FIRST WASHINGTON REALTY TRUST INC
424B1, 1996-11-26
REAL ESTATE INVESTMENT TRUSTS
Previous: DATA SYSTEMS NETWORK CORP, 8-K/A, 1996-11-26
Next: KEYSTONE STRATEGIC DEVELOPMENT FUND, N-30D, 1996-11-26




   

                                  1,500,000 Shares

                         FIRST WASHINGTON REALTY TRUST, INC.
                                    Common Stock
    


     First  Washington  Realty  Trust,  Inc.  (the  'Company')  engages  in  the
acquisition,    management,    renovation   and   development   of   principally
supermarket-anchored   neighborhood   shopping   centers.   The   Company  is  a
fully-integrated,  self-administered  and self-managed  real estate company that
operates  as a real estate  investment  trust (a  'REIT').  The  Company  owns a
portfolio of 33 retail  properties,  and expects to complete the  acquisition of
six additional  retail  properties  promptly  following the Offering (as defined
below).  The 39 retail  properties  contain a total of approximately 3.9 million
square feet of gross leasable area in the Mid-Atlantic  region. The Company also
manages properties owned by third parties.


     All of the shares of common stock offered hereby ('Common Stock') are being
offered by the Company (the  'Offering').  To assist the Company in  maintaining
its  qualification  as a REIT,  transfer of the Common  Stock and the  Company's
outstanding 9.75% Series A Cumulative Participating  Convertible Preferred Stock
(the 'Convertible  Preferred  Stock') is restricted,  and actual or constructive
ownership  by any person is limited  to 9.8% of the  outstanding  shares of such
class of stock, subject to certain exceptions.



   
     The Common Stock is listed on the New York Stock  Exchange  ('NYSE')  under
the symbol FRW. On November 25, 1996, the last reported sale price of the Common
stock on the NYSE was $21 7/8 per share.  Since  inception  the Company has paid
regular quarterly  distributions of $.4875 on its Common Stock,  representing an
annualized distribution per share of $1.95. See 'Price Range of the Common Stock
and Distributions.'
    

                                  ----------

     SEE 'RISK FACTORS'  BEGINNING ON PAGE EIGHT FOR CERTAIN FACTORS RELEVANT TO
AN INVESTMENT IN THE COMMON STOCK INCLUDING:

o    Risks of leverage and default,  including the  uncertainty  associated with
     the  ability  of  the  Company  to  refinance   mortgage   indebtedness  of
     approximately $97.0 million at maturity dates ranging from 1997 to 2001 and
     $25.0 million of Exchangeable Debentures (as defined) due 1999

o    Limitations on distributions  payable on the Common Stock, due to the right
     of the Convertible Preferred Stock to receive a participating  distribution
     after specified distributions have been made on the Common Stock

o    Substantially  all  distributions  paid on the Common Stock for fiscal year
     1995  represented a return of capital for tax purposes rather than ordinary
     income

o    General real estate investment considerations and financing risks

o    Possible  conflicts  of interest in  connection  with the  operation of the
     Company

o    Limitations  on  potential  changes of control  of the  Company,  including
     restrictions on ownership of Common Stock and Convertible Preferred Stock

o    Adverse consequences of failure to qualify as a REIT
                                   ----------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
    EXCHANGE  COMMISSION  OR  ANY STATE  SECURITIES  COMMISSION  NOR  HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
                      PRICE            UNDERWRITING                   PROCEEDS
                        TO             DISCOUNTS AND                     TO
                      PUBLIC           COMMISSIONS(1)                 COMPANY(2)
                      ------           --------------                 ----------
<S>                   <C>                <C>                           <C>
   
Per share ........      $21.75             $1.20                        $20.55
Total(3) .........    $32,625,000       $1,800,000                   $30,825,000
- ----------
<FN>
(1)  The  Company  has agreed to  indemnify  the  several  Underwriters  against
     certain  liabilities,  including  liabilities  under the  Securities Act of
     1933. See 'Underwriting.'

(2)  Before deducting expenses of the Offering, estimated at $500,000.

(3)  The Company has granted the  Underwriters a 30-day option to purchase up to
     225,000 additional shares of Common Stock solely to cover  over-allotments,
     if any. To the extent that the option is exercised,  the Underwriters  will
     offer the  additional  shares at the Price to Public  shown  above.  If the
     option is  exercised  in full,  the  total  Price to  Public,  Underwriting
     Discounts  and  Commissions  and  Proceeds to  Company will be $37,518,750,
     $2,070,000 and $35,448,750, respectively. See 'Underwriting.'
</FN>
</TABLE>



     The shares of Common Stock are offered by the several Underwriters, subject
to prior sale,  when,  as and if delivered  to and accepted by them,  and to the
right of the  Underwriters  to  reject  any  order  in whole or in part,  and to
certain other  conditions.  It is expected that delivery of the shares of Common
Stock will be made at the offices of Alex. Brown & Sons Incorporated, Baltimore,
Maryland, on or about December 2, 1996.
    

 ALEX. BROWN & SONS
    INCORPORATED

                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

                                                                  TUCKER ANTHONY
                                                                   INCORPORATED


   
                  THE DATE OF THIS PROSPECTUS IS NOVEMBER 25, 1996.
    


<PAGE>

               [PHOTOGRAPHS OF CERTAIN OF THE RETAIL PROPERTIES
      AND A MAP SPECIFYING THE GENERAL LOCATION OF ALL OF THE PROPERTIES.]








                                   ----------

IN CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK OR
THE  CONVERTIBLE  PREFERRED  STOCK AT A LEVEL ABOVE THAT WHICH  MIGHT  OTHERWISE
PREVAIL IN THE OPEN MARKET.  SUCH  TRANSACTIONS  MAY BE EFFECTED ON THE NEW YORK
STOCK EXCHANGE, IN THE OVER-THE-COUNTER  MARKET OR OTHERWISE.  SUCH STABILIZING,
IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.



<PAGE>


                               TABLE OF CONTENTS

                                                                 PAGE
                                                                 ----
PROSPECTUS SUMMARY......................................           1
  The Company...........................................           1
  Risk Factors..........................................           2
  Recent Developments...................................           3
  Properties............................................           4
  The Offering..........................................           5
  Summary Pro Forma and Historical Information..........           6
RISK FACTORS............................................           8
  Risks Associated With Indebtedness....................           8
  Historical Operating Losses and Net Deficit...........           9
  Limitation on the Level of Distributions Payable to
    Common Stock; Subordination of Distributions with
    Respect to Common Stock.............................           9
  Distributions Representing Return of Capital..........           9
  Limited Geographic Diversification; Dependence on the
    Mid-Atlantic Region.................................           9
  Effect of Exchange of Exchangeable Indebtedness.......          10
  Environmental Matters.................................          10
  Risks of Third-Party Management, Leasing and Related
    Service Business....................................          11
  Conflicts of Interest.................................          11
  Changes in Investment and Financing Policies Without
    Stockholder Approval................................          12
  Influence of Executive Officers.......................          12
  Dependence on Key Personnel...........................          12
  General Real Estate Investment Risks; Adverse Impact
    on Ability to Make Distributions....................          12
  Ownership Limit and Limits on Changes in Control......          14
  Adverse Consequences of Failure to Qualify as a REIT..          16
  Effect on Price of Shares Available for Future Sale...          17
  New Retail Properties.................................          18
THE COMPANY.............................................          19
  General...............................................          19
  Growth Strategies.....................................          19
  Property Management, Leasing and Related Service
    Business............................................          20
PROPERTIES..............................................          21
  Tenant Diversification................................          24
  Additional Information Concerning Certain of the
    Properties..........................................          25
  Indebtedness..........................................          29
  Competition...........................................          30
  Regulations and Insurance.............................          30
  Environmental Matters.................................          31
  Legal Proceedings.....................................          32
USE OF PROCEEDS.........................................          33
PRICE RANGE OF THE COMMON STOCK AND DISTRIBUTIONS.......          33
CAPITALIZATION..........................................          35
SELECTED PRO FORMA AND HISTORICAL FINANCIAL AND
    PORTFOLIO INFORMATION...............................          36
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS...................          39
  Overview..............................................          39
  Results of Operations.................................          39
  Liquidity and Capital Resources.......................          42
  Inflation; Economic Conditions........................          45
MANAGEMENT..............................................          46
  Directors and Executive Officers......................          46
  Board of Directors and Committees.....................          48
  Compensation of Directors.............................          48
  Compensation of Officers..............................          49
  Employment Agreements.................................          51
  Additional Information................................          54
  Limitation of Liability and Indemnification...........          54
POLICIES WITH RESPECT TO CERTAIN ACTIVITIES.............          55
  Investment Policies...................................          55
  Financing Policies....................................          56
  Conflicts of Interest Policies........................          57
  Development Policies..................................          57
  Policies with Respect to Other Activities.............          57
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS..........          59
  Partnership Agreement; Exchange Rights................          59
  Certain Properties Not Transferred to the Company.....          59
  Management Company....................................          59
  Other.................................................          59
PRINCIPAL STOCKHOLDERS..................................          60
DESCRIPTION OF CAPITAL STOCK............................          61
  General...............................................          61
  Common Stock..........................................          61
  Convertible Preferred Stock...........................          62  
  Power to Issue Additional Shares of Common Stock and
  Preferred Stock.......................................          64
  Restrictions on Ownership, Transfer and Conversion              64
  Registration Rights Agreements........................          67
  NYSE Listing..........................................          67
SHARES AVAILABLE FOR FUTURE SALE........................          67
CERTAIN PROVISIONS OF MARYLAND LAW AND THE COMPANY'S
CHARTER AND BYLAWS......................................          68
  Classification of the Board of Directors..............          68
  Removal of Directors..................................          69
  Business Combinations.................................          69
  Control Share Acquisitions............................          69
  Amendment to the Charter..............................          70
  Dissolution of the Company............................          70
  Advance Notice of Director Nominations and New
    Business............................................          70
FEDERAL INCOME TAX CONSIDERATIONS.......................          71
  Taxation of the Company...............................          71
  Failure to Qualify....................................          77
  Taxation of Taxable U.S. Stockholders.................          77
  Backup Withholding....................................          78
  Taxation of Tax-Exempt Stockholders...................          78
  Taxation of Non-U.S. Stockholders.....................          79
  Tax Aspects of the Operating Partnership..............          81
  Other Tax Consequences................................          84
UNDERWRITING............................................          85
EXPERTS.................................................          86
LEGAL MATTERS...........................................          86
ADDITIONAL INFORMATION..................................          86
GLOSSARY OF TERMS.......................................          87
INDEX TO FINANCIAL STATEMENTS...........................         F-1



                                      i
<PAGE>
                              PROSPECTUS SUMMARY

     The  following  summary is qualified  in its entirety by the more  detailed
information and financial  statements and notes thereto  appearing  elsewhere in
this  Prospectus.  Although  the  Company,  the  Operating  Partnership  and the
Management Company (as such terms are defined below) are separate entities, each
of which is managed in  accordance  with its  governing  documents,  for ease of
reference the term  'Company' as used herein shall refer to the  businesses  and
properties of the Company, the Operating  Partnership and the Management Company
(and their  predecessors),  unless the context  indicates  otherwise.  Except as
otherwise  specified,  all information  presented in this Prospectus  assumes no
exercise of the Underwriters'  over-allotment option and assumes consummation of
the  acquisition  of the New Retail  Properties.  Capitalized  terms used herein
without definition shall have the meanings set forth in the Glossary.

                                 THE COMPANY

     First Washington  Realty Trust, Inc. (the 'Company') is a fully integrated,
self-administered  and self-managed  real estate company that operates as a REIT
with expertise in the  acquisition,  management,  renovation and  development of
principally supermarket-anchored  neighborhood shopping centers. As of September
30, 1996, the Company owned a portfolio of 33 retail  properties  (the 'Existing
Retail  Properties').  The Company  expects to complete the  acquisition  of six
additional retail properties promptly following the closing of the Offering (the
'New Retail  Properties,' and together with the Existing Retail Properties,  the
'Retail Properties'). The Retail Properties contain a total of approximately 3.9
million square feet of gross leasable area ('GLA') in the  Mid-Atlantic  region.
The Company also owns two multifamily properties in the Mid-Atlantic region (the
'Multifamily  Properties') (the Retail Properties and the Multifamily Properties
are collectively referred to as the 'Properties').


     The Company's  business strategy is highly focused with respect to property
type and location. The Company concentrates its efforts on  supermarket-anchored
neighborhood  shopping  centers.  The Company  generally seeks to own properties
located in densely populated areas, that have high visibility,  open-air designs
and ease of entry  and  exit,  and that may be  readily  adaptable  over time to
expansion, renovation and redevelopment.

     The Retail  Properties  are  strategically  located  neighborhood  shopping
centers,  principally  anchored by  well-known  tenants  such as  Shoppers  Food
Warehouse,  Weis Markets,  Rite Aid, A&P Superfresh,  Giant Food,  CVS/Pharmacy,
Safeway,  Winn Dixie and Acme Markets.  As of September  30, 1996,  national and
regional tenants accounted for approximately 73% of leased GLA and approximately
60% of annualized minimum rents for the Retail Properties. The anchor tenants at
the Retail Properties typically offer daily necessity items. Management believes
that anchor tenants  offering  daily  necessity  items help to generate  regular
consumer traffic and to provide economic stability.


     Since  December  31,  1991,  the  occupancy  rate for the  Existing  Retail
Properties  (during the  respective  periods each such property was owned by the
Company)  has  averaged  approximately  95%.  Average  effective  net  rents (as
measured by base rent divided by square feet  leased,  excluding  vacant  space)
increased  from $8.89 per square  foot as of  December  31, 1991 to $10.54 as of
September 30, 1996.


     The Company  manages and leases all of the Existing  Retail  Properties and
will  manage and lease the New  Retail  Properties.  In  addition,  the  Company
provides  management,  leasing and related  services  for third  parties.  As of
September  30,  1996,  the  Company  provided  management,  leasing  and related
services to third-party clients for 33 shopping centers containing approximately
3.5 million square feet of GLA throughout the Mid-Atlantic region.


