadvertent violations, in which case the Partnership could
incur the penalties mentioned above.

3. RISKS WITH PARTICIPATIONS.  The Partnership may seek to invest in mortgage
loans and leasebacks with participations, which will provide the Partnership
with both fixed interest and additional interest based upon gross revenues, sale
proceeds, and/or other variable amounts.  If the interest income received by the
Partnership is based, in part, on a percentage of the gross revenues or sale
proceeds of the underlying property, the Partnership's income will depend on the
success in the leasing of the underlying property, the management and operation
of such property by the borrower or lessee and upon the market value of the
property upon ultimate disposition.  If the Partnership negotiates a mortgage
loan with a lower fixed interest rate and an additional percentage of the gross
revenues or eventual sale proceeds of the underlying property, and the
underlying property fails to generate increased revenues or to appreciate, the
Partnership will have foregone a potentially greater fixed return without
receiving the benefit of appreciation.  State laws may limit participations.  In
the event of the borrower's bankruptcy, it is possible that as a result of the
Partnership's interest in the gross revenues or sale proceeds, a court could
treat the Partnership as a partner or joint venturer with the borrower, and the
Partnership could lose the priority its security interest would have been given,
or be liable for the borrower's debts.  The Partnership will structure its
participations to avoid being characterized as a partner or joint venturer with
the borrower.

4. RISKS WITH SALE-LEASEBACK TRANSACTIONS.  Leaseback transactions typically
involve the acquisition of land and improvements thereon and the leaseback of
such land and improvements to the seller or another party.  The value of the
land and improvements will depend, in large part, on the performance and
financial stability of the lessee and its tenants, if any.  The tenants' leases
may have shorter terms than the leaseback.  Therefore, the lessee's future
ability to meet payment obligations to the Partnership will depend on its
ability to obtain renewals of such leases or new leases upon satisfactory terms
and the ability of the tenants to meet their rental payments to the lessee.

PREI investigates the stability and creditworthiness of lessees in all
commercial properties it may acquire, including leaseback transactions.
However, a lessee in a leaseback transaction may have few, if any, assets.  The
Partnership will therefore rely for its security on the value of the land and
improvements.  When the Partnership's leaseback interest is subordinate to other
interests in the land or improvements, such as a first mortgage or other lien,
the Partnership's leaseback will be subject to greater risk.  A default by a
lessee or other premature termination of the leaseback may result in the
Partnership being unable to recover its investment unless the property is sold
or leased on favorable terms.  The ability of the lessee to meet its obligations
under the leaseback, and the value of a property, may be affected by a number of
factors inherent in the ownership of real property which are described above.
Furthermore, the long-term nature of a leaseback may, in the future, result in
the Partnership receiving lower average annual rentals. However, this risk  may
be lessened if the Partnership obtains participations in connection with its
leasebacks.

              RELIANCE ON THE PARTNERS AND THE INVESTMENT MANAGER

You do not have a vote in determining the policies of the Partnership or the
Real Property Account.  You also have no right or power to take part in the
management of the Partnership or the Real Property Account.  The investment
manager alone, subject to the supervision of the Partners, will make all
decisions with respect to the management of the Partnership, including the
determination as to what properties to acquire, subject to the investment
policies and restrictions.  Although the Partners have the right to replace
Prudential as the investment manager, it should be noted that Pruco Life is a
direct wholly-owned subsidiary of Prudential, and Pruco Life of New Jersey is an
indirect wholly-owned subsidiary of Prudential.

The Partnership will compete in the acquisition of its investments with many
other individuals and entities engaged in real estate activities, including the
investment manager and its affiliates.  See CONFLICTS OF INTEREST, page 13.
There may be intense competition in obtaining properties or mortgages  in which
the Partnership intends to invest. Competition may result in increased costs of
suitable investments.

                               12 - Real Property
<PAGE>
 
Since the Partnership will continuously look for new investments, you will not
be able to evaluate the economic merit of many of the investments which may be
acquired by the Partnership. You must depend upon the ability of the investment
manager to select investments.

                            INVESTMENT RESTRICTIONS

The Partnership has adopted certain restrictions relating to its investment
activities.  These restrictions may be changed, if the law permits, by the
Partners.  Pursuant to these restrictions, the Partnership will not:
    
1.   Make any investments not related to real estate, other than liquid
     instruments and securities.     

2.   Engage in underwriting of securities issued by others.

3.   Invest in securities issued by any investment company.

4.   Sell securities short.

5.   Purchase or sell oil, gas, or other mineral exploration or development
     programs.

6.   Make loans to the Partners, any of their affiliates, or any investment
     program sponsored by such parties.

7.   Enter into leaseback transactions in which the lessee is Prudential, Pruco
     Life, Pruco Life of New Jersey, their affiliates, or any investment program
     sponsored by such parties.
    
8.   Borrow more than 33 1/3% (pursuant to California state requirements) of the
     value of the assets of the Partnership (based upon periodic valuations and
     appraisals). SEE VALUATION OF CONTRACT OWNERS' PARTICIPATING INTERESTS,
     page 15.     

                             CONFLICTS OF INTEREST

Prudential, as the investment manager, will be subject to various conflicts of
interest in managing the Partnership. Prudential invests in real estate equities
and mortgages for its own general account and for third parties, including
through separate accounts established for the budget of qualified pension and
profit-sharing plans.  Prudential also manages, or advises in the management of,
real estate equities and mortgages owned by other persons.  In addition,
affiliates of Prudential are general partners in publicly offered limited
partnerships that invest in real estate equities and mortgage loans.  Prudential
and its affiliates may engage in business activities which will be competitive
with the Partnership.  Moreover, the Partnership may purchase properties from
Prudential or its affiliates.

The conflicts involved in managing the Partnership include:

1. LACK OF INDEPENDENT NEGOTIATIONS BETWEEN THE PARTNERSHIP AND PRUDENTIAL.  All
agreements and arrangements relating to compensation between the Partnership and
Prudential or any affiliate of Prudential will not be the result of arm's-length
negotiations.

2.  COMPETITION BY THE PARTNERSHIP WITH PRUDENTIAL'S AFFILIATES FOR ACQUISITION
AND DISPOSITION OF INVESTMENTS.  Prudential and its affiliates are involved in
numerous real estate investment activities for Prudential's general account, its
separate accounts, and other entities.  They may involve investment policies
comparable to the Partnership's and may compete with the Partnership for the
acquisition and disposition of investments.  Moreover, additional accounts or
affiliated entities may be formed in the future with investment objectives
similar to those of the Partnership.  In short, existing or future real estate
investment accounts or entities managed or advised by Prudential or its
affiliates may have the same management as the Partnership and may be in
competition with the Partnership regarding real property investments, mortgage
loan investments, leasebacks, and the management and sale of such investments.
Prudential and its affiliates are not obligated to present to the Partnership
any particular investment opportunity, regardless of whether the opportunity
would be suitable for investment by the Partnership.

Prudential and its affiliates have, however, adopted procedures to distinguish
between equity investments available for the Partnership as opposed to the other
programs and entities described above.  If investment accounts or entities
managed by Prudential or its affiliates have investment objectives and policies
similar to the Partnership and are in the 

                               13 - Real Property
<PAGE>
 
market to acquire properties or make investments at the same time as the
Partnership, the following procedures will be followed to resolve any conflict
of interest. The Investment Allocation Procedure ("IAP") has been established to
provide a reasonable and fair procedure for allocating real estate investments
among the several accounts managed by Prudential Real Estate Investors ("PREI").
The IAP is administered by an Allocation Committee composed of the Managing
Directors, Portfolio Management. Allocation decisions are made by vote of the
Allocation Committee, and are approved by the Chief Executive Officer of PREI
("CEO"). Sufficient information on each investment opportunity is distributed to
all portfolio managers, who each indicate to the Allocation Committee their
account's interest in the opportunity. Based on such expressions of interest,
the Allocation Committee allocates the investment opportunity to an account (and
may also determine a back-up account or accounts to receive the allocation in
the event the account, which is first allocated the opportunity, fails to pursue
the investment for any reason) after giving appropriate consideration to the
following factors and with the goal of providing each account a fair allotment
of investment opportunities: (1) the investment opportunity's conformity with an
account's investment criteria and objectives (including property type, size and
location, diversification, anticipated returns, investment structure, etc.); (2)
the amount of funds available for investment (in total and by property type) by
an account; (3) the length of time such funds (in total and by property type)
have been available for investment; (4) any limitations or restrictions upon the
availability of funds for investment; (5) the absolute and relative (to amount
of funds available) amount of funds invested and committed for the account; (6)
whether funds available for investment are discretionary or non-discretionary,
particularly in relation to the timing of the investment opportunity; (7) an
account's prior dealings or investments with the seller, developer, lender or
other counterparty; and (8) other factors which the Allocation Committee feel
should be considered in fairness to all accounts participating in the IAP.

If an account which has been allocated an investment opportunity does not
proceed with the acquisition, and either (i) no back-up account has been
determined by the Allocation Committee, or (ii) all accounts which were deemed
back-up accounts do not proceed with the acquisition, the opportunity may be
reallocated to another account by the Allocation Committee.  If an investment
opportunity is appropriate for more than one account, the Allocation Committee
may (subject to the CEO's approval) permit the sharing of the investment among
accounts which permit such sharing.  Such division of the investment opportunity
may be accomplished by separating properties (in a multi-property investment),
by co-investment, or otherwise.

3. COMPETITION WITH THE PARTNERSHIP FROM AFFILIATES FOR THE TIME AND SERVICES OF
COMMON OFFICERS, DIRECTORS, AND MANAGEMENT PERSONNEL.  As noted above,
Prudential and its affiliates are involved in numerous real estate investment
activities.  Accordingly, many of the personnel of Prudential and its affiliates
who will be involved in performing services for the Partnership have competing
demands on their time.  Conflicts of interest may arise with respect to
allocating time among such entities and the Partnership.  The directors and
officers of Prudential and affiliates will determine how much time will be
devoted to the Partnership affairs.  Prudential believes it has sufficient
personnel to meet its responsibilities to all entities to which it is
affiliated.

4. COMPETITIVE PROPERTIES.  Some properties of affiliates may be competitive
with Partnership properties.  Among other things, the properties could be in
competition with the Partnership's properties for prospective tenants.

5. LESSEE POSITION.  It is possible that Prudential or its affiliates may be a
lessee in one or more of the properties owned by the Partnership.  The terms of
such a lease will be competitive with leases with non-affiliated third parties.
The Partnership limits the amount of space that an affiliate of Prudential may
rent in a property owned by the Partnership.

6. USE OF AFFILIATES TO PERFORM ADDITIONAL SERVICES FOR THE PARTNERSHIP.  The
Partnership may engage Prudential affiliates to provide additional services to
the Partnership, such as real estate brokerage, mortgage servicing, property
management, leasing, property development, and other real estate-related
services.  The Partnership may utilize the services of such affiliates and pay
their fees, as long as the fees paid to an affiliate do not exceed the amount
that would be paid to an independent party for similar services rendered in the
same geographic area.

7. JOINT VENTURES WITH AFFILIATES.  The Partnership may enter into investments
through joint ventures with Prudential, its affiliates, or investment programs
they sponsor.  The Partnership may enter into such a joint venture investment
with an affiliate only if the following conditions are met: (1) the affiliate
must have investment objectives substantially identical to those of the
Partnership; (2) there must be no duplicative property management fee, mortgage
servicing fee or other fees; (3) the compensation payable to the sponsor of the
affiliate must be no greater than that payable to the Partnership's investment
manager; (4) the Partnership must have a right of first refusal to buy if such
affiliate wishes to sell the property held in the joint venture; and (5) the
investment of the Partnership and the affiliate in the joint venture must be
made on the same terms and conditions (although not the same percentage). In
connection 

                               14 - Real Property
<PAGE>
 
with such an investment, both affiliated parties would be required to approve
any decision concerning the investment. Thus, an impasse may result in the event
the affiliated joint venture partners disagree. However, in the event of a
disagreement regarding a proposed sale or other disposition of the investment,
the party not desiring to sell would have a right of first refusal to purchase
the affiliated joint venture partner's interest in the investment. If this
happens, it is possible that in the future the joint venture partners would no
longer be affiliated. In the event of a proposed sale initiated by the joint
venture partner, the Partnership would also have a right of first refusal to
purchase the joint venture partner's interest in the investment. The exercise of
a right of first refusal would be subject to the Partnership's having the
financial resources to effectuate such a purchase.

If the Partnership invests in joint venture partnerships which own properties,
instead of investing directly in the properties themselves, they may be subject
to risks not otherwise present.  These risks include risks associated with the
possible bankruptcy of the Partnership's co-venturer or such co-venturer at any
time having economic or business interests or goals which are inconsistent with
those of the Partnership.

8. PURCHASE OF REAL PROPERTY FROM PRUDENTIAL OR AFFILIATES.  The Partnership may
acquire properties owned by Prudential or its affiliates, subject to compliance
with special conditions designed to minimize the conflicts of interests. The
Partnership may purchase property satisfying the Partnership's investment
objectives and policies from an affiliate only if: (1) the applicable insurance
regulators approve the Partnership's acquisition of real property from
Prudential or affiliates to the extent such approval is required under
applicable insurance regulations; (2) the Partnership acquires the property at a
price not greater than the appraised value, with the appraisal being conducted
by a qualified, unaffiliated appraiser; (3) a qualified and independent real
estate adviser (other than the appraiser) reviews the proposed acquisition and
provides a letter of opinion that the transaction is fair to the Partnership;
and (4) the affiliate has owned the property at least two years, the cost paid
by the affiliate is established, and any increase in the proposed purchase price
over the cost to the affiliate is, in the opinion of the independent real estate
adviser, explicable by material factors (including the passage of time) that
have increased the value of the property.

        THE REAL PROPERTY ACCOUNT'S UNAVAILABILITY TO CERTAIN CONTRACTS

Pruco Life of New Jersey has determined that it is in the best interest of
Contract owners participating in the Real Property Account to provide the Real
Property Account with the flexibility to engage in transactions that may be
prohibited if the Real Property Account accepts funds under Contracts subject to
ERISA or the prohibited transaction excise tax provisions of the Internal
Revenue Code.  Accordingly, owners of Pruco Life of New Jersey Contracts that
are purchased in connection with (1) IRAs; (2) tax deferred annuities subject to
Section 403(b) of the Code; (3) other employee benefit plans which are subject
to ERISA; or (4) prohibited transaction excise tax provisions of the Code, may
not select the Real Property Account as one of the investment options under
their Contract. By not offering the Real Property Account as an investment
option under such contracts, Pruco Life of New Jersey is able to comply with
state insurance law requirements that policy loans be made available to Contract
owners.

             VALUATION OF CONTRACT OWNERS' PARTICIPATING INTERESTS

A Contract owner's interest in the Real Property Account will initially be the
amount they allocated to the Real Property Account. Thereafter, that value will
change daily.  The value of a Contract owner's interest in the Real Property
Account at the close of any day is equal to its amount at the close of the
preceding day, multiplied by the "net investment factor" for that day arising
from the Real Property Account's participation in the Partnership, plus any
additional amounts allocated to the Real Property Account by the Contract owner,
and reduced by any withdrawals by the Contract owner from the Real Property
Account and by the applicable Contract charges recorded in that Contract's
subaccount.  Some of the charges will be made: (1) daily; (2) on the Contract's
monthly anniversary date; (3) at the end of each Contract year; and (4) upon
withdrawal or annuitization.  Periodically Pruco Life of New Jersey will
withdraw from the Real Property Account an amount equal to the aggregate charges
recorded in the subaccounts.
   
The "net investment factor" is calculated on each business day by dividing the
value of the net assets of the Partnership at the end of that day (ignoring, for
this purpose, changes resulting from new contributions to or withdrawals from
the Partnership) by the value of the net assets of the Partnership at the end of
the preceding business day.  The value of the net assets of the Partnership at
the end of any business day is equal to the sum of all cash held by the
Partnership plus the aggregate value of the Partnership's liquid securities and
instruments, the      
                
                               15 - Real Property
<PAGE>
 
individual real properties and the other real estate-related investments owned
by the Partnership, determined in the manner described below, and an estimate of
the accrued net operating income earned by the Partnership from properties and
other real estate-related investments, reduced by the liabilities of the
Partnership, including the daily investment management fee and certain other
expenses attributable to the operation of the Partnership. See CHARGES, page 17.
    
The Partnership may invest in various liquid securities and instruments.  These
investments will generally be carried at their market value as determine by a
valuation method which the Partners deem appropriate for the particular type of
liquid security or instrument.     