                                      1
<PAGE>
                                 RISK FACTORS

     The Common Stock offered  hereby  involves a high degree of risk. See 'Risk
Factors' for certain  factors  relevant to an  investment  in the Common  Stock,
including:

o    Risks associated with borrowing,  including: (i) the uncertainty associated
     with the  ability of the  Company to  refinance  mortgage  indebtedness  of
     approximately $97.0 million at maturity dates ranging from 1997 to 2001 and
     $25.0 million of Exchangeable  Debentures due 1999, (ii) that  indebtedness
     might be refinanced on less favorable terms,  (iii) that there is a lack of
     limitations on the amount of indebtedness  that the Company may incur, (iv)
     that  interest   rates  might  increase  on  variable  rate  or  refinanced
     indebtedness and  (v) that the Company's  leverage may limit its ability to
     grow through additional debt financing.

o    Limitations on the level of  distributions  payable on the Common Stock due
     to the right of the Convertible Preferred Stock to participate in quarterly
     distributions  on the  Common  Stock to the  extent  that  such  per  share
     distributions exceed $0.4875 per quarter.


o    That:  (i) 100% of the  distributions  on the Common  Stock for fiscal year
     1995  represented  a return of capital for federal  income tax purposes and
     (ii)  based  on the  level  of  distributions  on  the  Common  Stock  that
     represented  a return of capital in 1995,  the Company  would not have been
     required to make any  distributions  on the Common Stock in 1995 to satisfy
     its obligation under federal income tax law to distribute annually at least
     95% of its REIT taxable income.


o    General real estate  investment and financing risks,  such as the effect of
     local economic and other conditions on property values,  the ability of the
     Properties to generate income sufficient to meet operating expenses,  risks
     associated  with the  renovation  and  acquisition  of  properties  and the
     potential  liability  of the Company  for  unknown or future  environmental
     liabilities on its past, present or future properties.

o    Risks associated with the Company's third-party management business,  which
     is  conducted  by  the  Management  Company  (as  defined),  including  the
     inability  of the Company to control the  Management  Company,  which could
     result in decisions which do not fully reflect the Company's interest,  and
     the risk that most  management  contracts are  generally  cancelable by the
     Company's third-party clients upon 30 days' notice.

o    Possible conflicts of interest in connection with the Company's operations.

o    Limitations on the stockholders'  ability to change control of the Company,
     due to restrictions  on actual or constructive  ownership of more than 9.8%
     of the  Company's  outstanding   shares of stock  or any class  thereof,  a
     staggered  Board  of  Directors,   and  a  supermajority  vote  requirement
     involving the merger or sale of all or  substantially  all of the assets of
     the Company,  any of which may discourage a change in control and limit the
     opportunity for stockholders to receive a premium over then-current  market
     prices for their shares of stock.

o    Taxation of the Company as a regular  corporation if it fails to qualify as
     a  REIT,  treatment  of  the  Operating   Partnership  (or  any  subsidiary
     partnership of the Operating  Partnership)  as an association  taxable as a
     corporation if any such partnership  fails to qualify as a partnership (and
     the  resulting  failure  of the  Company  to  qualify  as a REIT),  and the
     resulting decrease in funds available for distribution.

                                      2
<PAGE>
                             RECENT DEVELOPMENTS

     New Retail Properties. The following table sets forth certain information
with respect to the New Retail Properties:

<TABLE>
<CAPTION>
                                                                       Purchase         GLA
Name                                        Location                    Price        (sq. ft.)
- ----                                        --------                    -----        ---------
<S>                                      <C>                         <C>               <C>
City Line Shopping Center(1)...........  Philadelphia, PA            $13,150,000       153,899
Four Mile Fork Shopping Center.........  Fredericksburg, VA            5,700,000       101,262
Kings Park Shopping Center.............  Burke, VA                     5,700,000        76,212
Newtown Square Shopping Center.........  Newtown Square, PA           11,700,000       137,569
Northway Shopping Center...............  Millersville, MD              9,000,000        91,276
Shoppes of Graylyn.....................  Wilmington, DE                7,200,000        65,746
                                                                     -----------       -------
    Total..............................                              $52,450,000(2)    625,964
                                                                     ===========       =======
- ----------
<FN>
(1)  The Company will own an 89% interest in this  property.  The seller of City
     Line Shopping  Center will retain an 11% interest  which it is obligated to
     transfer  to the  Company  and which the  Company is  obligated  to acquire
     approximately  three years after the initial closing in exchange for Common
     Units.  In  addition,  the  Company  is  obligated  to issue to the  seller
     additional  Common Units with a value of up to $750,000 if certain portions
     of this property are  re-leased  within three years after closing at rental
     rates  higher  than  rates  as of the  closing  of the  acquisition  of the
     property.

(2)  This amount includes  assumption of $21.1 million of mortgage  indebtedness
     and the issuance of 300,000 Common Units with a market value as of the date
     of each acquisition of approximately $6.2 million.
</FN>
</TABLE>


    Recent Acquisitions. The following table sets forth certain information with
respect to the eight Retail Properties acquired since July 1995:

<TABLE>
<CAPTION>
                                                                       Purchase         GLA
Name                                        Location                    Price        (sq. ft.)
- ----                                        --------                    -----        ---------
<S>                                      <C>                        <C>              <C>
Centre Ridge Marketplace...............  Centreville, VA            $  9,449,000        69,854
Clopper's Mill Village.................  Germantown, MD               19,833,000       137,952
15th & Allen Shopping Center...........  Allentown, PA                 4,242,000        46,503
Firstfield Shopping Center.............  Gaithersburg, MD              3,600,000        22,504
Kenhorst Plaza Shopping Center.........  Reading, PA                  11,000,000       138,034
Southside Marketplace..................  Baltimore, MD                10,998,000       125,146
Stefko Boulevard Shopping Center.......  Bethlehem, PA                 5,618,000       135,864
Takoma Park Shopping Center............  Takoma Park, MD               4,605,000       103,581
                                                                    ------------     ---------
    Total..............................                             $ 69,345,000(1)    779,438
                                                                    ============     =========
- ----------
<FN>
(1) This amount includes assumptions of $8.1 million of mortgage indebtedness, a
    seller  note of $2.5 million  and the issuance  of: (i) approximately 36,189
    shares of  Convertible Preferred Stock  with a market value of approximately
    $0.8 million;  (ii) approximately 69,000 Preferred Units with a market value
    of approximately  $1.7 million and  (iii) approximately 304,000 Common Units
    with a market value of approximately $5.7 million.
</FN>
</TABLE>

                                      3
<PAGE>

    Renovations and Expansions.  As part of its operating strategy,  the Company
regularly  renovates  and  expands  its Retail  Properties.  The  Company  seeks
expansion and renovation opportunities  that enhance  operating  results through
favorable internal rates of return on invested capital. The following table sets
forth  information with respect to the Company's recent and ongoing  renovations
and expansions:

<TABLE>
<CAPTION>
                                                                        ESTIMATED
                                                                        COMPLETION          ESTIMATED       ADDITIONAL
NAME                                       DESCRIPTION                     DATE               COST          SQUARE FEET
- ----                                       -----------                  ----------          ---------       -----------
<S>                                   <C>                           <C>                      <C>                <C>
Fox Mill Shopping Center............  Expansion--Giant Food         Fourth Quarter 1996        --   (1)         10,560
Glen Lea Shopping Center............  Facade renovations            Fourth Quarter 1996    $ 186,000(2)           --
Laburnum Square Shopping Center.....  Facade renovations            Fourth Quarter 1996      189,600(2)           --
Takoma Park Shopping Center.........  Expansion--Shoppers Food
                                        Warehouse                    First Quarter 1997        --   (1)         22,000
Takoma Park Shopping Center.........  Facade renovations             First Quarter 1997      800,000(3)           --
First State Plaza...................  Expansion--Shop Rite
                                        Supermarket                  First Quarter 1997        --   (1)          2,075
Centre Ridge Marketplace............  Expansion--Sears Paint and
                                        Hardware and small shop
                                        space                       Second Quarter 1997    1,500,000(3)         30,600
Firstfield Shopping Center..........  Facade renovations            Second Quarter 1997      109,000(2)           --
Kenhorst Plaza Shopping Center......  Expansion--Sears Paint and
                                        Hardware                    Second Quarter 1997    1,250,000(3)         21,000
Valley Centre Shopping Center.......  Expansion--T.J. Maxx          Second Quarter 1997      625,000            10,000
Kenhorst Plaza Shopping Center......  Expansion--Redner's
                                        Supermarket                  Third Quarter 1997        --   (1)          8,000
Laburnum Park Shopping Center.......  Expansion--Ukrops
                                        Supermarket                  Third Quarter 1997        --   (1)         10,000
- ----------
<FN>
    (1) Paid by tenant.

    (2) Funded  either  through  draws  on  the  Company's Lines of Credit or by
        working capital.

    (3) Funded through specific construction loans secured by the property.

</FN>
</TABLE>

    New York Stock Exchange  Listing.  The Common Stock commenced trading on the
New York Stock Exchange on August 13, 1996.  From June 27, 1995 until such time,
the Common Stock was traded on the Nasdaq National Market.

                                  PROPERTIES


     Retail Properties. The Retail Properties are primarily supermarket-anchored
neighborhood  shopping centers  containing a total of approximately  3.9 million
square feet of GLA occupied by approximately 794 tenants.  Neighborhood shopping
centers are typically  open-air  centers  ranging in size from 50,000 to 150,000
square feet of GLA and anchored by supermarkets  and/or drug stores.  The Retail
Properties  average  approximately  100,000  square feet of GLA.  The  Company's
portfolio is  comprised of a  diversified  tenant  base,  with no single  tenant
representing more than 2.7% of the Company's annualized minimum rent. All of the
Existing Retail Properties are managed by the Company, and all of the New Retail
Properties will be managed by the Company upon acquisition.  As of September 30,
1996, 60.0% of the Retail Properties' annualized minimum rents were derived from
lease payments by national and regional  tenants.  As of September 30, 1996, the
Retail Properties were 95.6% leased.



                                      4

<PAGE>

     The chart below shows certain  additional  information  with respect to the
Retail Properties as of September 30, 1996:


<TABLE>
<CAPTION>
                                                                                                                       PERCENTAGE
                                                                                                                        OF TOTAL
                                       NUMBER OF           GLA        PERCENTAGE OF                    ANNUALIZED      ANNUALIZED
                                      PROPERTIES        (SQ. FT.)       TOTAL GLA       OCCUPANCY     MINIMUM RENT    MINIMUM RENT
                                      ----------        ---------     -------------     ---------     ------------    ------------
<S>                                        <C>         <C>                <C>             <C>         <C>                 <C>
EXISTING RETAIL
  PROPERTIES
Maryland......................             12          1,480,339          37.9%           95.7%       $15,094,620         40.4%
Virginia......................             11            919,625          23.5            95.3          8,316,491         22.2
Pennsylvania..................              5            460,164          11.8            96.3          4,186,571         11.2
District of Columbia..........              2             25,052           0.6           100.0            575,809          1.5
South Carolina................              1             88,557           2.3           100.0            584,638          1.6
North Carolina................              1            148,205           3.8            98.9          1,289,204          3.4
Delaware......................              1            162,404           4.2           100.0          1,605,604          4.3
                                           --          ---------         -----           -----        -----------         ----
     Subtotal.................             33          3,284,346          84.1%           96.1%       $31,652,937         84.6%
                                           --          ---------         -----           -----        -----------         ----
NEW RETAIL PROPERTIES
Maryland......................              1             91,276           2.3%           97.8%       $   993,604          2.7%
Virginia......................              2            177,474           4.5            95.5          1,254,374          3.4
Pennsylvania..................              2            291,468           7.4            91.1          2,828,395          7.5
Delaware......................              1             65,746           1.7            86.2            673,698          1.8
                                           --          ---------         -----           -----        -----------         ----
     Subtotal.................              6            625,964          15.9%           92.8%       $ 5,750,071         15.4%
                                           --          ---------         -----           -----        -----------         ----
       Total..................             39          3,910,310         100.0%           95.6%       $37,403,008        100.0%
                                           ==          =========         =====           =====        ===========        =====
</TABLE>


     Multifamily  Properties.  The two  Multifamily  Properties,  comprising 401
units, are located in Charleston,  South Carolina,  in close proximity to one of
the Retail Properties.  The Multifamily  Properties  comprise a relatively small
portion  of the  Company's  revenues  (4.0% as of  September  30,  1996) and the
Company  anticipates that its principal  strategic focus will continue to be the
acquisition of additional supermarket-anchored neighborhood shopping centers.

                                 THE OFFERING

Common Stock offered hereby ................ 1,500,000 shares
Common Stock to be  outstanding  after the
  Offering(1)............................... 4,791,245  shares
Use of proceeds ............................ The net proceeds will be used to
                                             acquire the New Retail Properties,
                                             to expand certain  Properties,  to
                                             repay existing  indebtedness,   and
                                             for general working capital.
NYSE symbol................................. FRW

- ----------
(1)  Does not  reflect  5,921,497  shares of  Common  Stock  issuable  upon
     exchange or conversion of Common Units,  including Common Units issued
     or to be issued in connection  with the  acquisition of the New Retail
     Properties, Convertible Preferred Stock, Exchangeable Preferred Units,
     Exchangeable Debentures and exchange of the FS Note, or 594,874 shares
     of Common Stock  reserved for issuance  under the Company's 1994 Stock
     Incentive Plan, 1994 Contingent  Stock Awards,  1996 Restricted  Stock
     Plan and 1996  Contingent  Stock  Awards.  See 'Shares  Available  for
     Future Sale.'


                                      5
<PAGE>

                 SUMMARY PRO FORMA AND HISTORICAL INFORMATION

     The  following  tables set forth pro forma summary  consolidated  financial
information for the Company and historical summary financial information for the
Company and its predecessor, the FWM Group (as defined below). The unaudited pro
forma  information  for the year ended December 31, 1995 is presented as if: (i)
the June 1995 Offering had occurred and the proceeds therefrom had been used, as
of January 1, 1995,  to purchase the Retail  Properties  acquired in  connection
with the June 1995  Offering;  and (ii) the  Offering  had  occurred and the net
proceeds therefrom had been used, as of January 1, 1995, as described in 'Use of
Proceeds,'  and the 1996  Acquisitions  had occurred as of January 1, 1995.  The
unaudited pro forma  information for the nine months ended September 30, 1996 is
presented as if the Offering  had  occurred and the net proceeds  therefrom  had
been used,  as of January 1, 1996,  as described in 'Use of  Proceeds,'  and the
1996  Acquisitions  had occurred as of January 1, 1996. The 'FWM Group' consists
of the combined  financial  statements for the periods presented of: (i) the FWM
Properties and (ii) the third party  management,  leasing,  and related  service
business of FWM. The following summary financial  information  should be read in
conjunction  with the  discussion  set  forth in  'Management's  Discussion  and
Analysis  of  Financial  Condition  and Results of  Operations,'  and all of the
financial statements and notes thereto included elsewhere in this Prospectus.
<TABLE>
<CAPTION>
                                                      YEAR ENDED DECEMBER 31,                NINE MONTHS ENDED SEPTEMBER 30,
                                              ------------------------------------------  -------------------------------------
                                                                              PRO FORMA                              PRO FORMA
                                              1993       1994       1995        1995         1995         1996         1996
                                              ----       ----       ----        ----         ----         ----         ----
                                                                             (UNAUDITED)  (UNAUDITED)  (UNAUDITED)  (UNAUDITED)

                                                               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

FINANCIAL INFORMATION:
<S>                                         <C>        <C>        <C>         <C>          <C>          <C>          <C>
Total revenues............................  $  17,192  $  20,199  $  29,580   $  45,204    $  20,792    $  30,113    $  36,963
                                            ---------  ---------  ---------   ---------    ---------    ---------    ---------
Total expenses............................     18,432     21,535     27,098      39,417       19,433       26,779       32,312
                                            ---------  ---------  ---------   ---------    ---------    ---------    ---------
Income (loss) before income from
 Management Company, extraordinary item
 and minority interest....................     (1,240)    (1,336)     2,482       5,787        1,359        3,334        4,651
Income from Management Company(1).........         --        500        449         449          361           97           97
                                            ---------  ---------  ---------   ---------    ---------    ---------    ---------
Income (loss) before distributions to
 preferred stockholders, extraordinary
 item and minority interest...............     (1,240)      (836)     2,931       6,236        1,720        3,431        4,748
Extraordinary item........................      2,665      2,251         --          --           --           --           --
                                            ---------  ---------  ---------   ---------    ---------    ---------    ---------
Income before minority interest and
 distributions to preferred
 stockholders.............................      1,425      1,415      2,931       6,236        1,720        3,431        4,748
(Income) loss allocated to minority
 interest.................................         --     (1,101)      (602)       (977)         (87)        (486)        (746)
Distributions to preferred stockholders...         --     (1,811)    (5,117)     (5,641)      (3,728)      (4,231)      (4,231)
                                            ---------  ---------  ---------   ---------    ---------    ---------    ---------
Income (loss) allocated to common
 stockholders.............................  $   1,425  $  (1,497) $  (2,788)  $    (382)   $  (2,095)   $  (1,286)   $    (229)
                                            =========  =========  =========   =========    =========    =========    =========
     Net income (loss) per Common
       Share(2)...........................             $   (0.95) $   (1.19)  $   (0.08)   $   (1.01)   $   (0.40)   $   (0.05)
                                                       =========  =========   =========    =========    =========    =========
Shares of Common Stock, in thousands......                 1,574      2,351       4,701        2,081        3,227        4,727
                                                       =========  =========   =========    =========    =========    =========
</TABLE>


                                      6
<PAGE>

<TABLE>
<CAPTION>
                                                                   DECEMBER 31,                     SEPTEMBER 30,
                                                         ------------------------------------  -------------------------
                                                                                                               PRO FORMA
                                                           1993        1994        1995          1996           1996
                                                           ----        ----        ----          ----           ----
                                                                                           (UNAUDITED)   (UNAUDITED)

                                                              (DOLLARS IN THOUSANDS EXCEPT RETAIL PROPERTY INFORMATION)
BALANCE SHEET INFORMATION:
<S>                                                      <C>        <C>         <C>           <C>           <C>           
   
  Rental properties, gross.............................. $  87,749  $  175,213  $  228,092    $  285,774    $  341,478
  Total assets..........................................    81,056     172,487     227,405       274,969       336,072
  Mortgage and other notes payable......................    92,382      89,858     116,182       162,346       186,976
  Exchangeable Debentures...............................        --      25,000      25,000        25,000        25,000
  Total liabilities.....................................    96,216     117,925     145,241       192,561       217,191
  Minority interest(3)..................................        --       8,580      11,088        12,573        19,367
  Stockholders' equity (deficit)........................   (15,160)     45,982      71,076        69,835        99,514
    
RETAIL PROPERTY
  INFORMATION:
  Retail Occupancy......................................     95.4%       94.4%       96.0%         96.1%         95.6%
  Number of Retail Properties...........................        14          20          27            33            39
  Retail Properties GLA (thousands of sq. ft.)..........     1,186       2,014       2,646         3,284         3,910
  Average rent(4):
    Retail Properties (per sq. ft.)..................... $    9.16  $    10.08  $    10.28    $    10.54     $   10.43

OTHER DATA:(5)
  Funds From Operations(6)..............................        --          --  $   10,539    $   10,264     $  12,873
  Cash flow from operating activities................... $     831  $    3,164      10,003         9,466           
  Cash flow (used in) investing activities..............      (450)    (56,236)    (29,884)      (42,260)       
  Cash flow provided by (used in) financing activities..      (529)     53,615      26,574        26,858          
- ----------
<FN>
(1) Subsequent  to June 27, 1994,  activity of the  Management  Company is being
    reflected using the equity method of accounting.

(2) Because  the  Company's  income is based on its  percentage  interest in the
    Operating  Partnership's  income,  the net loss per share would be unchanged
    for the periods  presented  even if Common Units were  exchanged  for Common
    Stock of the Company.

(3) Reflects the Exchangeable  Preferred Units and Common Units of the Operating
    Partnership not owned by the Company.

(4) Represents  base rent  divided by square  feet  leased,  for the  annualized
    12-month period.

(5) For the year or nine months ending as of the date indicated

(6)  The Company considers Funds From Operations to be an appropriate measure of
     the  performance  of an equity REIT. On March 3, 1995,  NAREIT  adopted the
     NAREIT  White Paper on Funds From  Operations  (the 'NAREIT  White  Paper')
     which  provided  additional  guidance  on the  calculation  of  Funds  From
     Operations.  Funds  From  Operations  is  defined  by NAREIT as net  income
     (computed in accordance  with generally  accepted  accounting  principles),
     excluding gains (or losses) from debt  restructuring and sales of property,
     plus depreciation and amortization and after adjustments for unconsolidated
     partnerships   and   joint   ventures.   Adjustments   for   unconsolidated
     partnerships  and joint  ventures  are  calculated  to  reflect  Funds From
     Operations on the same basis. Funds From Operations does not represent cash
     generated from operating  activities in accordance with generally  accepted
     accounting  principles and is not necessarily  indicative of cash available
     to fund cash needs and  should  not be  considered  an  alternative  to net
     income as an  indicator of the  Company's  operating  performance  or as an
     alternative  to cash flow as a measure of  liquidity  or of ability to make
     distributions.
</FN>
</TABLE>

     Information   contained  in  this   Prospectus   contains   Forward-looking
Statements  relating to, without limitation, future economic performance,  plans
and  objectives of management for future  operations and  projections of revenue
and other financial items, which can be identified by the use of forward-looking
terminology such as may, will, should, expect, anticipate,  estimate or continue
or the negative thereof or other variations  thereon or comparable  terminology.
The cautionary statements set forth under the caption Risk Factors and elsewhere
in  the   Prospectus   identify   important   factors   with   respect  to  such
forward-looking  statements,  including  certain risks and  uncertainties,  that
could  cause   actual   results  to  differ   materially   from  those  in  such
forward-looking statements.

                                        7
<PAGE>

                                 RISK FACTORS

     In addition to other information in this Prospectus,  the following factors
should be  considered  carefully in  evaluating  an  investment in the shares of
Common Stock offered by this Prospectus.

RISKS ASSOCIATED WITH INDEBTEDNESS


   
     Leverage.   As  of  September  30,  1996,   the  Company  had   outstanding
approximately  $162.3  million  of  long-term  mortgage  indebtedness  and $25.0
million of Exchangeable  Debentures.  Upon completion of the Offering and use of
the proceeds  contemplated  thereby, and upon consummation of the acquisition of
the New  Retail  Properties,  the ratio of the  Company's  debt  (including  the
Exchangeable  Debentures) to total market  capitalization  will be approximately
51.5%,  and  the  ratio  of  the  Company's  debt  (excluding  the  Exchangeable
Debentures) to total market capitalization will be approximately 44.8%.
    



     Near Term  Maturity  of  Indebtedness.  The Company is subject to the risks
normally  associated with debt financing,  including the risk that the Company's
cash flow will be  insufficient  to meet  required  payments  of  principal  and
interest,  the risk that existing  indebtedness on the Properties (which in most
cases will not have been fully  amortized  at  maturity)  will not be able to be
refinanced or that the terms of such refinancing will not be as favorable as the
terms of the existing  indebtedness.  A large portion of the Company's  mortgage
indebtedness  will become due by 1999,  requiring  payments  of, $3.2 million in
1997,  $13.6  million  in 1998 and $86.2  million  (including  $25.0  million of
Exchangeable  Debentures) in 1999. From 1997 through 2020, the Company will have
to refinance an aggregate of approximately $212.9 million.


     Because  the Company anticipates that only a small portion of the principal
of the Company's mortgage indebtedness will be repaid prior to maturity and does
not plan to retain cash sufficient to repay such  indebtedness  at maturity,  it
will be necessary  for the Company to refinance  debt  through  additional  debt
financing  or equity  offerings.  If the  Company  is unable to  refinance  this
indebtedness  on  acceptable  terms,  the  Company  may be forced to  dispose of
properties  upon  disadvantageous  terms,  which  might  result in losses to the
Company  and  might  adversely  affect  cash  available  for   distributions  to
stockholders.  If  prevailing  interest  rates or other  factors  at the time of
refinancing  result in higher  interest  rates on  refinancings,  the  Company's
interest  expense would  increase,  which would  adversely  affect the Company's
ability to pay expected distributions to stockholders. Further, if a property or
properties  are  mortgaged  to  collateralize  payment of  indebtedness  and the
Company is unable to meet mortgage payments, the property or properties could be
foreclosed  upon by or otherwise  transferred to the mortgagee with a consequent
loss of income and asset value to the Company.  Even with respect to nonrecourse
indebtedness,  the lender may have the right to  recover  deficiencies  from the
Company in  certain  circumstances,  including  environmental  liabilities.  See
'Properties--Indebtedness.'


     Risk of Rising  Interest  Rates.  Of the  Company's  mortgage  indebtedness
(including indebtedness to be incurred in connection with the acquisition of the
New Retail Properties, but excluding the Exchangeable Debentures), $22.7 million
(10.6%) is variable rate indebtedness.  Future indebtedness may bear interest at
a variable  rate.  Accordingly,  increases in  prevailing  interest  rates could
increase  the  Company's  interest  expense,  which would  adversely  affect the
Company's  cash  available  for  distribution  and its  ability to pay  expected
distributions  to  stockholders.  A one-half of one percent increase in interest
rates would increase the Company's  interest  expense by $0.1 million ($0.01 per
share)  (assuming  the exchange of all Common Units and  Exchangeable  Preferred
Units and the conversion of all  Convertible  Preferred Stock into Common Stock)
in 1997.



     No Limitation on Debt. The Company  currently has a policy of maintaining a
ratio  of  debt  (excluding  the   Exchangeable   Debentures)  to  total  market
capitalization of 50% or less, but the  organizational  documents of the Company
do not  contain any  limitation  on the amount of  indebtedness  the Company may
incur. Accordingly, the Board of Directors could alter or eliminate

                                      8
<PAGE>

this policy.  If this policy were changed,  the Company could become more highly
leveraged,  resulting in an increase in debt service that could adversely affect
the Company.

     Cross-Collateralization.  A total of 15 Properties are cross-collateralized
with  one or more  other  Properties.  A  default  in a  single  loan  which  is
cross-collateralized by other properties may result in the foreclosure on all of
such  properties  by the  mortgagee  with a consequent  loss of income and asset
value to the Company. See 'Properties--Indebtedness.'

HISTORICAL OPERATING LOSSES AND NET DEFICIT

     The  Company  historically  has  experienced  losses  allocated  to  common
stockholders (as measured by generally  accepted  accounting  principles) before
extraordinary  items. These net losses reflect substantial non-cash charges such
as depreciation  and  amortization and the effect of distributions to holders of
the Convertible Preferred Stock. There can be no assurance that the Company will
operate  profitably in the future. If some or all of the Properties  continue to
operate  at  a  loss,  the  Company's  ability  to  make  distributions  to  its
stockholders  could  be  adversely   affected.   See  '--Risks  Associated  With
Indebtedness'  and '--General Real Estate  Investment  Risks;  Adverse Impact on
Ability to Make Distributions.'