The value of the individual real properties and other real estate-related
investments, including mortgages, acquired by the Partnership will be determined
as follows.  Each property or other real estate-related investment acquired by
the Partnership will initially be valued at its purchase price.  In acquiring a
property or other real estate-related investment, Prudential will not obtain an
independent appraisal but will instead rely on its own analysis of the
investment's fair market value.  Thereafter, all properties and most real
estate-related investments will ordinarily be appraised by an independent
appraiser at least annually.  At least every three months, Prudential will
review each property or other real estate-related investments and adjust its
valuation if it concludes there has been a change in the value of the property
or other real estate-related investment since the last valuation.  The revised
value will remain in effect and will be used in each day's calculation of the
value of the Partnership's assets until the next review or appraisal.  It should
be noted that appraisals are only estimates and do not necessarily reflect the
realizable value of an investment.

The estimated amount of the net operating income of the Partnership from
properties and other real estate-related investments will be based on estimates
of revenues and expenses for each property and other real estate-related
investments.  Annually, Prudential will prepare a month-by-month estimate of the
revenues and expenses ("estimated net operating income") for each property and
other real estate-related investments owned by the Partnership.  Each day
Prudential will add to the value of the assets, as determined above, a
proportionate part of the estimated net operating income for the month.  In
effect, Prudential will establish a daily accrued receivable of the estimated
net operating income from each property and other real estate-related
investments owned by the Partnership (the "daily accrued receivable").  On a
monthly basis, the Partnership will receive a report of actual operating results
for each property and other real estate-related investments ("actual net
operating income").  Such actual net operating income will be recognized on the
books of the Partnership and the amount of the then-outstanding daily accrued
receivable will be correspondingly adjusted.  In addition, as cash from a
property or other real estate-related investment is actually received by the
Partnership, receivables and other accounts will be appropriately adjusted.
Periodically, but at least every three months, Prudential will review its
prospective estimates of net operating income in light of actual experience and
make an adjustment to such estimates if circumstances indicate that such an
adjustment is warranted. Prudential follows this practice of accruing estimated
net operating income from properties and other real estate-related investments
because net operating income from such investments is generally received on an
intermittent rather than daily basis, and the Partners believe it is more
equitable to participating Contract owners if such net operating income is
estimated and a proportionate amount is recognized daily.  Because the daily
accrual of estimated net operating income is based on estimates that may not
turn out to reflect actual revenue and expenses, Contract owners will bear the
risk that this practice will result in the undervaluing or overvaluing of the
Partnership's assets.

Prudential may adjust the value of any asset held by the Partnership based on
events that have increased or decreased the realizable value of a property or
other real estate-related investment.  For example, adjustments may be made for
events indicating an impairment of a borrower's or a lessee's ability to pay any
amounts due or events which affect the property values of the surrounding area.
There can be no assurance that the factors for which an adjustment may be made
will immediately come to the attention of Prudential.  Additionally, because the
evaluation of such factors may be subjective, there can be no assurance that
such adjustments will be timely made in all cases where the value of the
Partnership's investments may be affected.  All adjustments made to the
valuation of the Partnership's investments, including adjustments to estimated
net operating income, the daily accrued receivable, and adjustments to the
valuation of properties and other real estate-related investments, will be on a
prospective basis only.

The above method of valuation of the Partnership's assets may be changed,
without the consent of Contract owners, should the Partners determine that
another method would more accurately reflect the value of the Partnership's
investments.  Changes in the method of valuation could result in a change in the
Contract Fund values which may have either an adverse or beneficial effect on
Contract owners.  Information concerning any material change in the 

                               16 - Real Property
<PAGE>
 
valuation method will be given to all Contract owners in the annual report of
the operations of the Real Property Account.

Although the above-described valuation methods have been adopted because the
Partners believe they will provide a reasonable way to determine the fair market
value of the Partnership's investments, there may well be variations between the
amount realizable upon disposition and the Partnership's valuation of such
assets.  Contract owners may be either favorably or adversely affected if the
valuation method results in either overvaluing or undervaluing the Partnership's
investments.  If a Contract owner invests in the Real Property Account at a time
in which the Partnership's investments are overvalued, the Contract owner will
be credited with less of an interest than if the value had been correctly
stated.  A Contract owner withdrawing from the Real Property Account during such
time will receive more than he or she would if the value had been correctly
stated, to the detriment of other Contract owners.  The converse situation will
exist if the Partnership's assets are undervalued.

                         BORROWING BY THE PARTNERSHIP
    
The Partnership may borrow for Partnership purposes, including to meet its
liquidity requirements and the leveraging of currently-owned property to buy new
property, subject to a maximum debt to value ratio of 33 1/3% (pursuant to
California state requirements) based on the aggregate value of all Partnership
assets. The Partnership will bear the cost of all such borrowings.  The Real
Property Account, and Contract owners participating in it, will bear a portion
of any borrowing costs equal to their percentage interest in the Partnership.
Moreover, although the Partnership will generally make unleveraged investments,
it reserves the right to borrow up to 80% of the value of a property (with the
value of a property determined as explained under VALUATION OF CONTRACT OWNERS'
PARTICIPATING INTERESTS, page 15).  Increasing the Partnership's assets through
leveraged investments would increase the compensation paid to Prudential since
its investment management fee is a percentage of the Partnership's gross assets.
Any borrowing by the Partnership would increase the Partnership's risk of loss.
It could also inhibit the Partnership from achieving its investment objectives
because the Partnership's payments on any loans would have to be made regardless
of the profitability of its investments.     

                                    CHARGES

Pursuant to an investment management agreement, Prudential charges the
Partnership a daily investment management fee which is equal to an effective
annual rate of 1.25% of the average daily gross assets of the Partnership.
Certain other expenses and charges attributable to the operation of the
Partnership are also charged against the Partnership.  In acquiring an
investment, the Partnership may incur various types of expenses paid to third
parties, including but not limited to, brokerage fees, attorneys' fees,
architects' fees, engineers' fees, and accounting fees.  After acquisition of an
investment, the Partnership will incur recurring expenses for the preparation of
annual reports, periodic appraisal costs, mortgage servicing fees, annual audit
charges, accounting and legal fees, and various administrative expenses.  These
expenses will be charged against the Partnership's assets.  Some of these
operating expenses represent reimbursement of Prudential for the cost of
providing certain services necessary to the operation of the Partnership, such
as daily accounting services, preparation of annual reports, and various
administrative services. Prudential charges the Partnership mortgage loan
servicing fees pursuant to the standards outlined in item 6 under CONFLICTS OF
INTEREST, page 13.  In addition to the various expenses charged against the
Partnership's assets, other expenses such as insurance costs, taxes, and
property management fees will ordinarily be deducted from rental income, thereby
reducing the gross income of the Partnership.

As explained earlier, charges to the Contracts will be recorded in the
corresponding subaccounts of the Real Property Account.  From time to time,
Pruco Life of New Jersey will withdraw from the Real Property Account an amount
equal to the aggregate amount of these charges.  Aside from the charges to the
Contracts, Pruco Life of New Jersey does not charge to the Real Property Account
for the expenses involved in the Real Property Account's operation. The Real
Property Account will however bear its proportionate share of the charges made
to the Partnership as described above.

The Partnership is not a taxable entity under the provisions of the Internal
Revenue Code.  The income, gains, and losses of the Partnership are attributed,
for federal income tax purposes, to the Partners in the Partnership.  The
earnings of the Real Property Account are, in turn, taxed as part of the
operations of Pruco Life of New Jersey.  Pruco Life of New Jersey is currently
not charging the Real Property Account for company federal income taxes.  Pruco
Life of New Jersey may make such a charge in the future.

                               17 - Real Property
<PAGE>
 
Under current laws Pruco Life of New Jersey may incur state and local taxes (in
addition to premium taxes) in several states.  At present, Pruco Life of New
Jersey does not charge these taxes against the Contracts or the Real Property
Account, but Pruco Life of New Jersey may decide to charge the Real Property
Account for such taxes in the future.

                          RESTRICTIONS ON WITHDRAWALS

Before allocating any portion of your net premium or purchase payments, or
transferring any portion of your Contract Fund, to the Real Property Account,
you should be aware that withdrawals from the Real Property Account may have
greater restrictions than the other variable investment options available under
the Contracts.  Pruco Life of New Jersey reserves the right to restrict
transfers into or out of the Real Property Account.  Apart from the limitations
on transfers out of the Real Property Account described below, Pruco Life of New
Jersey will only restrict transfers out of the Real Property Account if there is
insufficient cash available to meet Contract owners' requests and prompt
disposition of the Partnership's investments to meet such requests could not be
made on commercially reasonable terms.

Pruco Life of New Jersey will pay any death benefit, cash surrender value,
withdrawal or loan proceeds within seven days after receipt at a Pruco Life of
New Jersey Service Office of all the documents required for such a payment.
Other than the death benefit, which is determined as of the date of death for
life insurance products, the amount will be determined as of the date of receipt
of the request.
    
The funds necessary to pay any death benefit, cash surrender value, withdrawal
or loan proceeds funded by the Real Property Account will normally be obtained,
first, from any cash flows into the Real Property Account on the day the funds
are required.  If, on the day the funds are required, cash flows into the Real
Property Account are less than the amount of funds required, Pruco Life of New
Jersey will seek to obtain such funds by withdrawing a portion of its interest
in the Partnership.  The Partnership will normally obtain funds to meet such a
withdrawal request from its net operating income and from the liquid securities
and instruments it holds.  If the Partners determine that these sources are
insufficient to meet anticipated withdrawals from the Partnership, the
Partnership may use a line of credit or otherwise borrow up to 33 1/3% (pursuant
to California state requirements) of the value of the Partnership's assets.  SEE
BORROWING BY THE PARTNERSHIP, page 17.  If the Partners determine that such a
borrowing by the Partnership would not serve the best interests of Contract
owners, Pruco Life of New Jersey may, in the event of a Contract loan or
withdrawal, rather than take the amount of any loan or withdrawal request
proportionately from all investment options under the Contract (including the
Real Property Account), take any such loan or withdrawal first from the other
investment options under the Contract.     

Transfers from the Real Property Account to the other investment options
available under the Contract are currently permitted only during the 30-day
period beginning on the Contract anniversary.  The maximum amount that may be
transferred out of the Real Property Account each year is the greater of: (a)
50% of the amount invested in the Real Property Account or (b) $10,000.  Such
transfer requests received prior to the Contract anniversary will be effected on
the Contract anniversary.  Transfer requests received within the 30-day period
beginning on the Contract anniversary will be effected as of the end of the
valuation period in which a proper written request or authorized telephone
request is received.  The "valuation period" means the period of time from one
determination of the value of the amount invested in the Real Property Account
to the next.  Such determinations are made when the value of the assets and
liabilities of the Partnership is calculated, which is generally at 4:15 p.m.
Eastern time on each day during which the New York Stock Exchange is open.
Transfers into or out of the Real Property Account are also subject to the
general limits under the Contracts.

   RESTRICTIONS ON CONTRACT OWNERS' INVESTMENT IN THE REAL PROPERTY ACCOUNT

As explained earlier, identification and acquisition of real estate investments
meeting the Partnership's investment objectives is a time-consuming process.
Because the Real Property Account and the Partnership are managed so they will
not become investment companies subject to the Investment Company Act of 1940,
the portion of the Partnership's assets that may be invested in securities, as
opposed to non-securities real estate investments, is strictly limited.  For
these reasons, Pruco Life of New Jersey reserves the right to restrict or limit
Contract owners' allocation of funds to the Real Property Account.  Any such
restrictions are likely to take the form of restricting the timing, amount
and/or frequency of transfers into the Real Property Account and/or precluding
Contract owners who have not previously selected the Real Property Account from
allocating a portion of their net premiums or purchase payments to the Real
Property Account.

                               18 - Real Property
<PAGE>
 
                       FEDERAL INCOME TAX CONSIDERATIONS

The federal income tax treatment of Contract benefits is described briefly in
the attached prospectus for the particular Contract you selected.  Pruco Life of
New Jersey believes that the same principles will apply with respect to
Contracts funded in whole or part by the Real Property Account.  The
Partnership's conformity with the diversification standards for the investments
of variable life insurance and variable annuity separate accounts is essential
to ensure that treatment.  See GENERAL INVESTMENT AND OPERATING POLICIES, page
9.  Prudential urges you to consult a qualified tax adviser.

Under the Internal Revenue Code, the Partnership is not a taxable entity and any
income, gains or losses of the Partnership are passed through to the Partners,
including Pruco Life of New Jersey, with respect to the Real Property Account.
The Real Property Account is not a separate taxpayer for purposes of the
Internal Revenue Code.  The earnings of the Real Property Account are taxed as
part of the operations of Pruco Life of New Jersey.  No charge is currently
being made to the Real Property Account for company federal income taxes.  We
may make such a charge in the future, see CHARGES, page 17.

                         DISTRIBUTION OF THE CONTRACTS

As explained in the attached prospectus for the Contracts, Pruco Securities
Corporation, an indirect, wholly-owned subsidiary of Prudential, acts as the
principal underwriter of the Contracts.  Consult that prospectus for information
about commission scales and other facts relating to sale of the Contracts.

                               STATE REGULATION

Pruco Life of New Jersey is subject to regulation and supervision by the
Department of Insurance of the State of New Jersey, which periodically examines
its operations and financial condition.  It is also subject to the insurance
laws and regulations of all jurisdictions in which it is authorized to do
business.

Pruco Life of New Jersey is required to submit annual statements of its
operations, including financial statements, to the insurance departments of the
various jurisdictions in which it does business to determine solvency and
compliance with local insurance laws and regulations.

In addition to the annual statements referred to above, Pruco Life of New Jersey
is required to file with New Jersey and other jurisdictions a separate statement
with respect to the operations of all its variable contract accounts, in a form
promulgated by the National Association of Insurance Commissioners.

                            ADDITIONAL INFORMATION
    
Pruco Life of New Jersey has filed a registration statement with the SEC under
the Securities Act of 1933, relating to the offering described in this
prospectus.  This prospectus does not include all of the information set forth
in the registration statement.  Certain portions have been omitted pursuant to
the rules and regulations of the SEC.  All reports and information filed by
Pruco Life of New Jersey can be inspected and copied at the Public Reference
Section of the Commission at 450 Fifth Street, Room 1024, N.W., Washington, D.C.
20549, and at certain of its regional offices: Midwestern Regional Office,
CitiCorp Center, 500 West Madison Street, Suite 1400, Chicago, IL 60661-2511;
Northeastern Regional Office SEC, 7 World Trade Center, Suite 1300, New York, NY
10048.     
    
The Securities and Exchange Commission ("SEC") maintains a Web site
(http://www.sec.gov) that contains material incorporated by reference and other
information regarding registrants that file electronically with the SEC.     

Further information may also be obtained from Pruco Life of New Jersey.  The
address and telephone number are on the cover of this prospectus.

                               19 - Real Property
<PAGE>
 
                                    EXPERTS
    
The financial statements of The Partnership as of December 31, 1998 and 1997 and
for each of the three years in the period ended December 31, 1998 and the
financial statements of the Real Property Account as of December 31, 1998 and
1997 and for each of the three years in the period ended December 31, 1998
included in this prospectus have been so included in reliance on the reports of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting. PricewaterhouseCoopers LLP's
principal business address is 1177 Avenue of the Americas, New York, New York
10036.     

                                  LITIGATION

No litigation is pending, and no litigation is known to be contemplated by
governmental authorities, that would have an adverse material effect upon the
Real Property Account or the Partnership.

                             YEAR 2000 COMPLIANCE
    
The services provided to you as a purchaser of a Pruco Life of New Jersey
variable annuity contract and/or variable life insurance contract depend on the
smooth functioning of numerous computer systems.  Many computer systems in use
today are programmed to recognize only the last two digits of a date as the
year.  As a result, any systems using this kind of programming can not
distinguish a date using "00" and may treat it as "1900" instead of "2000."
This problem may impact computer systems that store business information, but it
could also affect other equipment used in our business like telephone, fax
machines and elevators.  If this problem is not corrected, the "Year 2000" issue
could affect the accuracy and integrity of business records.  Prudential's
regular business operations could be interrupted as well as those of other
                                                 --                       
companies that deal with us.     
    
In addition, the operations of the mutual funds associated with Pruco Life of
New Jersey variable annuity contracts and variable life insurance contracts
could experience problems resulting from the Year 2000 issue.  Please refer to
the respective mutual fund's prospectus for information regarding their approach
to Year 2000 concerns.  The following describes Prudential's effort to address
Year 2000 concerns.     
    