LIMITATION ON THE LEVEL OF DISTRIBUTIONS PAYABLE TO COMMON STOCK;
SUBORDINATION OF DISTRIBUTIONS WITH RESPECT TO COMMON STOCK

     The Company's charter provides that when  distributions are declared by the
Board of Directors,  each share of  Convertible  Preferred  Stock is entitled to
receive  distributions  equal  to  $0.6094  per  quarter,  plus a  participating
distribution  equal to the amount, if any, of distributions in excess of $0.4875
per quarter  payable to the Common Stock with respect to the number of shares of
Common Stock into which the Convertible Preferred Stock is then convertible. See
'Description of Capital Stock--Convertible Preferred  Stock--Distributions.' The
payment of distributions with respect to the Convertible Preferred Stock reduces
the income  allocable  to the  holders of Common  Stock and  therefore  causes a
decrease  in such common  stockholders'  equity.  The fact that the  Convertible
Preferred Stock is entitled to receive  participating  distributions also limits
the level of distributions that the Company can pay on the outstanding shares of
Common Stock.

DISTRIBUTIONS REPRESENTING RETURN OF CAPITAL

     Approximately  22% and 100% (or $.54 per share and $1.95 per  share) of the
distributions made through December 31, 1995 on the Convertible  Preferred Stock
and the Common Stock, respectively,  represented a return of capital for federal
income tax  purposes.  Based on the level of  distributions  on the Common Stock
constituting  a return of capital,  the Company  would not have been required to
make any  distributions  on the Common  Stock in 1995 to satisfy its  obligation
under  federal  income tax law to  distribute  annually at least 95% of its REIT
taxable income.  The major difference  between the Company's net income and cash
flow is the allowance for depreciation. By making distributions out of cash flow
instead of net income,  the Company is not taking into account the allowance for
depreciation,  a non-cash  item.  There is a risk that  because  the  Company is
distributing  a return of capital that there will be  insufficient  funds in the
future to pay for major repairs or replacements to the Properties.

LIMITED GEOGRAPHIC DIVERSIFICATION; DEPENDENCE ON THE MID-ATLANTIC REGION

     The Properties  consist  exclusively of retail and  multifamily  properties
located in the Mid-Atlantic  region.  Approximately 59% of the Retail Properties
(based on GLA) are located in the  Washington-Baltimore  corridor. The Company's
performance  may therefore be linked to economic  conditions  and the market for
neighborhood  shopping  centers in this region. A decline in the economy in this
market may adversely affect the ability of the Company to make  distributions to
stockholders.

                                        9
<PAGE>

EFFECT OF EXCHANGE OF EXCHANGEABLE INDEBTEDNESS

     As part of the Company's formation,  the Operating Partnership issued $25.0
million of Exchangeable Debentures,  which are exchangeable for 1,000,000 shares
of Convertible  Preferred  Stock.  If the  Exchangeable  Debentures,  which bear
interest at the rate of 8.25% per annum, are exchanged for Convertible Preferred
Stock, the annual amount of preferential  distribution payments that the Company
will be required to make on the  Convertible  Preferred Stock (net of reductions
in interest  payments) would be increased by  approximately  $0.4 million.  Such
increase in  distributions  on the Convertible  Preferred Stock would reduce the
annual cash available for distribution  payable on outstanding  shares of Common
Stock by $0.09 per share.

ENVIRONMENTAL MATTERS

     General.  Under  various  federal,  state and local  laws,  ordinances  and
regulations,  an owner or operator of real estate may be required to investigate
and clean up hazardous or toxic substances or petroleum product releases at such
property and may be held liable to a governmental entity or to third parties for
property  damage and for  investigation  and  clean-up  costs  incurred  by such
parties in connection with contamination. The cost of investigation, remediation
or removal of such  substances  may be  substantial,  and the  presence  of such
substances, or the failure to properly remediate such substances,  may adversely
affect the owner's ability to sell or rent such property or to borrow using such
property as collateral.  In connection with the ownership  (direct or indirect),
operation,  management and  development  of real  properties,  the Company,  the
Operating  Partnership  or the  Management  Company,  as the case may be, may be
considered an owner or operator of such properties or as having arranged for the
disposal  or  treatment  of  hazardous  or  toxic  substances  and,   therefore,
potentially  liable for removal or remediation  costs,  as well as certain other
related  costs,  including  governmental  fines  and  injuries  to  persons  and
property.  For a more complete discussion of environmental  regulation affecting
the Properties, see  'Properties--Environmental  Matters.' All of the Properties
(including the New Retail  Properties) have been subject to a Phase I or similar
environmental audit (which involves general inspections without soil sampling or
groundwater analysis) completed by independent environmental consultants.  These
environmental audits revealed the following potential environmental liabilities:

     Penn Station Shopping Center. Contamination caused by dry cleaning solvents
has been detected in ground water below the Penn Station  Shopping  Center.  The
source of the contamination has not been determined. Potential sources include a
dry cleaner tenant at the Penn Station Shopping Center and a dry cleaner located
in an adjacent  property.  Sampling  conducted  at the site  indicates  that the
contamination is limited and is unlikely to have any effect on human health.

     Fox Mill  Shopping  Center.  Petroleum  has been  detected in the soil of a
parcel  adjacent  to Fox Mill  Shopping  Center on  property  occupied  by Exxon
Corporation ('Exxon') for use as a gas station (the 'Exxon Station').  Exxon has
taken steps to remediate the petroleum in and around the Exxon Station, which is
located downgradient from the Fox Mill Shopping Center. Exxon has agreed to take
full  responsibility for the remediation of such petroleum.  In addition,  a dry
cleaning  solvent  has  been  detected  in the  groundwater  below  the Fox Mill
Shopping  Center.  A  groundwater  pump and  treatment  system,  approved by the
Virginia  Water Control  Board,  was  installed in July 1992,  and was operating
until  recently when the Water Control  Board  ordered  semi-annual  sampling to
determine if further  remediation  is necessary.  The previous  owner of the Fox
Mill   Shopping   Center  has  agreed  to  fully   remediate   the   groundwater
contamination. See 'Properties--Environmental Matters.'


   
     Four Mile Fork Shopping Center. A dry cleaning solvent has been detected in
the soil  below the Four Mile Fork  Shopping  Center.  The  Company  intends  to
conduct  additional  testing to determine  the extent of  contamination  and the
appropriate  remediation  measures,  if any. In any event,  the Company does not
intend to close the  acquisition  of Four Mile Fork  Shopping  Center  without a
closure   letter  from  the   responsible   regulatory   authority  or  adequate
indemnification from the seller of the center.
    



                                       10

<PAGE>

   
     The  Management  believes  that  environmental  studies  have not  revealed
significant  environmental liabilities that would have a material adverse effect
on the Company's  business,  results of operations  and liquidity,  however,  no
assurances can be given that existing  environmental studies with respect to any
of the Properties reveal all environmental liabilities,  that any prior owner of
a Property did not create any material environmental  condition not known to the
Company, or that a material environmental condition does not otherwise exist (or
may exist in the  future) as to any one or more  Properties.  If such a material
environmental  condition does in fact exist (or exists in the future),  it could
have a  significant  adverse  impact  upon the  Company's  financial  condition,
results of operations and liquidity.
    

RISKS OF THIRD-PARTY MANAGEMENT, LEASING AND RELATED SERVICE BUSINESS

     Possible Termination of Management Contracts. The Company intends to pursue
actively the management, including contracts to lease space, of properties owned
by third parties.  Risks  associated with the management of properties  owned by
third parties  include:  (i) the risk that the management and leasing  contracts
(which are  generally  cancelable  upon 30 days' notice or upon certain  events,
including sale of the property) will be terminated by the property owner or will
be lost in connection with a sale of such property,  (ii) that contracts may not
be  renewed  upon  expiration  or may not be renewed  on terms  consistent  with
current terms and (iii) that the rental revenues upon which  management fees are
based will  decline as a result of general  real  estate  market  conditions  or
specific market factors affecting  properties managed by the Company,  resulting
in  decreased  management  fee income.  See 'The  Company--Property  Management,
Leasing and Related Service Business.'

     Possible  Adverse  Consequences of Lack of Control Over the Business of the
Management  Company.  Certain  members of management,  as holders of 100% of the
voting  common stock of the  Management  Company,  have the ability to elect the
board of directors of the Management  Company.  The Company is not able to elect
directors  of the  Management  Company  and,  consequently,  the  Company has no
ability to influence  the  decisions of such entity.  As a result,  the board of
directors  and  management  of the  Management  Company may  implement  business
policies or decisions that would not have been implemented by persons controlled
by the Company and that are adverse to the interests of the Company or that lead
to adverse financial results, which would adversely affect the Company's ability
to pay expected  distributions to  stockholders.  The voting common stock of the
Management  Company is subject to an  assignable  right of first refusal held by
Stuart D. Halpert and William J. Wolfe.

     Possible  Adverse  Consequences  of  REIT  Status  on the  Business  of the
Management  Company.  Certain  requirements for REIT qualification may limit the
Company's  ability to  increase  third-party  management,  leasing  and  related
services  offered by the Management  Company without  jeopardizing the Company's
qualification as a REIT. See '--Adverse  Consequences of Failure to Qualify as a
REIT.'

CONFLICTS OF INTEREST

     Policies with Respect to Conflicts of  Interests.  Although the Company has
adopted  certain  policies  designed  to  eliminate  or  minimize  conflicts  of
interest,  there can be no assurance  that these  policies will be successful in
eliminating  the influence of such  conflicts,  and if they are not  successful,
decisions  could be made that might fail to reflect  fully the  interests of all
stockholders.  See 'Policies  with Respect to Certain  Activities--Conflicts  of
Interest Policies.'

     Tax Consequences  Upon Sale of Properties.  Prior to the exchange of Common
Units for shares of Common Stock,  certain  members of management  will have tax
consequences  different from those of the Company and its stockholders  upon the
possible  future  sale  or  refinancing  of  any of the  FWM  Properties  or the
repayment of certain debt  collateralized by the FWM Properties and,  therefore,
such persons and the Company may have different objectives regarding the pricing
and  timing  of any  sale of FWM  Properties.  Consequently,  such  persons  may
influence  the Company not to sell or refinance

                                       11

<PAGE>

FWM Properties (or repay debt  collateralized  by such  properties)  even though
such sale or  refinancing  might  otherwise be financially  advantageous  to the
Company.  There  can be no  assurance  that  policies  adopted  by the  Board to
minimize the impact of this  conflict  will be  successful  in  eliminating  the
influence of such  conflicts.  If these policies are not  successful,  decisions
could  be  made  that  might  fail  to  reflect   fully  the  interests  of  all
stockholders.  See  'Federal  Income  Tax  Considerations--Tax  Aspects  of  the
Operating Partnership--Tax Allocations with Respect to the Properties.'

     Conflict  of  Interest  with  Respect  to   Mid-Atlantic   Centers  Limited
Partnership.   Certain   members  of  management  are  the  sole  owners  of  FW
Corporation,  the sole  general  partner  of FW Realty  Limited  Partnership,  a
general  partner  of  Mid-Atlantic   Centers  Limited   Partnership   (the  'MAC
Partnership'), which owns nine shopping centers currently managed by the Company
(the 'MAC  Properties').  Such persons may have  different  objectives  than the
Company  regarding the  determination of the management fee charged with respect
to the MAC Properties,  or regarding any other  transaction  between the Company
and the MAC Partnership.

CHANGES IN INVESTMENT AND FINANCING POLICIES WITHOUT STOCKHOLDER APPROVAL

     The investment and financing policies of the Company, and its policies with
respect to certain other activities, including its growth, debt, capitalization,
distributions,  REIT status and operating policies,  are determined by the Board
of Directors. Although the Board of Directors has no present intention to do so,
these  policies may be amended or revised from time to time at the discretion of
the Board of Directors  without notice to or a vote of the  stockholders  of the
Company.  See  'Policies  with  Respect  to  Certain  Activities.'  Accordingly,
stockholders  may not have  control  over changes in policies of the Company and
changes in the  Company's  policies  may not fully  serve the  interests  of all
stockholders.  A change in these policies could  adversely  affect the Company's
distributions, financial condition, results of operations or the market price of
shares of Common Stock.

INFLUENCE OF EXECUTIVE OFFICERS

     As of  September 30,  1996,  and after  giving  effect to the Offering, the
Company's  officers as a group  beneficially  owned  approximately  11.0% of the
total issued and outstanding shares of Common Stock (assuming exchange of Common
Units) and 5.0% of the outstanding shares of Common Stock (assuming the exchange
and/or conversion of all Common Units, Convertible Preferred Stock, Exchangeable
Preferred Units,  Exchangeable  Debentures,  and the FS Note). Such persons have
substantial  influence on the Company,  which  influence might not be consistent
with  the  interests  of  other  stockholders,  and  may  in the  future  have a
substantial  influence on the outcome of any matters  submitted to the Company's
stockholders for approval. See 'Principal Stockholders.'

DEPENDENCE ON KEY PERSONNEL

     The  Company  is  dependent  on  the  efforts  of its  executive  officers,
particularly Messrs. Halpert and Wolfe. While the Company believes that it could
find replacements for these key personnel, the loss of their services could have
an adverse  effect on the operations of the Company.  Messrs.  Halpert and Wolfe
have entered into  employment and non-compete  agreements with the Company.  See
'Management--Employment Agreements.'

GENERAL REAL ESTATE INVESTMENT RISKS; ADVERSE IMPACT ON ABILITY TO MAKE
DISTRIBUTIONS

     General. Income from real property investments, and the Company's resulting
ability  to  make  expected  distributions  to  stockholders,  may be  adversely
affected by the general economic climate  (particularly  the economic climate of
the Mid-Atlantic region,  where the Properties are located),  the attractiveness
of  the  Properties  to  tenants,  zoning  or  other  regulatory   restrictions,
competition from other available retail and multifamily properties,  the ability
of the Company to provide  adequate  maintenance  and  insurance,  and increased
operating costs (including insurance premiums and real estate taxes).


                                       12

<PAGE>

     The  economic  performance  and values of real  estate may be  affected  by
changes in the national,  regional and local economic climate,  local conditions
such as an  oversupply  of space or a reduction in demand for real estate in the
area, the  attractiveness  of the properties to tenants,  competition from other
available  space,  changes in market rental  rates,  the ability of the owner to
provide adequate  maintenance and insurance,  the need to periodically  renovate
and  repair  space  and the cost  thereof  and  increased  operating  costs.  In
addition,  real  estate  values may be affected  by such  factors as  government
regulations and changes in real estate,  changes in traffic patterns,  zoning or
tax laws,  interest  rate  levels,  availability  of  financing,  and  potential
liability under environmental and other laws.