To address this potential problem Prudential, as the ultimate parent company of
Pruco Life of New Jersey, organized its Year 2000 efforts around the following
three areas:     
    
o   BUSINESS SYSTEMS - Computer programs directly used to support our business;
    ----------------                                                           
         
o   INFRASTRUCTURE - Computers and other business equipment like telephones 
    --------------
    and fax machines; and     
    
o   BUSINESS PARTNERS - Year 2000 readiness of essential business partners.     
    -----------------                                                      
    
BUSINESS SYSTEMS.  The business systems component includes a wide range of
- -----------------                                                         
computer programs that directly support Prudential's business operations
including systems for: insurance product processing, securities trading,
personnel record keeping and general accounting systems.  All business systems
were analyzed to determine whether each computer program with a Year 2000
problem should be retired, replaced or renovated.  The majority of this work has
been completed.  A few remaining programs are currently being tested and
completion of this process is expected by June 1999.     
    
INFRASTRUCTURE.  As with business applications, we established a specific
- ---------------                                                          
methodology and process for addressing infrastructure issues. The infrastructure
effort includes mainframe computer system hardware and operating system
software, mid-range systems and servers, telecommunications equipment and
systems, buildings and facilities systems, personal computers, and vendor
hardware and software.  Other than desktop systems, substantially all other
infrastructure systems have been tested.  Presently a small number of midrange
computers, and building and facility systems are still in the testing phase.  We
expect to have the infrastructure implementation process completed by June 1999.
         
BUSINESS PARTNERS.  Prudential recognizes the importance of determining the Year
- ------------------                                                              
2000 readiness of external business relationships especially those that involve
electronic data transfer products and services, and products that impact our
essential business processes. Prudential first classified each business partner
as "highly critical" or "less critical" to our business and then began to
develop risk assessment and contingency plans to address the potential 
     

                               20 - Real Property
<PAGE>
 
    
that a business partner could experience a Year 2000 failure. All highly
critical business partner relationships have been assessed and contingency
planning is completed. Risk assessment and contingency planning continues for
less critical business partners, and the target completion date for these
relationships is June 1999.     
    
Prudential believes that the Business Systems, Infrastructure and Business
Partners components of the Year 2000 project are substantially on schedule.  A
small number of the projects may not meet their targeted completion date.
However, Prudential expects that  these projects will be completed by
September,mid 1999.  If there are any delays, they should not have a significant
impact on the timing of the project as a whole.     
    
THE COST OF YEAR 2000 READINESS     
    
Prudential is funding the Year 2000 program from internal operating budgets, and
estimates that its total costs to address the Year 2000 issue will total
approximately $220 million.  Because these expenses were part of the operating
budget, they did not impact the management of variable annuity or variable life
insurance contracts.  During the course of the Year 2000 program, some optional
computer projects have been delayed, but these delays have not had any material
effect on variable annuity or variable life insurance contracts.     
    
YEAR 2000 RISKS AND CONTINGENCY PLANNING     
    
Prudential believes that it is well positioned to lessen the impact of the Year
2000 problem.  However, given the nature of this issue, we can not be 100%
certain that we are completely prepared, particularly because we can not be
certain of Year 2000 readiness of third parties.  As a result, we are unable to
determine at this time whether the consequences of Year 2000 failures may have a
material adverse effect on the results of Prudential's operations, liquidity or
financial condition.  In the worst case, it is possible that a Year 2000
technology failure, whether internal or external, could have a material impact
on Prudential's results of operations, liquidity, or financial position.  If
Prudential is unable to address the Year 2000 problem, we may have difficulty in
responding to your incoming phone calls, calculating your unit values or
processing withdrawals and purchase payments.  It is also possible that the
mutual funds associated with Pruco Life of New Jersey variable annuity contracts
and variable life insurance contracts will be unable to value their securities,
in turn creating difficulties in purchasing or selling shares of the respective
mutual fund and calculating corresponding unit asset values.  The objective of
Prudential's Year 2000 program has been to reduce these risks as much as
possible.     
    
Most of the operations of Pruco Life of New Jersey variable annuity contracts
and variable life insurance contracts involve such a large number of individual
transactions that they can only be handled with the help of computers.  As a
result, our current contingency plans include responses to the failure of
specific business programs or infrastructure components.  However, our
contingency responses are now being reviewed and we expect to finalize them by
June, 1999 to ensure that they are workable under the special conditions of a
Year 2000 failure.  Prudential believes that with the completion of its Year
2000 program as scheduled, the possibility of significant interruptions of
normal operations will be reduced.     

                          REPORTS TO CONTRACT OWNERS

If you allocate a portion of your Contract Fund to the Real Property Account,
Pruco Life of New Jersey will mail you an annual report containing audited
financial statements for the Partnership and an annual statement showing the
status of your Contract Fund and any other information that may be required by
applicable regulation or law.

      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND   
                             RESULTS OF OPERATIONS
    
All of the assets of "the Real Property Account are invested in "the
Partnership.  Correspondingly, the liquidity, capital resources and results of
operations for the Real Property Account are contingent upon the Partnership.
Therefore, all of management's discussion of these items is at the Partnership
level.  The partners in the Partnership are tThe Prudential Insurance Company of
America, Pruco Life Insurance Company,  and Pruco Life Insurance Company of New
Jersey (collectively, "the "Partners").     
    
The following analysis of the liquidity and capital resources and results of
operations of the Partnership should be read in conjunction with the audited
financial statements and the accompanying footnotes and other financial
information included elsewhere herein.     

                               21 - Real Property
<PAGE>
 
LIQUIDITY AND CAPITAL RESOURCES

As of December 31, 1998, the Partnership's liquid assets consisting of cash,
cash equivalents and marketable securities were $73.5 million, an increase of
$46.7 million from December 31, 1997. This increase was due to net proceeds from
the sales of the Partnership's industrial property located in Pomona, CA and an
apartment complex located in Farmington Hills, MI. In addition, continuing
operations from the Partnership's investment properties contributed $20.6
million to cash during 1998. Sources of liquidity include net cash flow from
property operations, interest from short-term investments, and dividends from
REIT shares.

The Partnership generally holds approximately 10% of its assets in cash or
invested in liquid instruments and securities, however, its investment policy
allows up to 30% investment in cash and short-term obligations. At December 31,
1998, 30% of the Partnership's assets consisted of cash, cash equivalents and
marketable securities.

Prudential has committed to fund up to $100 million to enable the Partnership to
acquire real estate investments. Contributions to the Partnership under this
commitment are utilized for property acquisitions, and returned to Prudential on
an ongoing basis from contract owners' net contributions and other available
cash. The amount of the commitment is reduced by $10 million for every $100
million in current value net assets of the Partnership. As of December 31, 1998,
Prudential's equity interest in the Partnership under this commitment was $51
million. At the present time, Prudential does not intend to make further
contributions during the 1999 fiscal year.

The Partners made no withdrawals during 1998; however, on February 1, 1999, the
Partners made a $30 million withdrawal from excess cash. Additional withdrawals
may be made by the Partners during 1999 based upon the percentage of assets
invested in short-term obligations, and taking into consideration anticipated
cash needs of the Partnership including potential property acquisitions,
property dispositions and capital expenditures. Management anticipates that its
current liquid assets and ongoing cash flow from operations will satisfy the
Partnership's needs over the next twelve months and the foreseeable future.

During 1998, the Partnership spent $5.7 million in capital expenditures for
tenant alterations, and improvements in land and buildings. The majority of the
capital expenditures were made to reconfigure the Lisle, IL office building for
multi-tenant capability as it was previously occupied by a single tenant.

RESULTS OF OPERATIONS

The following is a brief discussion of the Partnership's results of operations
for the years ended December 31, 1998, 1997 and 1996.

1998 VS. 1997

The following table presents a comparison of the Partnership's property results
of operations, and realized and unrealized gains or losses by investment type,
for the twelve months ended December 31, 1998 and December 31, 1997.

<TABLE>   
<CAPTION>

                                                       YEAR ENDED DECEMBER 31,
                                                      1998                1997
                                                 ----------------   -----------------

NET INVESTMENT INCOME:
<S>                                                <C>                 <C>    
Office properties                                    $ 7,269,613         $ 5,499,107
Apartment complexes                                    4,493,384           3,891,465
Retail property                                        2,702,234           2,856,357
Industrial properties                                  1,325,320           2,138,111
Income from interest in properties                        33,462             435,296
Dividend income from real
  estate investment trust                                669,100             158,184
Other (including interest income,
  investment management fee, etc.)                     (659,600)         (1,188,773)

                                                 ----------------   -----------------
TOTAL NET INVESTMENT INCOME                         $ 15,833,513        $ 13,789,747
                                                 ================   =================
</TABLE>    

                               22 - Real Property
<PAGE>
 
<TABLE>   
<CAPTION>


                                                       YEAR ENDED DECEMBER 31,
                                                      1998                1997
                                                 ----------------   -----------------

REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS:
<S>                                                <C>                   <C>    
Office properties                                    $ 3,034,542         $ 1,897,749
Apartment complexes                                    2,387,054           1,053,061
Retail property                                       (1,312,296)          1,109,099
Industrial properties                                  1,563,429           1,616,942
Interest in properties                                    91,538             284,581
Real estate investment trust                            (969,156)          2,523,800
                                                 ----------------   -----------------
TOTAL NET REALIZED AND UNREALIZED GAIN ON
INVESTMENTS                                          $ 4,795,111         $ 8,485,232
                                                 ----------------   -----------------
</TABLE>    
    
The Partnership's net investment income for 1998 was $15.8 million, an increase
of $2.0 million from the prior year. This increase was primarily the result of
increased revenues from real estate and improvements partially offset by
increased operating expenses.     
    
Revenue from real estate and improvements was $24.6 million in 1998, an increase
of $3.0 million, or 13.9%, from 1997. This increase was primarily due to higher
occupancy at the Lisle, IL office building and the Aurora, CO distribution
center coupled with increased rental rates on other properties.     
    
Interest on short-term investments decreased $0.4 million from 1997. This was
primarily due to lower average cash and cash equivalent balances during 1998
compared to the prior year. Cash and cash equivalents through the third quarter
of 1998 averaged approximately $30.0 million, but increased significantly in the
last quarter of 1998 due to the sale of two properties in Pomona, CA and
Farmington Hills, MI.     
    
Property operating expenses increased $0.8 million, or 23.5%, from 1997. This
increase was due primarily to a full year's operating costs (i.e. electricity,
repair and maintenance, water, etc.) for one of the Brentwood, TN properties
which was acquired in late 1997, in addition to operating expenses incurred by
the Partnership on vacant properties.     
    
Administrative expenses decreased $0.3 million or 16.1%. This decrease was due
primarily to a reduction in legal expenses.     
    
There was no interest expense during 1998 due to the Partnership's exercise of
its purchase option under the capital lease obligation.     
    
OFFICE PROPERTIES     
    
In 1998, net investment income from property operations for the office
properties increased $1.8 million, or 32.2%, from prior year. This increase was
primarily due to a full year's net investment income for one of the Brentwood,
TN properties which was acquired in late 1997, as well as the leasing of vacant
space in the Lisle, IL office property.     
    
Office properties experienced a net unrealized gain of $3.0 million in 1998 due
to improving office market conditions in most of the geographical areas where
the Partnership has office properties, particularly, the Oakbrook Terrace, IL
office property in suburban Chicago.     
    
Occupancy at the Beaverton, OR; Oakbrook Terrace, IL; and Brentwood, TN
properties remained at 100% as of December 31, 1997 while occupancy at the
Lisle, IL office property increased from 37% to 96% at December 31, 1998.
Occupancy at the Morristown, NJ property decreased from 99% to 86%.     

                               23 - Real Property
<PAGE>
 
   
APARTMENT COMPLEXES     
   
Net investment income from property operations for the apartment complexes
increased $0.6 million, or 15.5%, from 1997. The majority of this increase was
due to increased rental rates at the Atlanta, GA apartment complex.     
    
Holdings in the Partnership's two apartment complexes experienced a net
unrealized gain of $0.6 million during 1998. The Atlanta, GA property was the
largest contributor to the gain as it appreciated $0.4 million. The gain was
attributable to increased rental rates at the property. The Raleigh, NC property
experienced a net unrealized gain of $0.2 million due to increased occupancy
rates. The Farmington Hills, MI property was sold on October 7, 1998 for a price
of $16.9 million, which resulted in a realized gain of $1.7 million.     
    
At the end of December 31, 1998, occupancy at the Atlanta, GA and Raleigh, NC
apartment complex was 96% and 93%, respectively.     
    
RETAIL PROPERTIES     
    
In 1998, the retail center experienced a net unrealized loss of $1.3 million,
which is a reflection of lower rents. Occupancy at the shopping center was 98%
at December 31, 1998, which was an increase of 2% from the prior year.     
    
INDUSTRIAL PROPERTIES     
    
Net investment income from property operations for the industrial properties
decreased $0.8 million, or 38.0%, from 1997. The decrease was attributable to
the sale of Pomona Industrial Park, which accounted for 82% of the 
decrease.     
    
The three industrial properties experienced a net unrealized gain of $0.3
million during 1998. The Pomona, CA property was sold on December 17, 1998 for
$21.4 million, which resulted in a realized gain of $1.2 million.     
    
Occupancy at the Bolingbrook, IL property remained unchanged at 100%. Occupancy
at the Salt Lake City, UT and Aurora, CO property increased to 33.6% and 46%,
respectively from prior year.     
    
REAL ESTATE INVESTMENT TRUST     
    
On September 24, 1997 the Partnership acquired 506,894 shares of Meridian
Industrial REIT. Dividend income from the REIT increased $0.5 million from 
1997.     
    
The Partnership held 506,894 shares of Meridian Industrial REIT throughout 1998.
As of December 31, 1998, the REIT shares experienced an unrealized loss of $1.0
million. The Valuation Unit of Prudential applies a 3% discount to the market
value of the REIT shares. This discount is applied because of the restriction
which limits the number of shares that can be publicly traded during any six
month period to 30% of the total shares originally acquired.     
    
OTHER     
    
Other net investment loss, which includes interest income from short-term
investments, investment management fees, and expenses not related to property
activities, narrowed by $0.5 million. The improved result was due to increased
investment management fee in addition to a reduction in administrative 
expenses.     
    
1997 VS. 1996     
    
The following table presents a comparison of the Partnership's property results
of operations, and realized and unrealized gains or losses by investment type,
for the twelve months ended December 31, 1997 and December 31, 1996.     

                               24 - Real Property
<PAGE>
 
<TABLE>     
<CAPTION> 
                                                   YEAR ENDED DECEMBER 31,
                                                     1997               1996
                                           --------------------   ------------------

NET INVESTMENT INCOME:
<S>                                              <C>                  <C> 
Office properties                                  $ 5,499,107          $ 5,817,497
Apartment complexes                                  3,891,465            3,925,750
Retail property                                      2,856,357            3,129,390
Industrial properties                                2,138,111            3,188,769
Income from interest in properties                     435,296              606,558
Dividend income from real
  estate investment trust                              158,184                    -
Other (including interest income,
  investment management fee, etc.)                 (1,188,773)          (1,248,446)

                                           --------------------   ------------------
TOTAL NET INVESTMENT INCOME                       $ 13,789,747         $ 15,419,518
                                           ====================   ==================


REALIZED AND UNREALIZED GAIN
  ON INVESTMENTS:

Office properties                                  $ 1,897,749        ($ 1,654,344)
Apartment complexes                                  1,053,061           1,209,970
Retail property                                      1,109,099          (3,786,554)
Industrial properties                                1,616,942            (553,655)
Interest in properties                                 284,581                    -
Real estate investment trust                         2,523,800                    -
                                           --------------------   ------------------
TOTAL NET REALIZED AND UNREALIZED GAIN ON
INVESTMENTS                                        $ 8,485,232        ($ 4,784,583)
                                           ====================   ==================
</TABLE>      
    
The Partnership's net investment income for 1997 was $13.8 million, a decrease
of $1.6 million from 1996. This decrease was primarily the result of market
conditions in the industrial properties.    
    
Income from interest in properties relates to the Partnership's 50%
co-investment in several warehouse properties (the unit warehouses). Income from
this source was $0.4 million in 1997, a decrease of 28.2% from 1996. This
decrease was attributable to the sale of the Partnership's interest in these
properties on September 30, 1997.     
    
Administrative expenses on the Statement of Operations include both those
related to property operations and the administration of the Partnership.
Property administrative expenses in 1997 were $2.0 million, an increase of $0.4
million, or 21.5%, from 1996. This increase was primarily due to the acquisition
of three new properties as well as a full year of administrative expenses for a
property acquired at the end of 1996. Administrative expenses related to the
Partnership were $0.3 million in 1997, an increase of $0.1 million, or 49.7%,
from 1996. Increased legal reserves relating to potential litigation contributed
to the majority of the variance.     
    
Property operating expenses for 1997 were $3.3 million, an increase of $0.4
million, or 13.5%, from 1996. This increase was primarily due to a full year of
ownership in 1997 of the office property in Beaverton, OR, and expenses incurred
in 1997 for new acquisitions, such as, the industrial buildings in Salt Lake
City, UT and Aurora, CO. Together these three properties contributed $0.3
million to the increased operating expenses. The acquisition of the office
building in Brentwood, TN contributed $0.1 million to the increase.     
    
OFFICE PROPERTIES     
    
Net investment income from property operations for the office properties in 1997
was $5.5 million. This was a decrease of $0.3 million or 5.5% from 1996.     
    
The office properties experienced a net unrealized gain of $1.9 million in 1997.
The office property in Oakbrook Terrace, IL experienced the largest unrealized
gain that was attributable to the improving office market conditions in      

                               25 - Real Property
<PAGE>
 
    
suburban Chicago. In addition, the Morristown, NJ and Brentwood, TN office
properties also experienced net unrealized gains of $0.5 million and $0.6
million, respectively.     
    
The Partnership acquired a second office property in Brentwood, TN. The 97,378
square foot suburban office building was acquired on September 15, 1997 for $9.5
million. Occupancy at the time of acquisition, was at maximum capacity.     
    
Occupancy at the Beaverton, OR; Oakbrook Terrace, IL; and Brentwood, TN
properties remained unchanged from December 31, 1996 at 100% . Occupancy at the
Morristown, NJ property increased from 93% to 100% while occupancy at the Lisle,
IL office property dropped from 100% to 37% in 1997.     
    
APARTMENT COMPLEXES     
    
In 1997, net investment income from apartment property operations was $3.9
million which was unchanged from the prior year.     
    
The three apartment communities experienced a net unrealized gain of $1.0
million during 1997. The Atlanta, GA property was the largest contributor to the
gain as it appreciated $1.3 million. This gain was attributable to increased
rental rates and occupancy at the property. The Raleigh, NC community had a net
unrealized loss of $0.4 million due to the appraisal assumptions concerning
above market rentals expiring and subsequently renewing at lower market 
rates.     
    
Weighted average occupancy at the Partnership's residential communities
increased from 93.1% to 94.3% from December 31, 1996. Occupancy at the Atlanta,
GA and Farmington Hills, MI communities improved from 93% and 89%, respectively,
as of December 31, 1996 to 99% and 93%, respectively, at year end 1997.
Occupancy at the Raleigh, NC community decreased from 97% to 91% in 1997.     
    
RETAIL PROPERTIES     
    
Net investment income for the Partnership's retail property decreased by $0.3
million, or 8.7%, to $2.9 million in 1997. This decrease was primarily the
result of decreased occupancy at the shopping center earlier in the year. The
shopping center was 96% occupied as of December 31, 1997, unchanged from the
prior year.     
    
The retail center experienced an unrealized gain of $1.1 million. This was a
result of changes in the assumed capital needs of the property and the leasing
of vacant spaces in the third and fourth quarters which stabilized future cash
flows and brought occupancy back up to 96%.     
    
INDUSTRIAL PROPERTIES     
    
In 1997, net investment income from industrial property operations was $2.1
million, a decrease of $1.0 million, or 32.9%, in 1996. The decline was
attributable to the sale of the industrial complex in Azusa, CA, in April 1996,
which accounted for $0.6 million of the decrease. The sale of the Partnership's
investment in the Jacksonville, FL industrial properties, in September 1997,
also contributed to the decline in net investment income. For properties held
for comparable periods in 1997 and 1996, net investment income was $2.0 million
and $1.9 million, respectively.     
    
The Partnership acquired three industrial properties in 1997. The first
acquisition was a 182,500 square foot building in Salt Lake City, UT for $5.4
million. The second acquisition was a two building 277,500 square foot facility
in Aurora, CO for $8.5 million. As of December 31, 1997, both properties were
vacant. The third acquisition was the land under the Partnership's existing
Pomona CA, industrial complex. The Partnership acquired the land under a
purchase option for $3.5 million.     
    
The industrial properties (including the recently purchased land) had $1.9
million of net unrealized appreciation in 1997. The largest single gain of $1.7
million was attributable to the purchase of the land under the Pomona, CA
property. The Salt Lake City, UT and Aurora, CO properties experienced negative
net appreciation as a result of softer market conditions.     
    
As of December 31, 1997 occupancy at the Partnership's Pomona, CA and
Bolingbrook, IL industrial properties remained unchanged from December 31,1996
at 100%. As of December 31, 1997, both the Salt Lake City, UT and Aurora, CO
properties were 100% vacant.     

                               26 - Real Property
<PAGE>
 
    
The partnership sold its interest in the Jacksonville, FL warehouses for net
sales proceeds of $6.3 million, resulting in a gain of $0.3 million.     
    
REAL ESTATE INVESTMENT TRUST     
    
Dividend income from REITs totaled $0.1 million in 1997. The Partnership
acquired 506,894 shares Meridian for $10.0 million on September 24, 1997.
Meridian is a self-administered and self-managed equity real estate investment
trust engaged in owning, operating, and leasing high quality, modern industrial
properties nationwide. As of December 31, 1997, these shares experienced a $2.5
million net unrealized gain.     
    
INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS     
    
Certain of the statements contained in Management's Discussion and Analysis may
be considered forward-looking statements. Words such as "expects," "believes,"
"anticipates," "intends," "plans," or variations of such words are generally
part of forward-looking statements. Forward-looking statements are made based
upon management's current expectations and beliefs concerning future
developments and their potential effects upon the Company. There can be no
assurance that future developments affecting the Company will be those
anticipated by management. There are certain important factors that could cause
actual results to differ materially from estimates or expectations reflected in
such forward-looking statements including without limitation, changes in general
economic conditions, including the performance of financial markets and interest
rates; market acceptance of new products and distribution channels; competitive,
regulatory or tax changes that affect the cost or demand for the Company's
products; and adverse litigation results. While the Company reassesses material
trends and uncertainties affecting its financial condition and results of
operations, it does not intend to review or revise any particular
forward-looking statement referenced in this Management's Discussion and
Analysis in light of future events. The information referred to above should be
considered by readers when reviewing any forward-looking statements contained in
this Management's Discussion and Analysis.     
    
DISCLOSURES ABOUT MARKET RISK     
    
The Real Property Account and the Partnership are not subject to significant
exposure to market rate risk for changes in interest rates because the
Partnership's financial instruments consist primarily of short-term fixed rate
commercial paper and neither the Real Property Account nor the Partnership use
derivative financial instruments. Further, by policy, the Partnership places its
investments with high quality debt security issuers, limits the amount of credit
exposure to any one issuer, limits duration by restricting the term, and holds
investments to maturity except under rare circumstances.     

                             FINANCIAL STATEMENTS
    
Following are financial statements and independent accountant's reports of the
Real Property Account, as well as financial statements and independent
accountant's reports of the Partnership.     

                               27 - Real Property
<PAGE>
 
                               FINANCIAL STATEMENTS OF
                PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT

                               STATEMENTS OF NET ASSETS

<TABLE>
<CAPTION>
                                                                               DECEMBER 31,
                                                                      -----------------------------
                                                                          1998             1997
                                                                      -------------   -------------
<S>                                                                   <C>             <C>
Investment in The Prudential Variable Contract
   Real Property Partnership (Note 3)                                 $  9,260,250    $  8,768,215
                                                                      =============   =============
NET ASSETS, representing:
Equity of Contract Owners (Note 4)                                    $  6,428,170    $  6,643,068
Equity of Pruco Life Insurance Company of New Jersey (Note 2D)           2,832,080       2,125,147
                                                                      -------------   -------------
                                                                      $  9,260,250    $  8,768,215
                                                                      =============   =============
</TABLE>

                STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31,
                                                                     ------------------------------------
INVESTMENT INCOME:                                                      1998         1997        1996
                                                                     -----------  ----------  -----------
<S>                                                                  <C>          <C>         <C>
Net Investment Income from Partnership Operations                    $  611,358   $  550,770   $  613,768

EXPENSES:

Charges to Contract Owners for Assuming Mortality Risk and
   Expense Risk and for Administration (Note 5)                          38,644       38,614       39,120
                                                                     -----------  -----------  -----------
NET INVESTMENT INCOME                                                   572,714      512,156      574,648
                                                                     -----------  -----------  -----------
Net Change in Unrealized Gain (Loss) on Investments in Partnership       67,858      326,681     (127,658)
Net Realized Gain (Loss) on Sale of Investments in Partnership          117,819       12,223      (62,618)
                                                                     -----------  -----------  -----------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                    758,391      851,060      384,372
                                                                     -----------  -----------  -----------
CAPITAL TRANSACTIONS:

Net Withdrawals by Contract Owners (Note 7)                            (759,469)    (524,157)    (380,371)

Net Contributions by Pruco Life Insurance Company of New Jersey         493,113      562,771      419,492
                                                                     -----------  -----------  -----------
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM CAPITAL TRANSACTIONS                                    (266,356)      38,614       39,121
                                                                     -----------  -----------  -----------

TOTAL INCREASE IN NET ASSETS                                            492,035      889,674      423,493


NET ASSETS:
Beginning of period                                                   8,768,215    7,878,541    7,455,048
                                                                     -----------  -----------  -----------
End of period                                                        $9,260,250   $8,768,215   $7,878,541
                                                                     ===========  ===========  ===========
</TABLE>

           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES A2 THROUGH A5

                              A1 - Real Property
<PAGE>
 
                    NOTES TO THE FINANCIAL STATEMENTS OF
       PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT
                              DECEMBER 31, 1998


NOTE 1:   GENERAL

Pruco Life of New Jersey Variable Contract Real Property Account (the "Real
Property Account") was established on October 30, 1987 by resolution of the
Board of Directors of Pruco Life Insurance Company of New Jersey ("Pruco Life of
New Jersey"), an indirect wholly-owned subsidiary of The Prudential Insurance
Company of America ("Prudential"), as a separate investment account pursuant to
New Jersey law.  The assets of the Real Property Account are segregated from
Pruco Life of New Jersey's other assets.  The Real Property Account is used to
fund benefits under certain variable life insurance and variable annuity
contracts issued by Pruco Life of New Jersey.  These products are Appreciable
Life ("VAL"), Variable Life ("VLI"), Discovery Plus ("SPVA"), and Discovery Life
Plus ("SPVL").

The assets of the Real Property Account are invested in The Prudential Variable
Contract Real Property Partnership (the "Partnership").  The Partnership is
organized under New Jersey law and is registered under the Securities Act of
1933.  The Partnership is the investment vehicle for assets allocated to the
real estate investment option under certain variable life insurance and annuity
contracts.  The Real Property Account, along with the Pruco Life Variable
Contract Real Property Account and The Prudential Variable Contract Real
Property Account, are the sole investors in the Partnership.

The Partnership has a policy of investing at least 65% of its assets in direct
ownership interests in income-producing real estate and participating mortgage
loans.

New sales of the VAL, VLI and SPVA products have been discontinued.


NOTE 2:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.   BASIS OF ACCOUNTING

The accompanying financial statements are prepared in conformity with generally
accepted accounting principles ("GAAP").  The preparation of the financial
statements in conformity with GAAP requires management to make estimates and
assumptions that affect the reported amounts and disclosures.  Actual results
could differ from those estimates.

B.   INVESTMENT IN PARTNERSHIP INTEREST

The investment in the Partnership is based on the Real Property Account's
proportionate interest of the Partnership's market value.  At December 31, 1998
and 1997 the Real Property Account's interest in the Partnership was 3.9% or
456,853 shares and 4.0% or 473,226 shares, respectively.

C.   INCOME RECOGNITION

Net investment income and realized and unrealized gains and losses are
recognized daily.  Amounts are based upon the Real Property Account's
proportionate interest in the Partnership.

D.   EQUITY OF PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY

Pruco Life of New Jersey maintains a position in the Real Property Account for
property acquisitions and capital expenditure funding needs.  The position is
also utilized for liquidity purposes including unit purchases and redemptions,
Partnership share transactions, and expense processing.  The position does not
have an effect on the contract owner's account or the related unit value.

                              A2 - Real Property
<PAGE>
 
NOTE 3:  INVESTMENT INFORMATION FOR THE PRUDENTIAL VARIABLE CONTRACT REAL
         PROPERTY PARTNERSHIP

The number of shares held by the Real Property Account in the Partnership, the
Partnership share value and the aggregate cost of investments in the Real
Property Accounts' shares held at December 31, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>
                                              1998                    1997
                                          ----------              ----------
<S>                                       <C>                     <C>
SHARES OUTSTANDING:                          456,853                 473,226
SHARE VALUE:                                  $20.27                  $18.53
COST:                                     $5,311,507              $5,503,605
</TABLE>

NOTE 4:  CONTRACT OWNER UNIT INFORMATION

Outstanding contract owner units, unit values and total value of contract owner
equity at December 31, 1998 and 1997, by product, were as follows:

1998:
<TABLE>
<CAPTION>
                                        VAL          VLI       SPVA       SPVL       TOTAL
                                     ----------   --------   --------   --------   ----------
<S>                                  <C>          <C>        <C>        <C>        <C>
CONTRACT OWNER UNITS OUTSTANDING:     2,800,465    475,689     62,086     66,824
UNIT VALUE:                          $  1.88513   $1.94314   $1.74229   $1.74229
                                     ----------   --------   --------   --------
TOTAL CONTRACT OWNER EQUITY:         $5,279,240   $924,330   $108,172   $116,428   $6,428,170
                                     ==========   ========   ========   ========   ==========
</TABLE>

1997:
<TABLE>
<CAPTION>
                                        VAL          VLI       SPVA       SPVL       TOTAL
                                     ----------   --------   --------   --------   ----------
<S>                                  <C>          <C>        <C>        <C>        <C>
CONTRACT OWNER UNITS OUTSTANDING:     3,180,962    485,517     81,395     81,807
UNIT VALUE:                          $  1.73358   $1.78248   $1.61267   $1.61267
                                     ----------   --------   --------   --------
TOTAL CONTRACT OWNER EQUITY:         $5,514,452   $865,424   $131,263   $131,928   $6,643,068
                                     ==========   ========   ========   ========   ==========
</TABLE>

NOTE 5:   CHARGES AND EXPENSES

A.        MORTALITY RISK AND EXPENSE RISK CHARGES

Mortality risk and expense risk charges are determined daily using an 
effective annual rate of  0.6%, 0.35%, 0.9% and 0.9% for VAL, VLI, SPVA and 
SPVL, respectively.  Mortality risk is that life insurance and annuity 
contract owners may not live as long as estimated or annuitants may live 
longer than estimated and expense risk is that the cost of issuing and 
administering the policies may exceed related charges by Pruco Life of New 
Jersey.

B.        ADMINISTRATIVE CHARGES

Administrative charges are determined daily using an effective annual rate of 
0.35% applied daily against the net assets representing equity of contract 
owners held in each subaccount for SPVA and SPVL.  Administrative charges 
include costs associated with issuing the contract, establishing and 
maintaining records, and providing reports to contract owners.

C.        COST OF INSURANCE CHARGES

Contract owner contributions are subject to certain deductions prior to being 
invested in the Real Property Account.  The deductions for VAL and VLI are 
(1) state premium taxes; (2) sales charges which are deducted in order to 
compensate Pruco Life of New Jersey for the cost of selling the contract and 
(3) transaction costs, applicable to VAL, are deducted from each premium 
payment to cover premium collection and processing costs.  Contracts are also 
subject to monthly charges for the costs of administering the contract and to 
compensate Pruco Life of New Jersey for the guaranteed minimum death benefit 
risk.

                              A3 - Real Property
<PAGE>
 
D.        DEFERRED SALES CHARGE

Subsequent to a contract owner redemption, a deferred sales charge is imposed
upon surrenders of certain variable life insurance contracts to compensate Pruco
Life of New Jersey for sales and other marketing expenses.  The amount of any
sales charge will depend on the number of years that have elapsed since the
contract was issued.  No sales charge will be imposed after the sixth and tenth
year of the contract for SPVL and VAL, respectively.  No sales charge will be
imposed on death benefits.

E.        PARTIAL WITHDRAWAL CHARGE

A charge is imposed by Pruco Life of New Jersey on partial withdrawals of the
cash surrender value for VAL.  A charge equal to the lesser of $15 or 2% will be
made in connection with each partial withdrawal of the cash surrender value of a
contract.


Note 6:   TAXES

Pruco Life of New Jersey is taxed as a "life insurance company" as defined by
the Internal Revenue Code and the results of operations of the Real Property
Account form a part of Prudential's consolidated federal tax return.  Under
current federal law, no federal income taxes are payable by the Real Property
Account.  As such, no provision for the tax liability has been recorded in these
financial statements.