     Risks of  Acquisition,  Renovation and  Development  Business.  The Company
intends   to   continue   actively   with   the   acquisition   of   principally
supermarket-anchored  neighborhood  shopping  centers.  See  'The  Company'  and
'Properties.'  Acquisition of neighborhood  shopping  centers entails risks that
investments will fail to perform in accordance with  expectations.  In addition,
there  are  general  investments  risks  associated  with  any new  real  estate
investment.  The Company  intends to expand  and/or  renovate its  properties or
develop new properties from time to time. See 'The Company--Growth  Strategies.'
Expansion,  renovation and development projects generally require expenditure of
capital as well as  various  government  and other  approvals,  which  cannot be
assured.  While policies with respect to expansion,  renovation and  development
activities  are intended to limit some of the risks  otherwise  associated  with
such activities, such as initiating construction after securing commitments from
anchor tenants,  the Company will  nevertheless  incur certain risks,  including
expenditures of funds on, and devotion of  management's  time to, projects which
may not be completed.  Any of the foregoing could have a material adverse effect
on the Company's ability to make anticipated distributions.  See 'Price Range of
the Common Stock and Distributions.'

     Dependence  on  Rental  Income  from Real  Property;  Tenants  Involved  in
Bankruptcy  Proceedings.  As a  significant  amount of the  Company's  income is
derived from rental income from real property,  the Company's income and ability
to make distributions would be adversely affected if a significant number of the
Company's lessees were unable to meet their obligations to the Company or if the
Company were unable to lease a significant  amount of space in its Properties on
economically  favorable  lease terms.  Leases on 2.8% and 8.8% of the GLA in the
Retail Properties will be expiring in 1996 and 1997, respectively.  In the event
of default by a lessee,  the  Company may  experience  delays in  enforcing  its
rights as lessor and may incur  substantial  costs in protecting its investment.
The bankruptcy or insolvency of a major tenant may have an adverse effect on the
Properties affected and the income produced by such Properties.

     As  of  September  30,  1996,  six  tenants  were  involved  in  bankruptcy
proceedings.  All of these  tenants are  currently  paying rent.  These  tenants
represent   approximately  1.3%  of  the  total  annual  minimum  rents  of  the
Properties.  One tenant,  Brendles, Inc., occupies 54,000 square feet at Shoppes
of Kildaire  Shopping Center.  The tenant filed for bankruptcy under Chapter 11.
The tenant  vacated the  premises in August  1996 but is  obligated  to pay rent
through February 1997. There can be no assurance that such tenants will continue
to pay rent or that additional tenants will not become bankrupt or insolvent.

     Small Size of Certain  Properties.  Nine of the  Properties  are relatively
small in size,  having less than 50,000  square feet of GLA and are not anchored
by a supermarket or drug store tenant. Such properties may be subject to greater
variability in consumer traffic.

     Market Illiquidity.  Equity real estate investments are relatively illiquid
and  therefore  tend to limit the ability of the  Company to vary its  portfolio
promptly in response to changes in economic or other  conditions.  The Company's
Properties  primarily are neighborhood  shopping centers, and the Company has no
present  intention  of varying  the types of real  estate in its  portfolio.  In
addition,   certain  significant   expenditures   associated  with  each  equity
investment (such as mortgage payments,  real estate taxes and maintenance costs)
are  generally not reduced when  circumstances  cause a reduction in income from
the investment. Should such events occur, such events would adversely affect the
Company's ability to pay expected distributions to stockholders.

                                       13

<PAGE>

     Uninsured Loss. The Company carries comprehensive  liability,  fire, flood,
extended  coverage and rental loss insurance with respect to its Properties with
policy  specifications  and insured  limits that it believes are  customary  for
similar properties.  There are, however, certain types of losses (generally of a
catastrophic   nature,  such  as  wars  or  earthquakes)  which  may  be  either
uninsurable or not economically  insurable.  Should an uninsured loss occur, the
Company could lose both its invested capital in and anticipated profits from the
Property,  and would continue to be obligated to repay any mortgage indebtedness
on the Property.

     Competition.  Numerous  companies  compete  with  the  Company  in  seeking
properties for acquisition and tenants who will lease space in these properties,
or provide alternate arrangements for businesses seeking rental space. There can
be no  assurance  that  the  Company  will be able to  acquire  suitable  leased
properties and tenants for such properties in the future.

     Investments  in Mortgages.  Although the Company  currently has no plans to
invest in  mortgages,  the Company may invest in  mortgages  in the future.  See
'Policies  With  Respect to  Certain  Activities--Investment  Policies.'  If the
Company  were to invest in  mortgages,  it would be subject to the risks of such
investment,  which include the risk that  borrowers may not be able to make debt
service payments or pay principal when due, the risk that the value of mortgaged
property may be less than the amounts  owed,  and the risk that  interest  rates
payable on the mortgages may be lower than the Company's costs of funds.

     Costs of Compliance with Americans with  Disabilities Act and Similar Laws.
Under the Americans  with  Disabilities  Act of 1990 (the 'ADA'),  all places of
public  accommodation are required to meet certain federal  requirements related
to access and use by disabled  persons.  Although  management  believes that the
Properties are substantially in compliance with present requirements of the ADA,
the  Company  has not  conducted  an audit or  investigation  to  determine  its
compliance. There can be no assurance that the Company will not incur additional
costs of complying with the ADA. A number of additional federal, state and local
laws exist which also may require  modifications to the Properties,  or restrict
certain further renovations thereof,  with respect to access thereto by disabled
persons.  The  ultimate  amount of the cost of  compliance  with the ADA or such
legislation  is not  currently  ascertainable,  and,  while  such  costs are not
expected  to  have a  material  effect  on the  Company,  such  costs  could  be
substantial.

OWNERSHIP LIMIT AND LIMITS ON CHANGES IN CONTROL

     Ownership Limit Necessary to Maintain REIT  Qualification.  For the Company
to  maintain  its  qualification  as a REIT,  not more  than 50% in value of the
Company's  outstanding  capital stock may be owned,  actually or constructively,
under the applicable attribution rules of the Code, by five or fewer individuals
(as defined in the  Internal  Revenue  Code of 1986,  as amended (the 'Code') to
include certain tax-exempt entities, other than, in general,  qualified domestic
pension  funds)  at any time  during  the last half of any  taxable  year of the
Company  other than the first taxable year for which the election to be taxed as
a REIT has been made (the 'five or fewer'  requirement).  The Company's  charter
contains  certain  restrictions  on the  ownership and transfer of the Company's
capital stock,  described below, which are intended to prevent  concentration of
stock ownership.  These restrictions,  however,  may not ensure that the Company
will be able to satisfy the 'five or fewer'  requirement in all cases primarily,
though  not  exclusively,  in the  case of  fluctuations  in  values  among  the
different  classes of the Company's  capital stock.  If such  requirement is not
satisfied,  the Company's status as a REIT will terminate,  and the Company will
not be able to prevent such termination.

     If the Company were to fail to qualify as a REIT in any taxable  year,  the
Company  would be subject  to  federal  income  tax  (including  any  applicable
alternative  minimum tax) on its taxable income at regular  corporate rates, and
would not be allowed a deduction  in  computing  its taxable  income for amounts
distributed  to its  stockholders.  Moreover,  unless  entitled to relief  under
certain  statutory  provisions,   the  Company  also  would  be  ineligible  for
qualification  as a REIT for the four taxable  years  following  the year during
which  qualification  was  lost.  Such  disqualification  would  

                                       14

<PAGE>

reduce the net earnings of the Company  available for investment or distribution
to its  stockholders  due to the additional tax liability of the Company for the
years involved. See 'Federal Income Tax Considerations--Failure to Qualify.'

     The Company's  charter  prohibits  ownership,  either actually or under the
applicable  attribution  rules of the Code, of more than 9.8% of the outstanding
shares of Common Stock or the  acquisition of more than 9.8% of the  outstanding
shares of  Convertible  Preferred  Stock by any holder (the  'Ownership  Limit')
subject  to  certain   important   exceptions.   See   'Description  of  Capital
Stock--Restrictions  on  Ownership,  Transfer  and  Conversion.'  The  Company's
charter  permits  conversion  of  Convertible  Preferred  Stock,  even if such a
conversion  would  result in an  individual  holder  actually or  constructively
owning more than 9.8% of the  outstanding  Common Stock.  The Company's  charter
does  not,   however,   permit  any  person  to  acquire  or  own  (actually  or
constructively)  shares of  Common  Stock or  Convertible  Preferred  Stock,  or
convert  Convertible  Preferred Stock into Common Stock, to the extent that such
person would own (actually or  constructively)  shares of Convertible  Preferred
Stock and Common Stock which,  in the aggregate,  have a value greater than 9.8%
of the  value of all of the  capital  stock of the  Company.  In  addition,  the
Company's  charter  does not permit any  person to acquire or own  (actually  or
constructively)  shares of Common Stock or Convertible  Preferred  Stock if such
ownership would cause the Company to fail to qualify as a REIT.

     The Board of Directors may waive certain of these  limitations with respect
to a particular  stockholder  if it is  satisfied,  based upon the advice of tax
counsel,  that such ownership in excess of these limitations will not jeopardize
the  Company's  status  as  a  REIT.  Any  attempted   acquisition   (actual  or
constructive) of shares by a person who, as a result of such acquisition,  would
violate one of these limitations will cause the shares  purportedly  transferred
to be  automatically  transferred  to a trust for the  benefit  of a  charitable
beneficiary  or, under certain  circumstances,  the  violative  transfer will be
deemed void ab initio.  In addition,  violations  of the  ownership  limitations
which are the result of certain  other  events  (such as changes in the relative
values of different  classes of the  Company's  capital  stock)  generally  will
result in an automatic  repurchase of the violative  shares by the Company.  See
'Description  of  Capital   Stock--Restrictions   on  Ownership,   Transfer  and
Conversion' for additional information regarding the aforementioned limits.

     The limitations on ownership of more than 9.8% of the outstanding shares of
Common Stock,  Convertible Preferred Stock and capital stock may: (i) discourage
a change of control of the  Company,  (ii) deter  tender  offers for the capital
stock,  which offers may be attractive to the Company's  stockholders,  or (iii)
limit the  opportunity  for  stockholders to receive a premium for their capital
stock that might otherwise exist if an investor attempted to assemble a block of
capital  stock in excess  of 9.8% of the  outstanding  shares  of Common  Stock,
Convertible Preferred Stock or capital stock or to effect a change of control of
the Company.  In addition,  in certain  circumstances,  a holder of  Convertible
Preferred Stock who is not otherwise in violation of the ownership  limits could
be prevented from  converting  such holder's  Convertible  Preferred  Stock into
shares of Common Stock.

     Staggered  Board.  The Board of  Directors  of the Company has been divided
into three  classes of directors.  The staggered  terms for directors may reduce
the possibility of a tender offer or an attempt to change control of the Company
even if a  tender  offer  or a  change  in  control  were  in the  stockholders'
interest.

     Preferred Stock. The Company's charter authorizes the Board of Directors to
issue up to  10,000,000  shares of preferred  stock  including  the  Convertible
Preferred  Stock and to  establish  the  preferences,  rights  and  other  terms
(including  the right to vote and the right to convert into Common Stock) of any
shares issued. See 'Description of Capital Stock--Convertible  Preferred Stock.'
The  ability to issue  preferred  stock  could have the  effect of  delaying  or
preventing a tender offer or a change in control of the Company even if a tender
offer or a change in control were in the  stockholders'  interest.  No shares of
preferred stock other than the Convertible  Preferred Stock are currently issued
or outstanding.

                                       15

<PAGE>

     Exemptions  for Certain  Members of Management  from the Maryland  Business
Combination  Law.  Under  the  Maryland  General  Corporation  Law,  as  amended
('MGCL'), certain 'business combinations' (including certain issuances of equity
securities)  between a Maryland  corporation and any person who owns ten percent
or  more  of the  voting  power  of the  corporation's  shares  (an  'Interested
Stockholder')  or an affiliate  thereof are  prohibited for five years after the
most  recent  date on which the  Interested  Stockholder  becomes an  Interested
Stockholder.  Thereafter,  any such business combination must be approved by two
super-majority   stockholder   votes  unless,   among  other   conditions,   the
corporation's  common  stockholders  receive a minimum  price (as defined in the
MGCL) for their shares and the  consideration is received in cash or in the same
form as previously paid by the Interested  Stockholder for its shares.  Pursuant
to the statute,  the Company has exempted  any  business  combination  involving
Messrs.  Halpert,  Wolfe and Zimmerman and other officers of the Company, any of
their  affiliates or associates or any person acting in concert with any of such
persons and, consequently, the five-year prohibition and the super-majority vote
requirements described above will not apply to business combinations between any
of them and the Company. As a result,  Messrs.  Halpert, Wolfe and Zimmerman and
other persons  referred to in the  preceding  sentence may be able to enter into
business combinations with the Company, which may not be in the best interest of
the stockholders, without compliance by the Company with the super-majority vote
requirements  and other  provisions of the statute.  See 'Certain  Provisions of
Maryland Law and the Company's Charter and Bylaws--Business Combinations.'

     Maryland Control Share Acquisition Statute. The MGCL provides that 'control
shares' of a Maryland corporation acquired in a 'control share acquisition' have
no voting  rights  except to the extent  approved by a vote of two-thirds of the
votes entitled to be cast on the matter,  excluding shares of stock owned by the
acquiror,  by officers or by directors who are employees of the corporation.  If
voting  rights are not approved at a meeting of  stockholders  then,  subject to
certain  conditions  and  limitations,  the  issuer may redeem any or all of the
control  shares  (except  those for which  voting  rights have  previously  been
approved) for fair value.  If voting rights for control shares are approved at a
stockholders meeting and the acquiror becomes entitled to vote a majority of the
shares entitled to vote, all other  stockholders may exercise  appraisal rights.
See  'Certain   Provisions  of  Maryland  Law  and  the  Company's  Charter  and
Bylaws--Control Share Acquisitions.'

ADVERSE CONSEQUENCES OF FAILURE TO QUALIFY AS A REIT

     Taxation as a Corporation.  The Company believes that it has operated so as
to qualify  as a REIT under the Code,  commencing  with its  taxable  year ended
December 31, 1994.  Although management of the Company believes that the Company
has been  organized  and has  operated  and will  operate  in such a manner,  no
assurance can be given that the Company has  qualified or will remain  qualified
as a REIT.  Qualification as a REIT involves the application of highly technical
and complex  Code  provisions  for which  there are only  limited  judicial  and
administrative interpretations. The determination of various factual matters and
circumstances not entirely within the Company's control may affect the Company's
ability to qualify as a REIT.  For  example,  in order to qualify as a REIT,  at
least  95% of the  Company's  gross  income  in any year  must be  derived  from
qualifying  sources  and the Company  must make  distributions  to  shareholders
aggregating  annually at least 95% of its REIT taxable income (excluding capital
gains).  In  addition,   no  assurance  can  be  given  that  legislation,   new
regulations,   administrative   interpretations  or  court  decisions  will  not
significantly change the tax laws with respect to qualification as a REIT or the
federal income tax consequences of such qualification. The Company is relying on
the opinion of Latham & Watkins,  counsel to the Company, to the effect that the
Company has been organized in conformity  with the  requirements  under the Code
and that the Company's  proposed  method of operation will enable it to meet the
requirements for  qualification  and taxation as a REIT. See 'Federal Income Tax
Considerations.'  Such legal opinion is based on various assumptions and factual
representations  by the  Company  regarding  the  Company's  ability to meet the
various  requirements for qualification as a REIT, and no assurance can be given
that actual operating results will meet these  requirements.  Such legal opinion
is not binding on the Internal Revenue Service.

                                       16

<PAGE>

     Among the requirements for REIT  qualification is that the value of any one
issuer's  securities held by a REIT may not exceed 5% of the value of the REIT's
total   assets   on   certain   testing   dates.   See   'Federal   Income   Tax
Considerations--Taxation of the Company.' The Company believes that the value of
the securities of the  Management  Company held by the Company did not exceed at
any time up to and including the date of this  Prospectus 5% of the value of the
Company's  total assets and will not exceed such amount in the future,  based on
the  initial   allocation  of  shares  among   participants   in  the  Formation
Transactions and the Company's opinion regarding the maximum value that could be
assigned to the existing and expected future assets and net operating  income of
the Management  Company. In rendering its opinion as to the qualification of the
Company as a REIT,  Latham & Watkins is relying on the conclusion of the Company
regarding the value of the Management  Company.  If the Company fails to satisfy
the 5% requirement  or otherwise  fails to qualify as a REIT, it will be subject
to federal income tax (including any applicable  alternative minimum tax) on its
taxable income at regular  corporate  rates and would not be allowed a deduction
in computing its taxable income for amounts distributed to its stockholders.  In
addition,  unless  entitled to relief under certain  statutory  provisions,  the
Company will be disqualified from treatment as a REIT for the four taxable years
following the year during which  qualification is lost. The additional tax would
significantly  reduce the cash flow available for  distribution to stockholders.
See 'Federal Income Tax Considerations--Failure to Qualify.'

     REIT  Distribution  Requirements  and Potential  Impact of  Borrowings.  To
obtain the favorable tax treatment  associated with REITs  qualifying  under the
Code,  the Company  generally  will be required  each year to  distribute to its
stockholders  at least 95% of its net taxable income.  In addition,  the Company
will be subject to a 4% nondeductible excise tax on the amount, if any, by which
certain distributions paid by it with respect to any calendar year are less than
the sum of 85% of its  ordinary  income,  95% of its capital gain net income and
100% of its undistributed income from prior years.

     Differences  in timing  between  the  receipt  of  income,  the  payment of
expenses and the  inclusion of such income and the deduction of such expenses in
arriving at taxable income (of the Company or the Operating Partnership), or the
effect of  nondeductible  capital  expenditures,  the  creation  of  reserves or
required debt or amortization payments,  could require the Company,  directly or
through the Operating Partnership, to borrow funds on a short-term basis to meet
the  distribution  requirements  that are  necessary to achieve the tax benefits
associated with qualifying as a REIT. In such instances,  the Company might need
to borrow funds in order to avoid  adverse tax  consequences  even if management
believed that then prevailing market conditions were not generally favorable for
such borrowings.

     Adverse Consequences of Failure of the Operating  Partnership or any of its
Subsidiary  Partnerships to Qualify as a Partnership.  The Company believes that
the Operating  Partnership  and each of its  subsidiary  partnerships  have been
organized as  partnerships  and have  qualified and will continue to qualify for
treatment as such under the Code.  If the  Operating  Partnership  or any of the
Lower Tier Partnerships  fails to qualify for such treatment under the Code, the
Company would cease to qualify as a REIT, and the affected  partnership would be
subject to federal  income tax (including  any  alternative  minimum tax) on its
income at corporate rates. See 'Federal Income Tax  Considerations--Tax  Aspects
of the Operating Partnership.'

     Other Tax Liabilities.  Even if the Company qualifies as a REIT, it will be
subject to certain federal, state and local taxes on its income and property. In
addition,  the  Management  Company  generally  is subject to federal  and state
income tax at regular  corporate  rates on its net  taxable  income,  which will
include the Company's  management,  leasing and related  service  business.  See
'Federal Income Tax Considerations.'

EFFECT ON PRICE OF SHARES AVAILABLE FOR FUTURE SALE



     Sales  of  a  substantial   number  of  shares  of  Common  Stock,  or  the
perceptionthat  such sales could occur, could adversely affect prevailing prices
for the Common  Stock.  The Company has reserved:  

                                       17

<PAGE>

(i) 709,716  shares of Common Stock for issuance  upon  exchange of Common Units
issued in connection  with the  formation of the Company and in connection  with
property  acquisitions,  (ii) 2,966,909 shares of Common Stock for issuance upon
conversion of outstanding  Convertible Preferred Stock issued in connection with
the formation of the Company and in connection with property acquisitions (which
becomes  convertible on or after May 31, 1999), (iii) 1,822,068 shares of Common
Stock for issuance  upon  conversion  of reserved  Convertible  Preferred  Stock
(reserved  for exchange of  Exchangeable  Preferred  Units and the  Exchangeable
Debentures  issued in  connection  with the Formation  and  subsequent  property
acquisitions),  (iv) 123,077 shares of Common Stock for issuance upon conversion
of the FS Note,  and (v) 594,874  shares of Common Stock for issuance  under the
Company's  1994 Stock  Incentive  Plan,  1994  Contingent  Stock Awards and 1996
Contingent  Stock Awards.  The Officers are permitted to sell only  one-third of
their  shares of Common  Stock or Common  Units  issued in  connection  with the
Formation  (including a redemption  of Common Units for cash) at the end of each
of the three years following the June 1994 Offering.


    The Company has filed or has agreed to file registration statements covering
the  issuance of shares of Common  Stock and  Convertible  Preferred  Stock upon
exchange  of Common  Units and  Exchangeable  Preferred  Units and the resale of
Convertible  Preferred  Stock  issued in  connection  with the  formation of the
Company and subsequent property  acquisitions,  including the acquisition of the
New Retail  Properties.  The exchange of such outstanding  securities for Common
Stock and  Convertible  Preferred  Stock will increase the number of outstanding
shares of Common Stock and Convertible  Preferred  Stock,  and will increase the
Company's percentage ownership interest in the Operating Partnership.


   
     In addition, the officers and directors of the Company and their affiliates
have agreed  with the  Underwriters  not to sell shares of Common  Stock for the
90-day  period  following  the  Offering.  The  Company has also agreed with the
Underwriters  not to issue new shares of Common  Stock  (except  pursuant to the
exchange or  conversion  of  outstanding  securities,  the issuance of shares of
Common Stock  pursuant to employee  benefit plans and in connection  with future
acquisitions)  for a period of  90 days  following  the  Offering.  See  'Shares
Available for Future Sale.' No prediction  can be made regarding the effect that
future sales of shares of securities will have on the market price of the Common
Stock.
    


NEW RETAIL PROPERTIES


   
     Although the Company has entered  into  contracts to acquire the New Retail
Properties,  these  contracts  are subject to customary  conditions  to closing,
including   completion  of  due  diligence   investigations   to  the  Company's
satisfaction.  No assurance can be given that such transactions will close. With
respect  to  certain  environmental  contamination  at Four Mile  Fork  Shopping
Center,  the  Company  does not  intend to close the  acquisition  of the center
without a closure letter from the responsible  regulatory  authority or adequate
indemnification  from the seller. See  "Properties--Environmental  Matters." The
Offering is not  conditioned  upon the closing of the purchase of any of the New
Retail  Properties.  If any of the purchases of the New Retail Properties do not
close, the balance of any remaining net offering proceeds will be used to reduce
indebtedness, for new acquisitions and for general working capital.
    


                                      18
<PAGE>

                                 THE COMPANY

     GENERAL


     The Company is a fully-integrated,  self-administered and self-managed real
estate  company  that  operates  as a REIT with  expertise  in the  acquisition,
management,  renovation  and  development of  principally  supermarket  anchored
neighborhood  shopping  centers.  As of September 30, 1996,  the Company owned a
portfolio of 33 retail  properties (the 'Existing Retail  Properties');  and the
Company expects to complete the acquisition of six additional  retail properties
promptly following the closing of the Offering (the 'New Retail Properties,' and
together with the Existing  Retail  Properties,  the 'Retail  Properties').  The
Retail  Properties  contain a total of approximately  3.9 million square feet of
GLA in the Mid-Atlantic region. The Company also owns two multifamily properties
in the Mid-Atlantic region (the 'Multifamily  Properties,' and together with the
Retail Properties, the 'Properties').


     The Company's  business strategy is highly focused with respect to property
type and location. The Company concentrates its efforts on  supermarket anchored
neighborhood  shopping  centers.  The Company  generally seeks to own properties
located in densely populated areas, that have high visibility,  open-air designs
and ease of entry  and  exit,  and that may be  readily  adaptable  over time to
expansion, renovation and redevelopment.

     The Retail  Properties  are  strategically  located  neighborhood  shopping
centers,  principally  anchored by  well-known  tenants  such as  Shoppers  Food
Warehouse,  Weis Markets,  A&P Super Fresh, Giant Food,  CVS/Pharmacy,  Safeway,
Winn  Dixie,  Rite  Aid and Acme  Markets.  The  anchor  tenants  at the  Retail
Properties  typically offer daily  necessity items rather than specialty  goods.
Management  believes that anchor tenants  offering daily necessity items help to
generate regular consumer traffic and to provide economic stability for shopping
centers. Neighborhood shopping centers are typically open-air centers ranging in
size from 50,000 to 150,000 square feet of GLA and are anchored by  supermarkets
and/or drug stores. The Retail Properties average  approximately  100,000 square
feet of GLA.


     The Company's  operations are conducted through the Operating  Partnership.
The  Company is the  general  partner  of the  Operating  Partnership  and as of
September 30, 1996,  the Company owned  approximately  83.4% of the  partnership
interests in the Operating  Partnership.  The Operating Partnership owns 100% of
the non-voting Preferred Stock of the Management Company, and is entitled to 99%
of the cash flow from the Management Company.


     The  Company  was  formed  in  April  1994  to  continue   and  expand  the
neighborhood  shopping center acquisition,  management and renovation strategies
of the First Washington Management,  Inc. ('FWM'), which has been engaged in the
business  since  1983.  FWM was  founded  by Stuart D.  Halpert,  the  Company's
Chairman,  William J. Wolfe,  President and Chief Executive Officer,  and Lester
Zimmerman, an Executive Vice President.

     The Company has  approximately 70 employees,  including a team of asset and
property  managers  and  leasing  agents  and  in-house  legal,   architectural,
engineering,  accounting,  marketing  and computer  specialists.  The  Company's
executive and principal property  management office is located at 4350 East-West
Highway,  Suite 400, Bethesda,  Maryland 20814 and its telephone number is (301)
907-7800.  The Company has regional property management offices located in North
Carolina, Pennsylvania and Virginia.

GROWTH STRATEGIES

     The Company seeks to increase cash flow and  distributions,  as well as the
value of its  portfolio,  through  intensive  property  management and strategic
renovation  and  expansion  of its  properties  and  acquisition  of  additional
neighborhood shopping centers.

     Intensive  Management.  The  Company  seeks to increase  operating  margins
through a combination of increasing revenues (through increased occupancy and/or
rental rates),  maintaining high tenant retention rates (i.e., the percentage of
tenants  who renew their  leases upon  expiration),  and  aggressively  managing
operating expenses.

                                      19

<PAGE>

     Management  believes that, as a fully  integrated real estate  organization
with both  owned  and  third-party  managed  properties,  it enjoys  significant
operating efficiencies relative to many of its competitors that operate smaller,
fragmented portfolios.  These operating efficiencies are the result of economies
of scale in operating  expenses,  more effective leasing and marketing  efforts,
and enhanced tenant retention levels.  Management believes that the scope of the
Company's portfolio,  combined with management's professional and community ties
to the  Mid-Atlantic  region,  has  enabled  the  Company to  develop  long-term
relationships   with  national  and  regional   tenants  which  occupy  multiple
properties in its portfolio.  Management believes that such tenant relationships
result in high occupancy rates and tenant retention levels.

     Strategic Renovation and Expansion. The Company seeks to increase operating
results  through  the  strategic  renovation  and  expansion  of  certain of the
Properties.  The Retail  Properties  are  typically  adaptable for varied tenant
layouts and can be reconfigured to accommodate new tenants or the changing space
needs of existing tenants.  The Company believes that the Retail Properties will
provide opportunities for renovation and expansion.