Note 7:   NET WITHDRAWALS BY CONTRACT OWNERS

Contract owner activity for the real estate investment option in Pruco Life of
New Jersey's variable insurance and variable annuity products for the years
ended December 31, 1998 and 1997 were as follows:


1998:
- ----
<TABLE>
<CAPTION>
                                                  VAL           VLI        SPVA         SPVL         TOTAL
                                               ----------    ---------   ---------    ---------    ----------
<S>                                            <C>           <C>         <C>          <C>          <C>
CONTRACT OWNER NET PAYMENTS:                   $ 457,528     $ 83,120    $      0     $     70     $ 540,718
POLICY LOANS:                                   (415,907)     (12,329)          0      (26,073)     (454,309)
POLICY LOAN REPAYMENTS AND INTEREST:             147,539       21,940           0        2,028       171,507
SURRENDERS, WITHDRAWALS, AND DEATH BENEFITS:    (289,995)     (60,417)    (32,020)         (11)     (382,443)
NET TRANSFERS FROM (TO) OTHER SUBACCOUNTS
   OR FIXED RATE OPTIONS:                       (319,287)     (17,694)          0            0      (336,981)
ADMINISTRATIVE AND OTHER CHARGES:               (264,212)     (32,789)        (36)        (924)     (297,961)
                                               ----------    ---------   ---------    ---------    ----------
NET WITHDRAWALS BY CONTRACT OWNERS             $(684,334)    $(18,169)   $(32,056)    $(24,910)    $(759,469)
                                               ==========    =========   =========    =========    ==========
</TABLE>

1997:
- ----
<TABLE>
<CAPTION>
                                                  VAL           VLI        SPVA         SPVL         TOTAL
                                               ----------    ---------   ---------    ---------    ----------
<S>                                            <C>           <C>         <C>          <C>          <C>
CONTRACT OWNER NET PAYMENTS:                   $ 533,340     $ 88,026    $     (5)    $     37    $  621,398
POLICY LOANS:                                   (171,484)     (14,313)          0       (2,456)     (188,253)
POLICY LOAN REPAYMENTS AND INTEREST:             136,212       14,124           0        1,104       151,440
SURRENDERS, WITHDRAWALS, AND DEATH BENEFITS:    (336,616)     (74,935)     (5,395)           0      (416,946)
NET TRANSFERS FROM (TO) OTHER SUBACCOUNTS
    OR FIXED RATE OPTIONS:                      (304,993)     (20,526)          0      (17,463)     (342,982)
ADMINISTRATIVE AND OTHER CHARGES:               (315,155)     (32,755)          0         (904)     (348,814)
                                               ----------    ---------   ---------    ---------    ----------
NET WITHDRAWALS BY CONTRACT OWNERS             $(458,696)    $(40,379)   $ (5,400)    $(19,682)   $ (524,157)
                                               ==========    =========   =========    =========    ==========
</TABLE>

                              A4 - Real Property
<PAGE>
 
NOTE 8:   UNIT ACTIVITY


Transactions in units for the years ended December 31, 1998, 1997 and 1996 
were as follows:

1998:
- ----
<TABLE>
<CAPTION>
                                    VAL          VLI          SPVA         SPVL
                                 ---------     --------     --------     --------
<S>                              <C>           <C>          <C>          <C>
CONTRACT OWNER CONTRIBUTIONS:     428,040       59,733            3        1,240
CONTRACT OWNER REDEMPTIONS:      (808,537)     (69,561)     (19,312)     (16,223)
</TABLE>

1997:
- ----
<TABLE>
<CAPTION>
                                    VAL          VLI          SPVA         SPVL
                                 ---------     --------     --------     --------
<S>                              <C>           <C>          <C>          <C>
CONTRACT OWNER CONTRIBUTIONS:     477,493        4,305            0          758
CONTRACT OWNER REDEMPTIONS:      (757,408)     (88,132)      (3,635)     (13,874)
</TABLE>

1996:
- ----
<TABLE>
<CAPTION>
                                    VAL          VLI          SPVA         SPVL
                                 ---------     --------     --------     --------
<S>                              <C>           <C>          <C>          <C>
CONTRACT OWNER CONTRIBUTIONS:     535,549       78,896           35        1,686
CONTRACT OWNER REDEMPTIONS:      (744,916)     (96,270)     (17,943)      (6,531)
</TABLE>


NOTE 9:   PURCHASES AND SALES OF INVESTMENTS

The aggregate costs of purchases and proceeds from sales of investments in 
the Partnership for the year ended December 31,1998 were as follows:


          Purchases:   $       0
          Sales:       $(305,000)

                              A5 - Real Property
<PAGE>
 
                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Contract Owners of the
Pruco Life of New Jersey Variable Contract Real Property Account
and the Board of Directors of
Pruco Life Insurance Company of New Jersey


In our opinion, the accompanying statements of net assets and the related 
statements of operations and changes in net assets present fairly, in all 
material respects, the financial position of Pruco Life of New Jersey 
Variable Contract Real Property Account at December 31, 1998 and 1997, and 
the results of its operations and the changes in its net assets for the three 
years in the period ended December 31, 1998, in conformity with generally 
accepted accounting principles.  These financial statements are the 
responsibility of Pruco Life Insurance Company of New Jersey's management; 
our responsibility is to express an opinion on these financial statements 
based on our audits.  We conducted our audits of these financial statements 
in accordance with generally accepted auditing standards which 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, assessing the accounting principles 
used and significant estimates made by management, and evaluating the overall 
financial statement presentation.  We believe that our audits, which included 
confirmation of shares owned in The Prudential Variable Contract Real 
Property Partnership at December 31, 1998 and 1997, provide a reasonable 
basis for the opinion expressed above.




PricewaterhouseCoopers LLP
New York, New York
March 19, 1999

                              A6 - Real Property
<PAGE>
 
                                     INDEX
                                     -----
                                        
          THE PRUDENTIAL VARIABLE  CONTRACT REAL PROPERTY PARTNERSHIP
                             FINANCIAL STATEMENTS
                                        
<TABLE>
<S>                                                                                <C>
 
Statements of Assets and Liabilities - December 31, 1998 and 1997                     B1
 
Statements of Operations - Years Ended December 31, 1998, 1997 and 1996               B2

Statements of Changes in Net Assets - Years Ended December 31, 1998, 1997 and 1996    B3

Statements of Cash Flows - Years Ended December 31, 1998, 1997 and 1996               B4

Schedule of Investments - December 31, 1998 and 1997                                  B5

Notes to Financial Statements                                                         B8

Reports of Independent Accountants                                                    B12
 
</TABLE>


                             INDEX - Real Property

<PAGE>
 
          THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                     STATEMENTS OF ASSETS AND LIABILITIES
<TABLE>
<CAPTION>
                                                                                  DECEMBER 31, 
                                                                     --------------------------------------
                                                                           1998                 1997
                                                                           ----                 ----
<S>                                                                  <C>                 <C>
ASSETS

REAL ESTATE INVESTMENTS - At estimated market value:
   Real estate and improvements
      (cost: 12/31/98 -- $170,045,055; 12/31/97 -- $201,670,248)        $155,374,462        $181,317,624

   Real estate investment trust (cost:  12/31/98 -- $10,000,005;
      12/31/97 -- $10,000,005)                                            11,554,649          12,523,805
                                                                       --------------      --------------
         Total real estate investments                                   166,929,111         193,841,429

MARKETABLE SECURITIES - At estimated market value
   (cost: 12/31/98 -- $14,967,236; 12/31/97 -- $13,971,421)               14,950,525          13,929,296

CASH AND CASH EQUIVALENTS                                                 58,578,848          12,880,560

DIVIDEND RECEIVABLE                                                          167,275             146,999

OTHER ASSETS (net of allowance for uncollectible
   accounts:  12/31/98 -- $66,000; 12/31/97 -- $68,000)                    3,623,513           1,946,851
                                                                       --------------      --------------
          Total assets                                                  $244,249,272        $222,745,135
                                                                       ==============      ==============
LIABILITIES AND PARTNERS' EQUITY

ACCOUNTS PAYABLE AND ACCRUED EXPENSES                                   $  1,985,400        $  1,842,027

DUE TO AFFILIATES                                                          1,598,535             832,922

OTHER LIABILITIES                                                            504,940             538,413
                                                                       --------------      --------------
          Total liabilities                                                4,088,875           3,213,362

COMMITMENTS

PARTNERS' EQUITY                                                         240,160,397         219,531,773
                                                                       --------------      --------------
TOTAL LIABILITIES AND PARTNERS' EQUITY                                  $244,249,272        $222,745,135
                                                                       ==============      ==============

NUMBER OF SHARES OUTSTANDING AT END OF PERIOD                             11,848,275          11,848,275
                                                                       ==============      ==============

SHARE VALUE AT END OF PERIOD                                            $      20.27        $      18.53
                                                                       ==============      ==============
</TABLE>

           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B1 - Real Property
<PAGE>
 
                THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                                 STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,
                                                            ----------------------------------------------------------------
                                                                   1998                   1997                   1996
                                                            -----------------      ------------------      -----------------
<S>                                                         <C>                     <C>                    <C>
INVESTMENT INCOME:
  Revenue from real estate and improvements                   $    24,572,642         $    21,582,968        $    22,799,694
  Income from interest in properties                                   33,462                 435,296                606,558
  Dividend income from real estate investment trust                   669,100                 158,184                      0
  Interest on short-term investments                                1,888,348               2,305,364              2,134,386
                                                            -----------------      ------------------      -----------------

      Total investment income                                      27,163,552              24,481,812             25,540,638
                                                            -----------------      ------------------      -----------------

INVESTMENT EXPENSES:
  Investment management fee                                         2,900,445               2,640,470              2,494,229
  Real estate taxes                                                 2,406,624               2,208,972              2,367,404
  Administrative expense                                            1,951,235               2,326,155              1,865,433
  Operating expense                                                 4,071,735               3,296,350              2,904,620
  Interest expense                                                          0                 220,118                489,434
                                                            -----------------      ------------------      -----------------

      Total investment expenses                                    11,330,039              10,692,065             10,121,120
                                                            -----------------      ------------------      -----------------

NET INVESTMENT INCOME                                              15,833,513              13,789,747             15,419,518
                                                            -----------------      ------------------      -----------------
REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS
Net proceeds from real estate investments sold                     37,443,762               6,297,422             20,497,789

Less:  Cost of real estate investments sold                        37,361,533               6,274,539             26,610,932
Realization of prior years' unrealized
  gain on real estate investments sold                             (2,969,150)               (283,157)            (4,539,996)
                                                            -----------------      ------------------      -----------------

Net gain (loss) realized on real estate
  investments sold                                                  3,051,379                 306,040             (1,573,147)
                                                            -----------------      ------------------      -----------------


Change in unrealized gain (loss) on real estate
  investments                                                       1,743,732               8,179,192             (3,211,436)
                                                            -----------------      ------------------      -----------------
NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS                                             4,795,111               8,485,232             (4,784,583)
                                                            -----------------      ------------------      -----------------
NET INCREASE IN NET ASSETS RESULTING
  FROM OPERATIONS                                             $    20,628,624         $    22,274,979        $    10,634,935
                                                            =================      ==================      =================
</TABLE>



           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B2 - Real Property
<PAGE>
 
                     THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                               STATEMENTS OF CHANGES IN NET ASSETS


<TABLE>
<CAPTION>
                                                                                         YEAR ENDED DECEMBER 31,
                                                                ------------------------------------------------------------------
                                                                       1998                     1997                     1996
                                                                -----------------       ------------------       -----------------
<S>                                                             <C>                     <C>                      <C>
NET INCREASE IN NET ASSETS RESULTING
  FROM OPERATIONS:

Net investment income                                               $  15,833,513          $    13,789,747         $    15,419,518
Net gain (loss) realized on real estate
  investments sold                                                      3,051,379                  306,040              (1,573,147)
Net unrealized gain (loss) from real estate
  investments                                                           1,743,732                8,179,192              (3,211,436)
                                                                -----------------       ------------------       -----------------
Net increase in net assets resulting from
     operations                                                        20,628,624               22,274,979              10,634,935
                                                                -----------------       ------------------       -----------------
NET DECREASE IN NET ASSETS RESULTING
  FROM CAPITAL TRANSACTIONS:

Withdrawals by partners
    (Shares: 1998 -- 0; 1997 -- 0; 1996 -- 188,409                              0                        0              (3,000,000)
       shares, respectively)
                                                                -----------------       ------------------       -----------------
    Net decrease in net assets resulting from
      capital transactions                                                      0                        0              (3,000,000)
                                                                -----------------       ------------------       -----------------
NET INCREASE IN NET ASSETS                                             20,628,624               22,274,979               7,634,935

NET ASSETS -  Beginning of year                                       219,531,773              197,256,794             189,621,859
                                                                -----------------       ------------------       -----------------
NET ASSETS -  End of year                                         $   240,160,397          $   219,531,773         $   197,256,794
                                                                =================       ==================       =================

</TABLE>


           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B3 - Real Property
<PAGE>
 
                  THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                                    STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                              YEAR ENDED DECEMBER 31,
                                                           ------------------------------------------------------------
                                                                1998                  1997                   1996
                                                           ---------------       ---------------        ---------------
<S>                                                        <C>                   <C>                    <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net increase in net assets resulting from operations         $  20,628,624         $  22,274,979          $  10,634,935
Adjustments to reconcile net increase in net assets
  resulting from operations to net cash provided by
    operating activities:
  Net realized and unrealized (gain) loss on
    investments                                                 (4,795,111)           (8,485,232)             4,784,583
  Bad Debt Expense                                                  28,264                99,929                 14,201
  (Increase) decrease in:
    Dividend receivable                                            (20,276)             (146,999)                     0
    Other assets                                                (1,704,926)               20,136               (337,812)
  (Decrease) increase in:
    Obligation under capital lease                                       0               (72,677)               190,256
    Accounts payable and accrued expenses                          143,373               201,667               (502,254)
    Due to affiliates                                              765,613               113,722                 36,405
    Other liabilities                                              (33,473)               71,404               (197,060)
                                                           ---------------       ---------------        ---------------
  Net cash flows from operating activities                      15,012,088            14,076,929             14,623,254
                                                           ---------------       ---------------        ---------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Net proceeds from real estate investments
    sold                                                        37,443,762             6,297,422             20,497,789
  Acquisition of real estate property                                    0           (23,417,474)           (10,713,722)
  Acquisition of real estate investment trust                            0           (10,000,005)                     0
  Improvements and additional costs on prior purchases:
    Additions to real estate owned                              (5,736,333)           (1,311,864)              (997,893)
    Additions to real estate partnerships                                0                     0                      0
  Sale (purchase) of marketable securities, net                 (1,021,229)           10,497,348            (13,894,489)
                                                           ---------------       ---------------        ---------------
  Net cash flows from investing activities                      30,686,200           (17,934,573)            (5,108,315)
                                                           ---------------       ---------------        ---------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Withdrawals by partners                                                0                     0             (3,000,000)
  Principal payments on capital lease obligation                         0            (4,000,000)                     0
                                                           ---------------       ---------------        ---------------
  Net cash flows from financing activities                               0            (4,000,000)            (3,000,000)
                                                           ---------------       ---------------        ---------------
NET CHANGE IN CASH AND CASH
  EQUIVALENTS                                                   45,698,288            (7,857,644)             6,514,939

CASH AND CASH EQUIVALENTS - Beginning of year                   12,880,560            20,738,204             14,223,265
                                                           ---------------       ---------------        ---------------
CASH AND CASH EQUIVALENTS - End of year                      $  58,578,848         $  12,880,560          $  20,738,204
                                                           ===============       ===============        ===============

SUPPLEMENTAL INFORMATION:
  Cash paid during the year for interest                                 0         $    220,118           $    376,450
                                                           ===============       ===============        ===============

</TABLE>



           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B4 - Real Property
<PAGE>
 
                  THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                                     SCHEDULE OF INVESTMENTS