     Acquisitions.  The Company seeks to acquire  properties that are located in
densely populated areas, that have high visibility, open-air designs and ease of
entry and  exit,  and that may be  readily  adaptable  over  time to  expansion,
renovation  and  redevelopment.   When  evaluating  potential  acquisitions  and
development  projects,  the Company will consider such factors as: (i) economic,
demographic,  and regulatory and zoning  conditions in the property's  local and
regional  market;  (ii) the location,  construction  quality,  and design of the
property;  (iii) the current and  projected  cash flow of the  property  and the
potential to increase cash flow; (iv) the potential for capital  appreciation of
the property; (v) the terms of tenant leases, including the relationship between
the property's  current rents and market rents and the ability to increase rents
upon lease rollover;  (vi) the occupancy and demand by tenants for properties of
a similar type in the market area;  (vii) the  potential to complete a strategic
renovation,  expansion,  or retenanting  of the property;  (viii) the property's
current expense structure and the potential to increase operating margins;  (ix)
the ability of the Company to subsequently  sell or refinance the property;  and
(x) competition from comparable retail properties in the market area.

     Through  the  Management  Company's  third-party  management,  leasing  and
related service business and network of regional management and leasing offices,
the Company is familiar with local  conditions and acquisition  opportunities in
its given  markets.  Management  believes that  opportunities  for  neighborhood
shopping  center  acquisitions  remain  attractive  at this time  because of the
fragmentation in ownership of such properties, including owners that can benefit
from exchanging  their  properties for Common Units,  the limited amount of real
estate  capital for smaller,  privately  held retail  property  development  and
acquisition, and the limited construction of new retail properties.

PROPERTY MANAGEMENT, LEASING AND RELATED SERVICE BUSINESS


     Through its interest in the Management  Company,  the Company has continued
the  property  management,  leasing and  related  service  business of FWM.  The
Operating  Partnership  owns  all  of  the  non-voting  preferred  stock  of the
Management Company,  entitled to 99% of the cash flow of the Management Company.
The outstanding  common stock of the Management  Company,  entitled to 1% of the
cash flow of the Management  Company, is owned by certain members of management.
In addition to the Properties,  as of September 30, 1996, the Management Company
provided  management,  leasing and related services to 33 properties  comprising
approximately  3.5 million  square feet of GLA for 16  third-party  clients.  In
addition  to  providing  another  source of growth  for funds  from  operations,
management believes that the third-party  management business allows the Company
to: (i) achieve operating  efficiencies in managing its owned properties through
the bulk purchase of goods and services; (ii) develop more extensive,  long-term
relationships with tenants in multiple properties; and (iii) identify additional
acquisition  opportunities  from third-party  clients interested in the eventual
sale of their properties.


     Services are provided to third-party  owners pursuant to contracts that are
of varying lengths of time and which generally provide for management fees of up
to 5.0% of monthly gross property

                                      20
<PAGE>

receipts. The management contracts are typically cancelable upon 30 days' notice
or upon  certain  events,  including  the  sale of the  property.  Leasing  fees
typically  range from 3.0% to 6.0% of the minimum base rents payable  during the
initial term of the lease.  Management  believes that the Management Company has
an  excellent  reputation  with  respect  to lease  renewals,  increases  in net
operating income for managed  properties,  and its timely and accurate reporting
to clients. In addition to its third-party  management and leasing business, the
Management Company provides related services including  consulting and brokerage
services for which it receives customary fees.

                                  PROPERTIES

     The  Company  engages in the  acquisition,  management  and  renovation  of
neighborhood  shopping  centers.  The  Company  owns a  portfolio  of 33  retail
properties  containing a total of approximately  3.3 million square feet and two
multifamily  properties.  The Company expects to complete the acquisition of the
six New Retail  Properties  containing a total of  approximately  626,000 square
feet promptly following consummation of the Offering. All references to net rent
per square foot are  calculated  without  giving effect to vacant space,  unless
otherwise specified.

 

                                      21
<PAGE>



    The  following  table  sets  forth  certain  information  relating  to  the
Properties as of September 30, 1996:

                     FIRST WASHINGTON REALTY TRUST, INC.
                            PROPERTY SUMMARY TABLE
<TABLE>
<CAPTION>


                                                                                  YEAR                         GLA        NUMBER
                                                                     YEAR     DEVELOPED OR    LAND AREA   (SQ. FT. OR       OF
                                            LOCATION OF PROPERTY     BUILT      ACQUIRED       (ACRES)        UNITS)      TENANTS
                                            --------------------     -----    ------------    ---------   -----------     -------
<S>                                         <C>                       <C>         <C>            <C>         <C>            <C>
MARYLAND
Bryans Road Shopping Center...............  Bryans Road, MD           1972        1990           11.8        118,676        19
Capital Corner Shopping Center............  Landover, MD              1987        1987            4.1         42,625        16
Clinton Square Shopping Center............  Clinton, MD               1979        1984            2.0         18,961        11
Clopper's Mill Village Shopping Center....  Germantown, MD            1995        1996           14.2        137,952        21
Festival At Woodholme.....................  Baltimore, MD             1986        1995            7.1         81,027        29
Firstfield Shopping Center................  Gaithersburg, MD          1978        1995            2.4         22,504         9
Penn Station Shopping Center(1)...........  District Heights, MD      1989        1987           22.5        334,970        48
P.G. County Commercial Park...............  Beltsville, MD            1988        1985            9.7        146,438        28
Rosecroft Shopping Center.................  Temple Hills, MD          1963        1985            8.3        119,010        22
Southside Marketplace.....................  Baltimore, MD             1990        1996            9.1        125,146        25
Takoma Park Shopping Center...............  Takoma Park, MD           1960        1996            9.8        103,581        16
Valley Centre.............................  Owings Mills, MD          1987        1994           33.0        229,449        25

VIRGINIA
Brafferton Center.........................  Garrisonville, VA         1974        1994            9.4         94,731        20
Centre Ridge Marketplace..................  Centreville, VA           1996        1996           10.9         69,854         6
Chesapeake Bagel Building.................  Alexandria, VA           1800's       1983            0.1         11,288        16
Davis Ford Crossing.......................  Manassas, VA              1988        1994           20.8        147,622        31
Fox Mill Shopping Center..................  Reston, VA                1977        1994           14.0         97,119        24
Glen Lea Shopping Center..................  Richmond, VA              1969        1995            9.2         78,823        11
Hanover Village Shopping Center...........  Mechanicsville, VA        1971        1995            9.5         95,556        17
Laburnum Park Shopping Center.............  Richmond, VA              1988        1995            9.3        113,992        27
Laburnum Square Shopping Center(2)........  Richmond, VA              1975        1995           11.4        109,405        21
Potomac Plaza.............................  Woodbridge, VA            1963        1986            5.4         85,400        15
Thieves Market............................  Alexandria, VA            1946        1986            2.3         15,835        10

NORTH CAROLINA
Shoppes of Kildaire.......................  Cary, NC                  1986        1986           14.0        148,205        28

PENNSYLVANIA
Colonial Square Shopping Center...........  York, PA                  1955        1990            2.9         27,488        15
Fifteenth & Allen Shopping Center.........  Allentown, PA             1958        1995            4.1         46,503        13
Kenhorst Plaza Shopping Center............  Reading, PA               1990        1995           19.2        138,034        26
Mayfair Shopping Center...................  Philadelphia, PA          1988        1994            5.7        112,275        27
Stefko Boulevard Shopping Center..........  Bethlehem, PA          1958-60-75     1995           10.3        135,864        18

DELAWARE
First State Plaza.........................  New Castle County, DE     1988        1994           21.0        162,404        20

SOUTH CAROLINA
Branchwood Apartments.....................  Charleston, SC            1986        1989            5.4             96       N/A
Broadmoor Apartments......................  Charleston, SC            1973        1990           21.2            305       N/A
James Island Shopping Center..............  Charleston, SC            1967        1990            6.5         88,557        21

WASHINGTON, D.C.
Connecticut Avenue Shops..................  Washington, DC            1954        1986            0.1          3,000         3
The Georgetown Shops......................  Washington, DC(3)         1800s    1981-1989          0.3         22,052        11
                                                                                                -----      ---------       ---
   Subtotal/Average.......................                                                      346.8      3,284,346(4)    649
                                                                                                -----      ---------       ---
                    NEW RETAIL PROPERTIES
MARYLAND
Northway Shopping Center..................  Millersville, MD          1987        1996            9.6         91,276        20

VIRGINIA
Four Mile Fork Shopping Center............  Fredericksburg, VA        1975        1996           10.3        101,262        18
Kings Park Shopping Center................  Burke, VA                 1966        1996            8.6         76,212        18

PENNSYLVANIA
City Line Shopping Center(5)..............  Philadelphia, PA       1950's-60's    1996           12.2        153,899        37
Newtown Square Shopping Center............  Newtown Square, PA     1960's-70's    1996           14.4        137,569        37


DELAWARE
Shoppes of Graylyn........................  Wilmington, DE            1971        1996            5.0         65,746        15
                                                                                                -----      ---------       ---
   Subtotal/Average.......................                                                       60.1        625,964       145
                                                                                                -----      ---------       ---
   Total/Average..........................                                                      406.9      3,910,310(4)    794
                                                                                                =====      =========       ===
                                                                                            
- ----------
<FN>
     (1) Safeway (50,000 square feet) and bowling alley (40,000 square feet) are
located in this shopping center on pad sites not owned by the Company,  and they
are not tenants of the Company at the center.  GLA (sq.  ft. or units)  includes
Safeway  and bowling  alley.

     (2) Ukrops  Supermarket  (43,500  square feet) is located on a pad site not
owned by the Company,  and it is not a tenant of the Company at this center. GLA
(sq. ft. or units) includes Ukrops supermarket.

     (3) Represents  five historic retail shops all clustered in close proximity
in the central shopping district in the Georgetown area of Washington, DC.

     (4) Total does not include the Multifamily Properties.

     (5) The Company  will own an 89% interest in this  property.  The seller of
City Line will retain an 11%  interest  which it is obligated to transfer to the
Company and which the Company is obligated to acquire  approximately three years
after the initial closing in exchange for Common Units.


</FN>
</TABLE>

                                      22
<PAGE>

                     FIRST WASHINGTON REALTY TRUST, INC.
                      PROPERTY SUMMARY TABLE--Continued


<TABLE>
<CAPTION>
   TOTAL
 ANNUALIZED    AVERAGE MINIMUM RENT
MINIMUM RENT        PER SQ. FT.        PERCENT LEASED    SIGNIFICANT TENANTS (LEASE EXPIRATION DATE)
- ----------     -----------------     --------------    -------------------------------------------
<S>                 <C>                   <C>          <C>
   $964,650         $  8.13               100.0%       Safeway (2014), CVS/Pharmacy (1998)
    608,929           14.29               100.0        Burger King (2007), Dollar Bills (2001), Gallo Clothing (2001)
    271,647           14.33               100.0        Mattress Discounters (1997)
  2,114,173           16.05                98.9        Shoppers Food Warehouse (2015), CVS/Pharmacy (2006)
  1,740,347           21.48               100.0        Pier One Imports (1999), Sutton Place Gourmet (2006)
    309,840           13.77                93.3        Jerry's Sub (2010)
  2,891,643           12.09                98.2        Safeway, Service Merchandise (2006), Kid City Clothing (2003)
    895,632            6.69                97.5        Atlantic Telco (month-to-month), Montgomery Automotive (2006)
    736,932            7.28                85.1        Food Lion (2015), Rite Aid (1998)
  1,364,911           12.31                95.1        Metro Foods (2016), Rite Aid (2001)
    695,020            7.79                87.9        Shoppers Food Warehouse (2011)
  2,500,896           11.07                94.4        Weis Markets (2002), T.J. Maxx (2007), Ross (1998), Sony Theater (2005)
  
    734,908            8.29                96.7        Giant Food (2009)
    958,153           13.95                98.3        A&P Superfresh (2016)
    239,756           21.24               100.0        Chesapeake Bagel Bakery (1998)
  1,659,378           12.70                88.5        Weis Markets (2010), CVS/Pharmacy (2000)
  1,390,424           14.53                97.0        Giant Food (2018), Blockbuster (2001)
    464,730            6.10               100.0        Winn Dixie (2005), Revco (2000)
    686,434            7.74                96.9        Rack 'n Sack (2008), Rite Aid (1998)
    782,195            7.10               100.0        Ukrops Supermarket, Rite Aid (2007)
    774,814            7.64                97.3        Hannaford Bros. (2013), CVS/Pharmacy (1999)
    410,922            5.33                90.3        Western Sizzlin (2000), Aaron Rents (2001)
    214,777           15.72                72.9

  1,289,204            8.80                98.9        Winn Dixie (2006)

    333,450           12.28                98.8        Minich Pharmacy (1999), York Nat'l Bk (1999)
    553,761           12.65                98.1        Laneco Supermarket (2003), Thrift Drug (2004)
  1,325,695            9.87                96.4        Redner's Supermarket (2009), Rite Aid (2000)
  1,354,130           13.00               100.0        Shop 'N Bag Supermarket (2013), Thrift Drug (2006)
    619,535            4.81                92.1        Laneco Supermarket (2003), McCrory (1998)

  1,605,604            9.89               100.0        Shop Rite Supermarket (2009), Cinemark USA (2011)

    544,046           
  1,340,650           
    584,638            6.60               100.0        Piggly Wiggly Supermarket (2010), Rite Aid (1997)

    168,769           56.26               100.0        Mill End Shop (1997)
    407,040           18.46               100.0        Radio Shack (1999)
- -----------        --------               -----
$33,537,633        $  10.54                96.1%(4)
- -----------        --------               -----

   $993,604        $  11.13                97.8%       Metro Foods (2007), Rite Aid (1997)

    650,325            7.00                91.8        Safeway (2000), CVS/Pharmacy (2001)
    604,049            7.93               100.0        Giant Food (2013), CVS/Pharmacy (1998)