<TABLE>
<CAPTION>

                                                                DECEMBER 31, 1998                      DECEMBER 31, 1997
                                                         ---------------------------------      -----------------------------
                                                                               ESTIMATED                          ESTIMATED
                                                                                MARKET                             MARKET
                                                              COST               VALUE             COST             VALUE
                                                         --------------------------------------------------------------------
REAL ESTATE AND IMPROVEMENTS 
(Percent of Net Assets)                                                               64.7%                              82.6%
Location                    Description
- ---------------------     ---------------------------    --------------------------------------------------------------------
<S>                       <C>                            <C>                <C>               <C>              <C>
Lisle, IL                   Office Building                $  21,634,707     $  14,123,742    $   17,916,983   $   10,278,959
Atlanta, GA                 Garden Apartments                 15,601,495        15,651,216        15,446,293       15,100,000
Roswell, GA                 Retail Shopping Center            32,272,627        28,649,176        31,858,198       29,547,042
Pomona, CA                  Warehouse                                  0                 0        23,637,049       19,504,612
Morristown, NJ              Office Building                   19,409,490        11,596,138        18,931,914       10,805,918
Bolingbrook, IL             Warehouse                          8,948,028         7,000,000         8,948,028        7,100,000
Farmington Hills, MI        Garden Apartments                          0                 0        13,641,971       14,805,258
Raleigh, NC                 Garden Apartments                 15,822,682        16,804,570        15,804,860       16,525,751
Nashville, TN               Office Building                    8,448,026        10,152,399         8,613,828        9,611,329
Oakbrook Terrace, IL        Office Complex                    12,945,366        15,750,000        12,725,366       14,100,000
Beaverton, OR               Office Complex                    10,728,618        11,200,000        10,728,285       10,700,000
Salt Lake City, UT          Industrial Building                5,388,134         5,450,000         5,388,134        5,350,000
Aurora, CO                  Industrial Building                9,304,171         9,497,221         8,540,585        8,400,000
Brentwood, TN               Office Complex                     9,541,711         9,500,000         9,488,754        9,488,755
                                                          --------------------------------------------------------------------
                                                           $ 170,045,055     $ 155,374,462     $ 201,670,248    $ 181,317,624
                                                          ====================================================================

REAL ESTATE INVESTMENT TRUST (Percent of Net Assets)                                   4.8%                               5.7%

- ------------------------------------------------------------------------------------------------------------------------------
Meridian REIT Shares (506,894 shares)                      $  10,000,005     $  11,554,649    $   10,000,005   $   12,523,805
                                                          ==============     ==============   ==============   ===============




                                                                DECEMBER 31, 1998                      DECEMBER 31, 1997
                                                           -------------------------------      -----------------------------
                                                                               ESTIMATED                          ESTIMATED
                                                                                MARKET                             MARKET
                                                                COST             VALUE              COST            VALUE
                                                          --------------------------------------------------------------------

MARKETABLE SECURITIES (Percent of Net Assets)                                          6.2%                               6.3%
Description
- -----------------------------------------------------------------------------------------------------------------------------
Marketable Securities                                      $  14,967,236     $  14,950,525    $   13,971,421   $   13,929,296
                                                           =============     =============    ==============   ==============


CASH AND CASH EQUIVALENTS (Percent of Net Assets)                                     24.4%                               5.9%
Description
- ------------------------------------------------------------------------------------------------------------------------------
Commercial Paper and Cash                                  $  58,578,848     $  58,578,848    $   12,880,560   $   12,880,560
                                                          ==============     ==============   ===============  ===============
</TABLE>

           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B5 - Real Property
<PAGE>
 
                  THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                                   SCHEDULE OF INVESTMENTS

<TABLE>
<CAPTION>
                                                                                               DECEMBER 31, 1998
                                                                  --------------------------------------------------------------
                                                                                                                NET ESTIMATED
                                                                      FACE AMOUNT             COST               MARKET VALUE
                                                                  -------------------  ------------------    -------------------
<S>                                                                    <C>                 <C>                    <C>   
MARKETABLE SECURITIES (Percent of Net Assets)                                                                               6.2%

General Motors Acceptance Corp., 5.26%, January 26, 1999                 $    830,000        $    817,556           $    817,556
American Express Credit Corp., 7.375%, February 1, 1999                       325,000             329,342                325,418
Canadian Imperial Bank of Commerce, 5.55%, February 10, 1999                1,000,000             999,520                999,947
Federal National Mortgage Assoc., 5.33%, February 12, 1999                    100,000              99,703                 99,703
Salomon Smith Barney Holdings, Inc., 5.38%, February 16, 1999               1,720,000           1,695,137              1,695,397
General Motors Acceptance Corp., 5.29 %,  February 17, 1999                   650,000             641,501                641,501
Chrysler Financial Company LLC , 5.26%, February 22, 1999                   2,400,000           2,365,700              2,365,700
International Lease Finance Corp., 7.50% March 1, 1999                        500,000             508,250                501,367
Federal Home Loan Mortgage Corp., 5.505%, March 12, 1999                    1,000,000           1,000,856              1,000,630
General Motors Acceptance Corp., 6.04%, March 19, 1999                      1,000,000           1,003,480              1,000,707
Merrill Lynch & Co. Inc., 5.23%, March 19, 1999                             1,790,000           1,758,820              1,758,820
Canadian Wheat Board, 5.14%, April 1, 1999                                  2,000,000           1,962,406              1,962,406
International Lease Finance Corp., 6.625%,  April 1, 1999                     375,000             377,419                375,721
CIT Group Holdings, Inc., 6.375%, May 21, 1999                                400,000             402,120                400,873
Federal National Mortgage Assoc., 6.07%, July 1, 1999                       1,000,000           1,005,426              1,004,779
                                                                  -------------------  ------------------    -------------------

Total Marketable Securities                                             $  15,090,000       $  14,967,236          $  14,950,525
                                                                  ===================  ==================    ===================

CASH AND CASH EQUIVALENTS (Percent of Net Assets)                                                                           24.4%

Countrywide Home Loans, 5.403%, January 4, 1999                         $   1,000,000       $     999,400           $    999,400
Fortune Brands Inc., 5.05%, January 4, 1999                                 3,463,000           3,461,057              3,461,057
Xerox Capital (Europe) PLC,  5.303%, January 4, 1999                        3,483,000           3,480,949              3,480,949
Federal National Mortgage Assoc., 5.77%, January 5, 1999                   10,401,000          10,000,000             10,000,000
Ford Motor Credit Co.,   5.454%, January 5, 1999                              500,000             499,622                499,622
Pioneer Hi-BRED International, 5.665%, January 7, 1999                      1,000,000             997,332                997,332
Ford Motor Credit Co., 6.11%, January 8, 1999                                 167,000             166,717                166,717
Deere & Co., 5.372 %,  January 13, 1999                                     2,520,000           2,509,514              2,509,514
E.I. Du Pont De Nemours & Co. Inc., 5.277%, January 13, 1999                  648,000             644,598                644,598
Household Finance Corp., 5.356 %, January 13, 1999                            175,000             174,119                174,119
Household Finance Corp., 5.355% , January 15, 1999                          2,343,000           2,331,899              2,331,899
Potomac Electric Power Co., 5.569%, January 15, 1999                        3,122,000           3,110,930              3,110,930
Chrysler Financial Corp., 5.537%, January 25, 1999                          1,164,000           1,158,121              1,158,121
Eastman Kodak Co., 5.232%, January 26, 1999                                 2,518,000           2,502,360              2,502,360
Cigna Corp., 5.559%, January 27, 1999                                       1,819,000           1,809,220              1,809,220
Cigna Group Holdings, Inc.  5.334%, January 27, 1999                        1,851,000           1,835,496              1,835,496
Countrywide Home Loan, Inc. 5.506%, January 27, 1999                        1,342,000           1,333,028              1,333,028
Countrywide Home Loan, Inc. 5.587%, January 27, 1999                        1,177,000           1,169,197              1,169,197
General RE Corp., 5.187% , January 29, 1999                                   542,000             538,046                538,046
PNC Funding Corp., 5.728%, January 29, 1999                                 2,500,000           2,487,729              2,487,729
GTE Funding, Inc.,  5.211%, February 1, 1999                                2,526,000           2,506,048              2,506,048
Norwest Financial, Inc., 5.536%, February 3, 1999                           3,563,000           3,539,593              3,539,593
CIGNA Corp., 5.233%, February 4, 1999                                       1,745,000           1,730,660              1,730,660
General Electric Capital Corp., 5.537%, February 4, 1999                    3,563,000           3,539,049              3,539,049
Associates First Capital Corp., 5.241%, February 8, 1999                    2,519,000           2,498,988              2,498,988
GTE Funding, Inc., 5.304%, February 11, 1999                                1,000,000             993,413                993,413
                                                                  -------------------  ------------------    -------------------

Total Cash Equivalents                                                     56,651,000          56,017,086             56,017,086

Cash                                                                        2,561,762           2,561,762              2,561,762
                                                                  -------------------  ------------------    -------------------

Total Cash and Cash Equivalents                                         $  59,212,762       $  58,578,848          $  58,578,848
                                                                  ===================  ==================    ===================

</TABLE>

           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B6 - Real Property
<PAGE>
 
          THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                        SCHEDULE OF INVESTMENTS

<TABLE>
<CAPTION>

                                                                                                 DECEMBER 31, 1997
                                                                               ----------------------------------------------------
                                                                                   FACE                               NET ESTIMATED
                                                                                  AMOUNT               COST            MARKET VALUE
                                                                               ------------        ------------        ------------
<S>                                                                           <C>                 <C>                 <C>
MARKETABLE SECURITIES (PERCENT OF NET ASSETS)                                                                                  6.3%

International Lease Finance Corp., 5.92%, January 15, 1998                     $    500,000        $    499,083        $    499,956
Smith Barney Holding Inc., 5.70%, January 28, 1998                                1,304,000           1,285,475           1,285,475
Suntrust Banks, 8.875%, February 1, 1998                                          1,500,000           1,517,880           1,503,553
Chase Manhattan Bank, 5.75%, February 10, 1998                                    2,000,000           2,000,000           2,000,000
Beneficial Corp., 9.125%, February 15, 1998                                         700,000             705,948             702,456
Citicorp, 10.15%, February 15, 1998                                                 200,000             207,324             200,969
General Motors Acceptance Corp., 5.9%, February 19, 1998                            985,000             994,545             986,218
General Motors Acceptance Corp., 5.9875%, February 23, 1998                       1,300,000           1,299,363           1,299,894
American General Finance Corp., 7.25%, March 1, 1998                                500,000             507,880             501,217
Commercial Credit Co., 5.7%, March 1, 1998                                          375,000             375,199             375,031
Associates Corp. of North America, 7.3%, March 15, 1998                             400,000             406,635             401,242
International Lease Finance Corp., 5.75%, March 15, 1998                            400,000             399,940             399,988
Morgan Guaranty Trust Co., 5.85%, March 16, 1998                                    500,000             499,855             499,971
Royal Bank of Canada, 5.91%, June 17, 1998                                        2,000,000           1,998,853           1,999,475
FCC National Bank, 5.75281%, July 2, 1998                                         1,025,000           1,024,202           1,024,602
General Mills Inc., 5.38%, July 8, 1998                                             250,000             249,238             249,249
                                                                               ------------        ------------        ------------

TOTAL MARKETABLE SECURITIES                                                    $ 13,939,000        $ 13,971,421        $ 13,929,296
                                                                               ============        ============        ============


CASH AND CASH EQUIVALENTS (PERCENT OF NET ASSETS)                                                                              5.9%

Barnett Bank, Inc., 6.70%, January 2, 1998                                     $  1,235,000        $  1,234,540        $  1,234,540
American Greetings Corp., 6.26%, January 5, 1998                                  1,250,000           1,247,179           1,247,179
Xerox Capital, 5.85%, January 6, 1998                                             1,000,000             995,775             995,775
Nike Inc., 6.10%, January 8, 1998                                                 1,215,000           1,213,353           1,213,353
Paccar Financial Corp., 5.85%, January 9, 1998                                    1,000,000             996,100             996,100
Pitney Bowes Credit Corp., 6.00%, January 13, 1998                                  750,000             747,375             747,375
Merrill Lynch & Co., Inc. 5.85%, January 15, 1998                                 1,000,000             994,313             994,313
Bank of Montreal, 5.90%, January 16, 1998                                         1,000,000           1,000,000           1,000,000
Countrywide Home Loan, Inc., 5.85%, January 22, 1998                              1,000,000             993,175             993,175
General Electric Capital Corp., 5.74%, February 9, 1998                           1,000,000             990,593             990,593
                                                                               ------------        ------------        ------------

TOTAL CASH EQUIVALENTS                                                           10,450,000          10,412,402          10,412,402

CASH                                                                              2,468,158           2,468,158           2,468,158
                                                                               ------------        ------------        ------------

TOTAL CASH AND CASH EQUIVALENTS                                                $ 12,918,158        $ 12,880,560        $ 12,880,560
                                                                               ============        ============        ============
</TABLE>

           SEE NOTES TO FINANCIAL STATEMENTS ON PAGES B8 THROUGH B11

                               B7 - Real Property
<PAGE>
 
                     NOTES TO FINANCIAL STATEMENTS OF
             PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
               FOR YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


NOTE 1:  ORGANIZATION

On April 29, 1988, Prudential Variable Contract Real Property Partnership 
(the "Partnership"), a general partnership organized under New Jersey law, 
was formed through an agreement among The Prudential Insurance Company of 
America ("Prudential"), Pruco Life Insurance Company ("Pruco Life"), and 
Pruco Life Insurance Company of New Jersey ("Pruco Life of New Jersey").  The 
Partnership was established as a means by which assets allocated to the real 
estate investment option under certain variable life insurance and variable 
annuity contracts issued by the respective companies could be invested in a 
commingled pool.  The partners in the Partnership are Prudential,  Pruco Life 
and Pruco Life of New Jersey.

The Partnership's policy is to invest at least 65% of its assets in direct 
ownership interests in income-producing real estate and participating 
mortgage loans.  Although it is the Partnership's policy to adhere to the 
aforementioned percentage, at December 31, 1998, the Partnership's direct 
investment in real estate, as described above, temporarily fell to 64.7%.  On 
February 1, 1999, a distribution of cash brought the Partnership back into 
compliance with the 65% policy by increasing the Partnership's direct 
investment in real estate to 79.2%.  (See Note 6:  Subsequent Events).  The 
estimated market value of the Partnership's shares is determined daily, 
consistent with the Partnership Agreement.  On each day during which the New 
York Stock Exchange is open for business, the net asset value  of the 
Partnership is estimated using the estimated market value of its assets, as 
described in Notes 2A and 2B, reduced by any liabilities of the Partnership.  
The periodic adjustments to property values described in Notes 2A and 2B and 
other adjustments to previous estimates are made on a prospective basis. 
There can be no assurance that all such adjustments to  estimates will be 
made timely.

Shares of the Partnership are held by Prudential Variable Contract Real 
Property Account, Pruco Life Variable Contract Real Property Account and 
Pruco Life of New Jersey Variable Contract Real Property Account (the "Real 
Property Accounts") and may be purchased and sold at the then current share 
value of the Partnership's net assets.  Share value is calculated by dividing 
the estimated market value of net assets of the Partnership as determined 
above by the number of  shares outstanding.  A contract owner participates in 
the Partnership through interests in the Real Property Accounts.

NOTE 2:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A:   REAL ESTATE OWNED AND INTEREST IN PROPERTIES - The Partnership's
     investments in real estate owned and interests in properties are
     initially valued at their purchase price. Real estate investments are
     reported at their estimated market values based upon appraisal reports
     prepared by independent real estate appraisers (members of the
     Appraisal Institute or an equivalent organization), within a
     reasonable amount of time following acquisition of the real estate and
     no less frequently than annually thereafter. The Chief Appraiser of
     Prudential Comptroller's Department Valuation Unit (Valuation Unit) is
     responsible to assure that the valuation process provides independent
     and accurate market value estimates.  In the interest of maintaining
     and monitoring the independence and accuracy of the appraisal process,
     the Comptroller of Prudential has appointed a third party firm to act
     as the Appraisal Management Firm. The Appraisal Management Firm, among
     other responsibilities, approves the selection and scheduling of
     external appraisals; engages all external 

                               B8 - Real Property
<PAGE>
 
                     NOTES TO FINANCIAL STATEMENTS OF
             PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
               FOR YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


     appraisers; reviews and provides comments on all external appraisals;
     prepares all quarterly update appraisals; assists in developing policies
     and procedures and assists in the evaluation of the performance and
     competency of external appraisers.

     The purpose of an appraisal is to estimate the market value of real
     estate as of a specific date. Market value has been defined as the
     most  probable price for which the appraised real estate will sell in
     a competitive market under all conditions requisite to fair sale, with
     the buyer and seller each acting prudently, knowledgeably, and for
     self interest, and assuming that neither is under undue duress.
     
     The estimate of market value generally is a correlation of three
     approaches, all of which require the exercise of subjective judgment. The
     three approaches are: (1) current cost of reproducing the real estate less
     deterioration and functional and economic obsolescence; (2) discounting of
     a series of income streams and reversion at a specified yield or by
     directly capitalizing a single year income estimate by an appropriate
     factor; and (3) value indicated by recent sales of comparable properties in
     the market place. In the reconciliation of these three approaches, the one
     most heavily relied upon is the one then recognized as the most appropriate
     by the independent appraiser for the type of real estate in the market.

     As described above, the estimated market value of real estate and real
     estate related assets is determined through an appraisal process.
     These estimated market values may vary significantly from the prices
     at which the real estate investments would sell since market prices of
     real estate investments can only be determined by negotiation between
     a willing buyer and seller.  Although the estimated market values
     represent subjective estimates, management believes these estimated
     market values are reasonable approximations of market prices and the
     aggregate value of investments in real estate is fairly presented as
     of  December 31, 1998 and 1997.

B:   INVESTMENT IN REAL ESTATE INVESTMENT TRUSTS (REITS) - Shares of REITs
     are generally valued at their quoted market price.  These values may
     be adjusted for discounts resulting from restrictions, if any, on the
     future sale of these shares,  such as lockout periods or limitations
     on the number of shares which may be sold in a given time period.  Any
     such discounts are determined by the Valuation Unit. The Valuation
     Unit of Prudential applied a 3% discount to the market value of the
     REIT shares at December 31, 1998.  This discount is being applied
     because of the restriction which limits the number of shares that can
     be publicly traded during any six month period to 30% of the total
     shares originally acquired.

C:   REVENUE RECOGNITION - Rent from real estate is recognized when billed.
     Revenue from certain real estate investments is net of all or a
     portion of related real estate expenses and taxes.  Since real estate
     is stated at estimated market value, net income is not reduced by
     depreciation and amortization expense.  Dividend income is accrued at
     the ex-dividend date.

D:   CASH AND CASH EQUIVALENTS - For purposes of the Statement of Cash
     Flows, all short-term investments with an original maturity of three
     months or less are considered to be cash equivalents.

                               B9 - Real Property
<PAGE>
 
                     NOTES TO FINANCIAL STATEMENTS OF
             PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
               FOR YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996


     Cash of $114,745 and $128,089 at December 31, 1998 and 1997,
     respectively, was maintained by the properties for tenant security
     deposits and is included in Other Assets on the Statements of Assets
     and Liabilities.

E:   MARKETABLE SECURITIES - Marketable securities are highly liquid
     investments with maturities of more than three months when purchased
     and are carried at estimated market value.

F:   FEDERAL INCOME TAXES - The Partnership is not a taxable entity under
     the provisions of the Internal Revenue Code.  The income and capital
     gains and losses of the Partnership are attributed,  for federal
     income tax purposes, to the Partners in the Partnership.  The
     Partnership may be subject to state and local taxes in jurisdictions
     in which it operates.

G:   MANAGEMENT'S USE OF ESTIMATES IN THE FINANCIAL STATEMENTS - The
     preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates
     and assumptions that affect the reported amounts of assets and
     liabilities at the date of the financial statements and the reported
     amounts of revenues and expenses during the reporting period.  Actual
     results could differ from those estimates.

H:   RECLASSIFICATIONS - Certain 1997 amounts in the financial statements
     have been reclassified to conform with the 1998 presentation.



NOTE 3:  LEASING ACTIVITY

The Partnership leases space to tenants under various operating lease
agreements.  These agreements, without giving effect to renewal options, have
expiration dates ranging from 1999 to 2009.  At December 31, 1998, the aggregate
future minimum base rental payments under non-cancelable operating leases by
year are:

<TABLE>
<CAPTION>

                Year Ending
                December 31,            (000's)
                -----------             -------
               <S>                     <C>
                1999                    $11,037
                2000                      9,907
                2001                      9,104
                2002                      7,576
                2003                      4,573
                Thereafter               10,753
                                        -------
                Total                   $52,950
                                        =======
</TABLE>


NOTE 4:  COMMITMENT FROM PARTNER

Prudential has committed to fund up to $100 million to enable the Partnership to
acquire real estate investments.  Contributions to the Partnership under this
commitment are utilized for property acquisitions, and returned to Prudential on
an ongoing basis from contract owners' net contributions and other available
cash.  The amount of the commitment is reduced by $10 million 

                              B10 - Real Property
<PAGE>
 
                       NOTES TO FINANCIAL STATEMENTS OF
            PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
               FOR YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

for every $100 million in current value net assets of the Partnership. As of
December 31, 1998, Prudential's equity interest in the Partnership under this
commitment was $51 million. At the present time, Prudential does not intend to
make further contributions during the 1999 fiscal year.


NOTE 5:  RELATED PARTY TRANSACTIONS

Pursuant to an investment management agreement, Prudential charges the
Partnership a daily investment management fee at an annual rate of 1.25% of the
average daily gross asset valuation of the Partnership.  For the years ended
December 31, 1998, 1997 and 1996 management fees incurred by the Partnership
were $2.9 million; $2.6 million;  and $2.5 million, respectively.

The Partnership also reimburses Prudential for certain administrative services
rendered by Prudential.  The amounts incurred for the years ended December 31,
1998, 1997 and 1996 were $116,128; $115,346; and $116,818, respectively, and are
classified as administrative expenses in the Statements of Operations.

The Partnership owned a 50% interest in four warehouse/distribution buildings in
Jacksonville, FL (the unit warehouses).  The remaining 50% interest was owned by
Prudential and one of its subsidiaries.  In September 1997, the unit warehouses
were sold as part of an industrial package for cash of $12.5 million.  The
Partnership's share of the proceeds was $6.3 million.


NOTE 6:  SUBSEQUENT EVENTS

On February 1, 1999, $30 million was distributed to the Real Property Accounts.

                              B11 - Real Property
<PAGE>
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
                       ---------------------------------


To the Partners of Prudential
Variable Contract Real Property Partnership

In our opinion, the financial statements listed in the accompanying index 
present fairly, in all material respects, the financial position of 
Prudential Variable Contract Real Property Partnership (the "Partnership") at 
December 31, 1998 and 1997, and the results of its operations and its cash 
flows for each of the three years in the period ended December 31, 1998, in 
conformity with generally accepted accounting principles.  These financial 
statements are the responsibility of the management of Prudential Insurance 
Company of America; our responsibility is to express an opinion on these 
financial statements based on our audits.  We conducted our audits of these 
statements in accordance with generally accepted auditing standards which 
require that we plan and perform the audits 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, assessing the accounting 
principles used and significant estimates made by management, and evaluating 
the overall financial statement presentation.  We believe that our audits 
provide a reasonable basis for the opinion expressed above.



PricewaterhouseCoopers LLP
New York, New York
February 22, 1999

                              B12 - Real Property
<PAGE>
 
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS
<PAGE>
 
ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

The Registrant, in conjunction with certain affiliates, maintains insurance on
behalf of any person who is or was a trustee, director, officer, employee, or
agent of the Registrant, or who is or was serving at the request of the
Registrant as a trustee, director, officer, employee or agent of such other
affiliated trust or corporation, against any liability asserted against and
incurred by him or her arising out of his or her position with such trust or
corporation.

New Jersey, being the state of organization of Pruco Life Insurance Company of
New Jersey ("PLNJ"), permits entities organized under its jurisdiction to
indemnify directors and officers with certain limitations.  The relevant
provisions of New Jersey law permitting indemnification can be found in Section
14A:3-5 of the New Jersey Statutes Annotated.  The text of PLNJ's By-law,
Article V, which relates to indemnification of officers and directors, is
incorporated by reference to Exhibit 3(ii) to its Form 10-Q, SEC File No. 333-
18053, filed August 15, 1997.

Insofar as indemnification for liabilities arising under the Securities Act of
1933 (the "Act")  may be permitted to directors, officers and controlling
persons of the Registrant pursuant to the foregoing provisions or otherwise, the
Registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable.  In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

ITEM 15.  NOT APPLICABLE

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
 
(a)  Exhibits
     --------
 
(1A) Distribution Agreement between     Incorporated by reference to
Pruco Securities Corporation and        Pre-Effective Amendment No. 1 to Form
Pruco Life Insurance Company of New     S-6, Registration Statement No.
Jersey with respect to the Pruco        2-81243, filed February 17, 1983, on
Life of New Jersey Variable             behalf of the Pruco Life of New
Insurance Account.                      Jersey Variable Insurance Account.
(1B) Distribution Agreement between     Incorporated by reference to Form
Pruco Securities Corporation and        S-6, Registration Statement No.
Pruco Life Insurance Company of New     2-89780, filed March 5, 1984, on
Jersey with respect to the Pruco        behalf of the Pruco Life of New
Life of New Jersey Variable             Jersey Variable Appreciable Account.
Appreciable Account.                  
(1C) Distribution Agreement between     Incorporated by reference to
Pruco Securities Corporation and        Post-Effective Amendment No. 9 to
Pruco Life Insurance Company of New     Form S-1, Registration Statement No.
Jersey with respect to the Pruco        33-20018, filed April 9, 1997, on
Life of New Jersey Single Premium       behalf of the Pruco Life of New
Variable Life Account and Pruco Life    Jersey Variable Contract Real
of New Jersey Single Premium            Property Account.
Variable Annuity Account.              
 
(3A) Articles of Incorporation of       Incorporated by reference to
Pruco Life Insurance Company of New     Post-Effective Amendment No. 17 to
Jersey, as amended March 11, 1983.      Form S-6, Registration Statement No.
                                        2-89780, filed March 1, 1991, on
                                        behalf of the Pruco Life of New
                                        Jersey Variable Appreciable Account.
    
(3B) Certificate of Amendment of the
Articles of Incorporation of Pruco      Filed herewith.
Life Insurance Company of New        
Jersey, February 12, 1998                                     
 
(3C) By-Laws of Pruco Life Insurance    Incorporated by reference to Form
 Company of New Jersey, as amended      10-Q, Registration Statement No.
 May 5, 1997.                           333-18117, filed August 15, 1997, on
                                        behalf of the Pruco Life Insurance
                                        Company of New Jersey.

                                      II-1
<PAGE>
 
(3D) Resolution of the Board of         Incorporated by reference to
Directors establishing Pruco Life of    Post-Effective Amendment No. 9 to
New Jersey Variable Contract Real       Form S-1, Registration Statement No.
Property Account.                       33-20018, filed April 9, 1997, on
                                        behalf of the Pruco Life of New
                                        Jersey Variable Contract Real
                                        Property Account.
 
(4A) Variable Life Insurance Contract.  Incorporated by reference to Form
                                        N-8B-2, File No. 2-81243, filed
                                        January 10, 1983, on behalf of the
                                        Pruco Life of New Jersey Variable
                                        Insurance Account.

(4B)(i) Revised Variable Appreciable    Incorporated by reference to
Life Insurance Contract with fixed      Post-Effective Amendment No. 5 to
death benefit.                          Form S-6, Registration Statement
                                        No.2-89780, filed July 11, 1986, on
                                        behalf of the Pruco Life of New
                                        Jersey Variable Appreciable
                                        Account.

(4B)(ii) Revised Variable               Incorporated by reference to          
Appreciable Life Insurance Contract     Post-Effective Amendment No. 5 to    
with variable death benefit.            Form S-6, Registration Statement No.
                                        2-89780, filed July 11, 1986, on    
                                        behalf of the Pruco Life of New     
                                        Jersey Variable Appreciable Account. 

(4C) Single Premium Variable Annuity    Incorporated by reference to         
Contract.                               Post-Effective Amendment No. 9 to    
                                        Form S-1, Registration Statement No. 
                                        filed April 9, 1997, on              
                                        behalf of the Pruco Life of New      
                                        Jersey Variable Contract Real        
                                        Property Account.                     

(4D) Flexible Premium Variable Life     Incorporated by reference to
Insurance Contract.                     Post-Effective Amendment No. 9 to
                                        Form S-1, Registration Statement No.
                                        33-20018, filed April 9, 1997, on
                                        behalf of the Pruco Life of New
                                        Jersey Variable Contract Real
                                        Property Account.
                                          
(5) Opinion and Consent of Clifford     Filed herewith.     
E. Kirsch, Esq., as to the legality  
of the securities being registered.  

(10A) Investment Management Agreement   Incorporated by reference to
between The Prudential Insurance        Post-Effective Amendment No. 9 to
Company of America and The              Form S-1, Registration Statement No.
Prudential Variable Contract Real       33-20018, filed April 9, 1997, on
Property  Partnership.                  behalf of the Pruco Life of New
                                        Jersey Variable Contract Real
                                        Property Account.

(10B) Service Agreement between The     Incorporated by reference to Form
Prudential Insurance Company of         S-1, Registration Statement No.
America and The Prudential              33-8698, filed September 12, 1986, on
Investment Corporation.                 behalf of The Prudential Real
                                        Property Account of Pruco Life
                                        Insurance Company.
 
(10C) Partnership Agreement of The      Incorporated by reference to
Prudential Variable Contract Real       Post-Effective Amendment No. 9 to
Property Partnership.                   Form S-1, Registration Statement No.
                                        33-20018, filed April 9, 1997, on
                                        behalf of the Pruco Life of New
                                        Jersey Variable Contract Real
                                        Property Account.
                                       
(23A) Written consent of                Filed herewith.     
PricewaterhouseCoopers LLP,   
independent accountants.      
                                         
(23B) Written consent of Clifford E.    Incorporated by reference to Exhibit(5)
Kirsch, Esq.                            hereto.     

(24) Powers of Attorney:
 
(A) W. Bethke, I. Kleinman, E.          Incorporated by reference to Form
Milnes, I. Price                        N-4, Registration No. 333-18117,
                                        filed December 18, 1996 on behalf of
                                        the Pruco Life of New Jersey Flexible  
                                        Premium Variable Annuity Account. 
 

                                      II-2
<PAGE>

    
(B) J. Avery                            Incorporated by reference to           
                                        Post-Effective Amendment No. 10 to   
                                        Form S-1, Registration No. 33-20018, 
                                        filed April, 9, 1998 on behalf of    
                                        the Pruco Life of New Jersey         
                                        Variable Contract Real Property      
                                        Account.      
                                      
(C) D. Sullivan                         Filed herewith.      
                                          
(27) Financial Data Schedule            Filed herewith.     

                
(b)  Financial Statement Schedules                                           
     -----------------------------
                                            
 Schedule III-Real Estate Owned by The  Filed herewith.         
 Prudential Variable Contract Real                                            
 Property Partnership.                                                         
 
 Schedule IV-Mortgage Loans on Real     Not Applicable.
 Estate for The Prudential Variable
 Contract Real Property Partnership.
 
ITEM 17.  UNDERTAKINGS

Subject to the terms and conditions of Section 15(d) of the Securities Exchange
Act of 1934, the undersigned Registrant hereby undertakes to file with the
Securities and Exchange Commission such supplementary and periodic information,
documents and reports as may be prescribed by any rule or regulation of the
Commission heretofore or hereafter duly adopted pursuant to authority conferred
in that Section.

The undersigned Registrant hereby undertakes (a) to file any prospectuses
required by Section 10(a)(3) of the Securities Act of 1933 as Post-Effective
Amendments to this Registration Statement, (b) that for the purposes of
determining any liability under the 1933 Act, each such Post-Effective Amendment
may be deemed to be a new Registration Statement relating to the securities
offered therein and the offering of such securities at that time may be deemed
to be in the initial bona fide offering thereof, (c) to reflect in the
prospectus any facts or events after the effective date of the registration
statement (or the most recent Post-Effective Amendment thereof) which,
individually or in the aggregate, represent a fundamental change in the
information set forth in the registration statement, (d) to include any material
information with respect to the plan of distribution not previously disclosed in
the registration statement or any material change to such information in the
registration statement, (e) to remove from registration by means of a Post-
Effective Amendment any of the securities being registered which remain unsold
at such time as the offering of such securities may be terminated.

                                      II-3
<PAGE>
 
                                   SIGNATURES
    
Pursuant to the requirements of the Securities Act of 1933, Pruco Life Insurance
Company of New Jersey has duly caused this Post-Effective Amendment No. 12 to
the Registration Statement to be signed on its behalf by the  undersigned,
thereunto duly authorized, in the City of Newark, State of New Jersey, on the
12th day of April, 1999.     
 
 
                               PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY
 
                               In Respect of
 
                               PRUCO LIFE OF NEW JERSEY
                               VARIABLE CONTRACT REAL PROPERTY ACCOUNT
 
 
                               By:  /s/ Esther H. Milnes
                                    ----------------------------------------
                                        Esther H. Milnes
                                        President
    
Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 12 to the Registration Statement has been signed below by the
following Directors and Officers of Pruco Life Insurance Company of New Jersey
in the capacities indicated on this 12th day of April, 1999.     

             SIGNATURE AND TITLE
             -------------------

<TABLE> 
<CAPTION> 
<S>                                                     <C> 

/s/ *
- ---------------------------------------------------
Esther H. Milnes
President and Director

    
/s/ *
- ---------------------------------------------------
Dennis G. Sullivan
Vice President and Chief Accounting Officer     

                                                                                                            
/s/ *                                                  *By:  /s/ Thomas C. Castano                            
- ---------------------------------------------------          ---------------------------------------------    
James J. Avery, Jr.                                          Thomas C. Castano                                
Director                                                     (Attorney-in-Fact)                                
                                                         

/s/ *
- ---------------------------------------------------
William M. Bethke
Director


/s/ *
- ---------------------------------------------------
Ira J. Kleinman
Director
         

/s/ *
- ---------------------------------------------------
I. Edward Price
Director                                                     
                                                                
</TABLE> 
                                            
                                                    

                                      II-4
<PAGE>
 
                                 EXHIBIT INDEX
 
 
(a)(3B)   Certificate of Amendment of                    Page II-6
          the Articles of Incorporation of              
          Pruco Life Insurance Company of New
          Jersey
                                                      
(a)(5)    Opinion and Consent of                         Page II-8
          Clifford E. Kirsch, Esq. as to the
          legality of the securities being
          registered.                                    

(a)(23A)  Written consent of                             Page II-9  
          PricewaterhouseCoopers LLP,
          independent accountants.
 
(24)(C)   Powers of Attorney                             Page II-10
 
 
(b)  Financial Statement Schedules
     -----------------------------
     Schedule III-Real Estate Owned by The               Page II-12
     Prudential Variable Contract Real
     Property Partnership.
                                                         
(27.2)  Financial Data Schedule for                      Page II-14
        The Prudential Real Property
        Partnership.

                                      II-5

<PAGE>
 
                                                                      EXHIBIT 3B


                           Certificate of Amendment
                                    of the
                         Certificate of Incorporation
                                      of
                  Pruco Life Insurance Company of New Jersey


1.   The Name of the corporation is Pruco Life Insurance Company of New Jersey.

2.   Article 2 of the Certificate of Incorporation is hereby amended to read as
     follows:

           "The principal office of the corporation in the State of New Jersey
           is to be located at 213 Washington Street, City of Newark, Essex
           County, New Jersey and the name of the corporation's agent at the
           office upon whom process against the corporation may be served is
           Clifford E. Kirsch."

3.   The date of the adoption of this amendment by the shareholder of the
     corporation was

     February 12, 1998.

4.   The number of shares entitled to vote on the amendment us Four Hundred
     Thousand (400,000) shares of Common Stock.

5.   All shares entitled to vote voted for the amendment.


           IN WITNESS WHEREOF, this Certificate of Amendment has been executed
           by a duly authorized officer of the corporation and attested by an
           Assistant Secretary under the seal of the corporation. 

           Dated:  February 12, 1998


                                   PRUCO LIFE INSURANCE COMPANY
                                          OF NEW JERSEY


                                   By   /S/
                                      -----------------------------------
                                                         Esther H. Milnes
                                                                President

Attest:



  /S/
- ---------------------------
Thomas C. Castano
Assistant Secretary


                                     II-6
<PAGE>
 
State of New Jersey

County of Essex


BE IT REMEMBERED, that on this 12th day of February, 1998 before me, the
subscriber, a Notary Public of New Jersey personally appeared Thomas C. Castano,
who being by me duly sworn upon oath according to law, deposes and says that
deponent is the Assistant Secretary of Pruco life Insurance Company of New
Jersey, the corporation named in the foregoing instrument; that deponent well
knows the corporate seal of said corporation; that the seal affixed to said
instrument is the corporate seal of said corporation; that the said seal was so
affixed and that said instrument was signed and delivered by Esther H. Milnes,
who was at the date thereof the President of said corporation, in the presence
of this deponent, and said President at the same time acknowledge that she
signed, sealed and delivered the same as her voluntary act and deed, and as the
voluntary act and deed of said corporation, by virtue of authority from its
Board of Directors, and that deponent, at the same time, subscribed his name to
said instrument as an attesting witness to the execution thereof.

Sworn to and subscribe before me,


at Newark, New Jersey the date aforesaid



/S/ Thomas O. Boland           /S/ Thomas C. Castano
- -------------------------      -------------------------
Notary Public                  Thomas C. Castano



Thomas O. Boland
NOTARY PUBLIC OF NEW JERSEY
My Commission expires May 30, 2000


                                     II-7

<PAGE>
 
                                                   Exhibit 5

                                                   April 12, 1999

Pruco Life Insurance Company
of New Jersey
213 Washington Street
Newark, New Jersey 07102-2992

Gentlemen:

In my capacity as Chief Counsel and Assistant Secretary of Pruco Life Insurance
Company of New Jersey ("Pruco Life of New Jersey"), I have reviewed the
establishment of Pruco Life of New Jersey Variable Contract Real Property
Account (the "Account") on October 30, 1987 by the Executive Committee of the
Board of Directors of Pruco Life of New Jersey as a separate account for assets
applicable to certain variable life insurance contracts and variable annuity
contracts, pursuant to the provisions of Section 17B:28-7 of the Revised
Statutes of New Jersey.  I was responsible for the oversight of the preparation
and review of the Registration Statement on Form S-1, as amended, filed by Pruco
Life of New Jersey with the Securities and Exchange Commission (Registration No.
33-20018) under the Securities Act of 1933 for the registration of the Account.

I am of the following opinion:

     (1)  Pruco Life of New Jersey was duly organized under the laws of New
          Jersey and is a validly existing corporation.

     (2)  The Account has been duly created and is validly existing as a
          separate account pursuant to the aforesaid provisions of New Jersey
          law.

     (3)  The portion of the assets held in the Account equal to the reserves
          and other liabilities for variable benefits under the variable life
          insurance contracts and variable annuity contracts is not chargeable
          with liabilities arising out of any other business Pruco Life of New
          Jersey may conduct.

     (4)  The variable life insurance contracts and variable annuity contracts
          are legal and binding obligations of Pruco Life of New Jersey in
          accordance with their terms.

In arriving at the foregoing opinion, I have made such examination of law and
examined such records and other documents as I judged to be necessary or
appropriate.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement.

Very truly yours,



 /s/
- ------------------------------
Clifford E. Kirsch


                                     II-8

<PAGE>

                                                                   Exhibit(a)23A

                      Consent of Independent Accountants



We hereby consent to the use in the Prospectus constituting part of this Post-
Effective Amendment No. 12 to the registration statement on Form S-1 (the
"Registration Statement") of our reports dated March 19, 1999 and February 22,
1999, relating to the financial statements of the Pruco Life of New Jersey
Variable Contract Real Property Account and The Prudential Variable Contract
Real Property Partnership, respectively, which appear in such Prospectus. We
also consent to the application of our report, dated February 22, 1999, to the
Financial Statement Schedules of The Prudential Variable Contract Real Property
Partnership for the three years ended December 31, 1998 listed under item 16(b)
of this Registration Statement when such schedules are read in conjunction with
the financial statements referred to in our report. The audits referred to in
such report also included these schedules. We also consent to the reference to
us under the heading "Experts" in such Prospectus.



PricewaterhouseCoopers LLP

New York, New York
April 12, 1999


                                     II-9

<PAGE>
 
                                                                 EXHIBIT (24)(c)

                               POWER OF ATTORNEY
                               -----------------


     Know all men by these presents:


     That Dennis G. Sullivan, of North Brunswick, New Jersey, Vice President and
          ------------------     ---------------  ----------                    
Chief Accounting Officer of Pruco Life Insurance Company of New Jersey, do
hereby make, constitute and appoint as my true and lawful attorneys in fact
CLIFFORD E. KIRSCH, THOMAS C. CASTANO, RICHARD E. MEADE, THOMAS J. LOFTUS, and
ARTHUR WOODS, or any of them severally for me in my name, place and stead to
sign, where applicable: Annual Reports on Form 10-K, registration statements on
the appropriate forms prescribed by the Securities and Exchange Commission, and
any other periodic documents and reports required under the Investment Company
Act of 1940, the Securities Act of 1933, and the Securities Exchange Act of
1934, and all amendments thereto executed on behalf of Pruco Life Insurance
Company and filed with the Securities and Exchange Commission for the following:

     The Pruco Life of New Jersey PRUvider Variable Appreciable Account and
     variable life insurance contracts, to the extent they represent
     participating interests in said Account;

     The Pruco Life of New Jersey Variable Appreciable Account and flexible
     premium variable life insurance contracts, to the extent they represent
     participating interests in said Account;

     The Pruco Life of New Jersey Variable Insurance Account and scheduled
     premium variable life insurance contracts, to the extent they represent
     participating interests in said Account;

     The Pruco Life of New Jersey Single Premium Variable Life Account and
     flexible premium variable life insurance contracts, to the extent they
     represent participating interests in said Account;

     The Pruco Life of New Jersey Single Premium Variable Annuity Account and
     single payment variable annuity contracts, to the extent they represent
     participating interests in said Account;

     The Pruco Life of New Jersey Variable Contract Real Property Account and
     individual variable life insurance contracts and variable annuity
     contracts, to the extent they represent participating interests in said
     Account;

     The Pruco Life of New Jersey Modified Guaranteed Annuity Account and
     modified guaranteed annuity contracts, to the extent they represent
     participating interests in said Account; and



                                     II-10
<PAGE>
 
     The Pruco Life of New Jersey Flexible Premium Variable Annuity Account and
     flexible premium variable annuity contracts, to the extent they represent
     participating interests in said Account.


IN WITNESS WHEREOF, I have hereunto set my hand this 25th day of March, 1999.
                                                     ----        -----  ---- 


                                         /s/  Dennis G. Sullivan
                                         -------------------------------
                                         Signature



State of New Jersey    )
         ----------    )
                       ) SS
County of Essex        )
          -----        )


     On this 25th day of March, 1999, before me personally appeared Dennis G.
             ----        -----  ----                                ---------
Sullivan known to me to be the person mentioned and described in and who
- --------                                                                
executed the foregoing instrument and he duly acknowledged to me that he
executed the same.


My commission expires:

August 3, 2003
- --------------


                                              /s/ Alfreda D. Johnson
                                              ----------------------
                                              Notary Public


                                     II-11

<PAGE>
 
<TABLE> 
<CAPTION> 
                                    THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
                                           SCHEDULE III - REAL ESTATE OWNED: PROPERTIES
                                                         DECEMBER 31, 1998
- ----------------------------------------------------------------------------------------------------------------------------

                                              Intial Costs to the Partnership    
                                        ------------------------------------------
                                                                                                           COSTS      
                                                                                                        CAPITALIZED 
                                                                                   BUILDING &              SUSEQUENT TO   
 DESCRIPTION                    ENCUMBRANCES               LAND                   IMPROVEMENTS           ACQUISITION    
 -----------                    ------------               --------               -------------         ------------    
<S>                             <C>                        <C>                  <C>                     <C> 
Properties:

Office Building
Lisle, IL                            None                  1,780,000               15,743,881            4,110,826      
Garden Apartments
Atlanta, GA                          None                  3,631,212               11,168,904              801,379 (b)  

Warehouse
Pomona, CA                           None                  3,412,636               19,091,210            1,133,203      

Retail Shopping Center 
Roswell, GA                          None                  9,454,622               21,513,677            1,304,328      

Office Building
Morristown, NJ                       None                  2,868,660               12,958,451            3,582,379      

Office/Warehouse
Bolingbrook, IL                      None                  1,373,199                7,302,518              272,311      

Garden Apartments
Farmington Hills, MI                 None                  1,550,000               11,744,571              347,400      

Garden Apartments
Raleigh, NC                          None                  1,623,146               14,135,553               63,983      

Office Building
Nashville, TN                        None                  1,797,000                6,588,451               62,575      

Office Park
Oakbrook Terrace, IL                 None                  1,313,310               11,316,883              315,173             

Office Building
Beaverton, OR                        None                    816,415                9,897,307               14,896      

Industrial Building
Salt Lake City, UT                   None                    582,457                4,805,676                    0      

Industrial Building
Aurora, CO                           None                  1,338,175                7,202,411                    0      

Office Complex
Brentwood, TN                        None                  2,425,000                7,063,755                    0      

                                                     ===================     ====================    ======================     
                                                          33,965,832              160,533,248           12,008,454           
                                                     ===================     ====================    ======================     


                                                            1998                     1997                      1996       
                                                      --------------------    ----------------------    ------------------- 
                                                                                                                            
(a)             Balance at beginning of year              201,670,248               177,082,291            191,981,608      
                  Additions:                                                                                                
                   Acquistions                                      0                23,417,474             10,713,722      
                   Improvements, etc.                       5,827,888                 1,170,483                550,050      
                  Deletions:                                                                                                
                   Sale                                   (37,453,081)                        0            (26,163,089)     
                                                                                                                            
                                                        ====================    ====================     ===================    
                Balance at end of year                    170,045,055               201,670,248            177,082,291      
                                                        ====================     ===================     ===================    

(b)                                Net of $1,000,000 settlement received from lawsuit.


</TABLE> 














<TABLE> 
<CAPTION> 
                                    THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
                                           SCHEDULE III - REAL ESTATE OWNED: PROPERTIES
                                                         DECEMBER 31, 1998
- ----------------------------------------------------------------------------------------------------------------------------

                                                             Gross Amount at Which
                                           Intial Costs to the Partnership Carried at Close of Year
                                         ------------------------------------------------------------
                                                             
                                                             
                                           BUILDING &        1998                                  YEAR OF              DATE
                         LAND             IMPROVEMENTS       SALES            TOTAL              CONSTRUCTION         ACQUIRED
                      -----------          ------------     --------       ------------          ------------       ------------   

<S>                   <C>                 <C>               <C>             <C>                 <C>                   <C> 
Properties:

Office Building
Lisle, IL              1,780,000            19,854,707                       21,634,707              1985             Apr., 1988

Garden Apartments
Atlanta, GA            3,631,212            11,970,283                       15,601,495              1987             Apr., 1988

Warehouse
Pomona, CA             4,545,839            19,248,659     (23,794,498)               0              1987             Apr., 1988

Retail Shopping Center 
Roswell, GA            9,479,089            22,793,538                       32,272,627              1988             Jan., 1989

Office Building
Morristown, NJ         2,868,660            16,540,830                       19,409,490              1981             Aug., 1988

Office/Warehouse
Bolingbrook, IL        1,373,199             7,574,829                        8,948,028              1989             Feb., 1990

Garden Apartments
Farmington Hills, MI   1,897,400            11,761,183     (13,658,583)               0              1989             Feb., 1990

Garden Apartments
Raleigh, NC            1,623,146            14,199,536                       15,822,682              1995             Jun., 1995

Office Building
Nashville, TN          1,797,327             6,650,699                        8,448,026              1982             Oct., 1995

Office Park
Oakbrook Terrace, IL   1,313,821            11,631,545                       12,945,366              1988             Dec., 1995

Office Building
Beaverton, OR            816,415             9,912,203                       10,728,618              1995             Dec., 1996

Industrial Building
Salt Lake City, UT       582,457             4,805,676                        5,388,133              1997             Jul., 1997

Industrial Building
Aurora, CO             1,338,175             7,965,996                        9,304,171              1997             Sep., 1997

Office Complex
Brentwood, TN          2,425,000             7,116,711                        9,541,711              1987             Oct., 1997

                    ===============        =============                   =============
                      35,471,740            172,026,396    (37,453,081)     170,045,055
                    ===============        =============                   =============

</TABLE> 


                                     II-12
<PAGE>
 


          THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
           SCHEDULE III - REAL ESTATE OWNED: INTEREST IN PROPERTIES
                               DECEMBER 31, 1998
- -------------------------------------------------------------------------------

 
                                      1998             1997            1996
                                   ----------       ----------      ----------

Balance at beginning of year              $0        $6,133,157      $6,133,157
 Additions:                    
  Acquistions                              0                 0               0
  Improvements, etc.                       0                 0               0
 Deletions:                    
  Sale                                     0        (6,133,157)              0
                                  -----------      -----------      ---------- 
Balance at end of year                    $0                $0      $6,133,157
                                  ===========      ===========      ==========



                                     II-13

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM (IDENTIFY
SPECIFIC FINANCIAL STATEMENTS HERE): 
STATEMENTS OF ASSETS & LIABILITIES STATEMENTS OF OPERATIONS AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL OPERATIONS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                        58578848
<SECURITIES>                                  14950525
<RECEIVABLES>                                   167275
<ALLOWANCES>                                     66000
<INVENTORY>                                          0
<CURRENT-ASSETS>                             170552624
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               244249272
<CURRENT-LIABILITIES>                          4088875
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   240160397
<TOTAL-LIABILITY-AND-EQUITY>                 244249272
<SALES>                                              0
<TOTAL-REVENUES>                              27163552
<CGS>                                                0
<TOTAL-COSTS>                                 11330039
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  15833513
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        




</TABLE>


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