  1,492,644           10.88                89.1        Acme Supermarkets (1999), Thrift Drug (1999), T J Maxx (2001)
  1,335,751           10.50                92.5        Acme Supermarkets (1999), Thrift Drug (1999)

    673,698           11.89                86.2        Rite Aid (2016)
- -----------        --------               -----
 $5,750,071        $   9.89                92.8%
- -----------        --------               -----
$39,287,704        $  10.43                95.6%
===========        ========               =====
</TABLE>


                                      23
<PAGE>


     The following  table sets forth the square footage and percentage of leased
GLA of the Retail Properties  leased to anchor and other tenants,  and national,
regional and local tenants as of September 30, 1996.  The Company  believes that
anchor tenants are those that, due to size,  reputation or other factors, in the
view of the Company's management, are particularly responsible for drawing other
tenants and shoppers to the shopping center.  The Company has considered tenants
located  primarily in two or three states to be regional  tenants;  tenants with
wider distribution of stores have been treated as national tenants;  and tenants
located entirely within a local area have been treated as local tenants:


<TABLE>
<CAPTION>




                                          ANCHOR      OTHER                  NATIONAL    REGIONAL     LOCAL
                                         TENANTS     TENANTS      TOTAL      TENANTS     TENANTS     TENANTS     TOTAL
                                         -------     -------      -----      --------    --------    -------     -----
<S>                                      <C>         <C>         <C>         <C>         <C>          <C>       <C>      
Existing Retail Properties (sq. ft.)..   1,356,178   1,783,192   3,139,370     983,987   1,307,826    847,557   3,139,370
New Retail Properties.(sq. ft.).......     334,697     246,429     581,126     266,410     164,854    149,862     581,126
                                         ---------   ---------   ---------   ---------   ---------    -------   ---------
Total Leased GLA.(sq. ft.)............   1,690,875   2,029,621   3,720,496   1,250,397   1,472,680    997,419   3,720,496
                                         =========   =========   =========   =========   =========    =======   =========
Percentage of Total Leased GLA........        45.5%       54.5%      100.0%       33.6%       39.6%      26.8%      100.0%

</TABLE>


TENANT DIVERSIFICATION


     The following table sets forth  information  regarding the Company's leases
with its 20 largest tenants based upon annualized  minimum rents as of September
30, 1996:


<TABLE>
<CAPTION>
     
                                                                   PERCENTAGE OF
                                                                      AGGREGATE
                                               NUMBER   ANNUALIZED    ANNUALIZED
                                  GLA            OF       MINIMUM      MINIMUM
TENANT                          (SQ. FT.)    PROPERTIES     RENT        RENTS
- ------                          ---------    ----------     ----        -----
<S>                              <C>             <C>     <C>             <C> 
Shoppers Food Warehouse......    129,113         2       $1,075,280      2.7%
Metro Foods..................     93,292         2          847,121      2.2
Weis Markets.................     86,890         2          786,200      2.0
Rite Aid.....................     92,168         8          692,653      1.8
A&P Superfresh...............     55,138         1          661,656      1.7
Giant Food...................    121,518         3          606,740      1.5
CVS/Pharmacy.................     77,350         7          527,929      1.3
Safeway......................     74,851         2          485,025      1.2
Winn Dixie...................     79,000         2          481,500      1.2
Hollywood Video..............     22,366         3          424,520      1.1
Redner's Supermarket.........     52,570         1          416,560      1.1
Shop Rite Supermarket........     55,244         1          386,708      1.0
Sony Theaters................     32,058         1          384,696      1.0
Thrift Drug..................     36,662         4          380,014      1.0
T.J. Maxx....................     46,686         2          359,804      0.9
Laneco Supermarket...........     95,075         2          329,237      0.8
Blockbuster Video............     17,715         3          330,161      0.8
Service Merchandise..........     50,000         1          325,000      0.8
Cinemark USA.................     29,452         1          301,883      0.8
Sutton Place Gourmet.........     14,207         1          298,347      0.8
                               ---------                 ----------     ----
       Total.................  1,261,355                $10,101,034     25.7%
                               =========                 ==========     ====
</TABLE>


                                       24
<PAGE>

     The  following  table  sets  forth  gross  leasable  area,  occupancy,  and
effective net rent per leased square foot as of the end of each of the last five
years for the Existing Retail Properties during the respective periods each such
property was owned by the Company:

<TABLE>
<CAPTION>
                                GLA         PERCENT   AVERAGE EFFECTIVE NET RENT
PERIOD-END                   (SQ. FT.)       LEASED      PER LEASED SQ. FT.(1)
- ----------                   ---------      -------   --------------------------
<S>                          <C>              <C>             <C>   
December 31, 1991..........  1,185,977        90.8%           $ 8.89
December 31, 1992..........  1,185,977        94.6              9.07
December 31, 1993..........  1,185,977        95.4              9.16
December 31, 1994..........  2,014,180        96.4             10.08
December 31, 1995..........  2,668,171        96.0             10.28
September 30, 1996.........  3,284,346        96.1             10.57
- ----------
<FN>
     (1) Average  effective net rent per leased square foot is calculated  using
weighted  average rents and occupancy  during the  respective  periods,  without
giving effect to vacant space. If vacant space were included,  the effective net
rent per square foot would be $10.08  (September 30, 1996),  $9.87 (December 31,
1995), $9.72 (December 31, 1994), $8.74 (December 31, 1993), $8.58 (December 31,
1992), and $8.07 (December 31, 1991).
</FN>
</TABLE>

     Lease Expirations.  The following table shows lease expirations  (excluding
renewal options) from October 1, 1996 through 2004 and thereafter:
<TABLE>
<CAPTION>
                                                                                                PERCENT OF
                                                                                                 AGGREGATE     AVERAGE ANNUAL
                                       NUMBER OF      GLA        PERCENT OF     ANNUALIZED       ANNUALIZED      MINIMUM RENT
YEAR                                    LEASES      (SQ. FT.)     TOTAL GLA    MINIMUM RENT    MINIMUM RENT       PER SQ. FT.
- ----                                    ------      ---------    ----------    ------------    ------------       -----------
<C>                                         <C>          <C>           <C>      <C>                    <C>         <C>      
1996.............................           53       100,277           2.8%     $1,289,772              3.4%        $   12.86
1997.............................          142       316,794           8.8       3,448,779              9.1             10.89
1998.............................          132       426,366          11.9       4,021,023             10.6              9.43
1999.............................          126       395,068          11.0       4,457,211             11.8             11.28
2000.............................           90       304,564           8.5       3,525,052              9.3             11.57
2001.............................           89       301,767           8.4       3,734,458              9.9             12.38
2002.............................           25       124,147           3.5       1,607,710              4.3             12.95
2003.............................           24       183,439           5.1       1,724,762              4.6              9.40
2004.............................           15        58,591           1.6         783,321              2.1             13.37
Thereafter.......................           98     1,373,631          38.3      13,181,943             34.9              9.60
                                           ---     ---------         -----      ----------            -----         ---------
Total/Average....................          794     3,584,644         100.0%    $37,774,031            100.0%        $   10.54
                                           ===     =========         =====      ==========            =====         =========
</TABLE>
     Certain  Tenants in Bankruptcy.  As of September 30, 1996, six tenants were
involved in bankruptcy  proceedings.  All of these tenants are currently  paying
rent. One tenant,  Brendles,  Inc.,  occupying  54,000 square feet at Shoppes of
Kildaire  Shopping Center,  filed for bankruptcy under Chapter 11 in April 1996.
The tenant  vacated the  premises in August  1996 but is  obligated  to pay rent
through February 1997.

ADDITIONAL INFORMATION CONCERNING CERTAIN OF THE PROPERTIES

     As of December  31, 1995,  two of the  Properties,  Penn  Station  Shopping
Center and Valley  Centre,  either had a book value equal to or greater than 10%
of the total assets of the Company or gross  revenues  which  accounted for more
than  10%  of the  Company's  aggregate  gross  revenues.  Set  forth  below  is
additional information with respect to such Properties.

     Penn  Station  Shopping  Center.  Penn  Station  is a 334,970  square  foot
shopping  center  occupied  by 48 tenants  and  located at the  intersection  of
Pennsylvania  Avenue and Silver Hill Road in Prince George's  County,  Maryland,
two miles outside of  Washington,  D.C. and one and one-half miles inside of the
Capital  Beltway.  Prince George's county is the home of the U.S. Census Bureau,
Andrews  Air Force  Base,  the  Goddard  Space  Center,  and the  University  of
Maryland.  Penn Station was built by the Company  during 1989 and 1990,  and was
commended  with the 'Pride of Prince  George's  County' award for the finest new
shopping  center in the county.  The center is  fully-integrated  with a Safeway
Supermarket  (50,000 square feet) and a bowling alley (40,000 square feet), both
of which are owned by third  parties.  Because of its strategic  location as the
first  shopping  center  on  Pennsylvania  Avenue  outside  of the  District  of
Columbia, with approximately 68,000 cars travelling by the property each day and
approximately 375,000 people residing within 5 miles,  the center has  attracted
a full  range of  national and regional  chain  store tenants including  Service

                                      25
<PAGE>


Merchandise,  Blockbuster Video, Pic 'N Pay Shoes, Kid City Clothing, Pizza Hut,
Gallo Clothing, Cato Fashions, Rent-A-Center,  Dollar Bills, Linen World, Little
Caesar's,  Fleet Finance,  Casual Male Big & Tall,  Subway and Household Finance
Corporation.  Pad sites are occupied by First Union Bank, Hardees and Black-Eyed
Pea Restaurant.  Penn Station was approximately 98.2% leased as of September 30,
1996.  Although Penn Station is a single property,  it has been divided for loan
collateralization purposes into Phase I and Phase II portions.


     Service  Merchandise,  the only tenant which occupies more than ten percent
of the GLA at Penn  Station,  occupies  50,000  square feet of GLA under a lease
which expires in February 2006 and has five renewal  options of five years each.
The annual minimum rent of the Service Merchandise lease is $325,000.

     The following  table sets forth a schedule of lease  expirations,  assuming
none of the tenants exercise renewal options:

<TABLE>
<CAPTION>
                                                                                                  PERCENT OF
                                                                                                   AGGREGATE     AVERAGE ANNUALIZED
                                          NUMBER OF    GLA        PERCENT OF     ANNUALIZED       ANNUALIZED        MINIMUM RENT
YEAR                                       LEASES    (SQ. FT.)     TOTAL GLA    MINIMUM RENT      MINIMUM RENT       PER SQ. FT.
- ----                                       ------    ---------     ---------    ------------      ------------       -----------
<C>                                           <C>       <C>              <C>      <C>                    <C>         <C>      
1996.............................             0              0           0.0%     $       0              0.0%        $    0.00
1997.............................             5         13,896           5.9        223,429              7.7             16.08
1998.............................             8         18,695           7.9        275,365              9.5             14.73
1999.............................            15         44,412          18.7        688,339             23.8             15.50
2000.............................             6         27,312          11.5        350,755             12.1             12.84
2001.............................             4         14,912           6.3        219,802              7.6             14.74
2002.............................             2          6,055           2.6         97,034              3.4             16.03
2003.............................             2         19,548           8.2        244,953              8.5             12.53
2004.............................             2         20,546           8.7        186,000              6.4              9.05
Thereafter.......................             4         71,872          30.2        608,447             21.0              8.47
                                             --        -------         -----      ---------            -----         ---------
Total/Average....................            48        237,248         100.0%     2,894,124            100.0%        $   12.20
                                             ==        =======         =====      =========            =====         =========
</TABLE>

    The following  table sets forth the average  annual rental income per square
foot of GLA at Penn Station:


Year ended December 31, 1990................    $11.84(1)
Year ended December 31, 1991................    $11.22
Year ended December 31, 1992................    $11.64
Year ended December 31, 1993................    $11.68
Year ended December 31, 1994................    $11.64
Year ended December 31, 1995................    $11.96
Nine months ended September 30, 1996........    $12.09
- ----------
(1) Refers only to Phase I of the Penn Station property.


     The  following  table sets forth the  percentage  of Penn  Station that was
leased as of the dates shown:


December 31, 1990...........................       97.7%(1)
December 31, 1991...........................       96.7%
December 31, 1992...........................       90.0%
December 31, 1993...........................       94.7%
December 31, 1994...........................       97.8%
December 31, 1995...........................       98.3%
September 30, 1996..........................       98.2%
- ----------
(1) Refers only to Phase I of the Penn Station property.


     Depreciation  (for book and tax  purposes) on the Penn Station  Property is
taken  on a  straight  line  basis  over  311/2  years,  resulting  in a rate of
approximately 3.17% per year. At December 31, 1995, the federal tax basis of the
Penn Station  Shopping Center was  approximately  $20.8 million.  The realty tax
rate on the Penn Station property is  approximately  $3.453 per $100 of assessed
value, resulting in a 1995 realty tax of approximately $268,861. 

                                       26

<PAGE>


     Valley  Centre.  Valley  Centre is a 229,449  square foot  shopping  center
occupied by 25 tenants and  located on Maryland  State Route 140,  approximately
two miles from the  Baltimore  Beltway  (I-695) in Owings  Mills,  Maryland.  In
addition to serving  Owings Mills, a bedroom  community of Baltimore,  Maryland,
Valley Centre serves the neighborhoods of Pikesville,  Stevenson and Greenspring
Valley,   Maryland.   Valley  Centre,  with  approximately   45,000  automobiles
travelling by the property each day and  approximately  170,000 people  residing
within five miles of the center,  is occupied by national and  regional  tenants
including Weis Supermarket,  T.J. Maxx, Ross Stores, Annie Sez, Cosmetic Center,
Hair Cuttery,  Payless Shoes and Sony Theatre. Valley Centre was 94.4% leased as
of September 30, 1996.


   
     Four tenants, Weis Markets,  T.J. Maxx, Ross Stores and Sony Theaters, each
occupy  in excess of 10% of  the GLA at Valley  Centre.  Weis  Markets  occupies
41,350  square feet of GLA under a lease which expires in May 2002 and has three
renewal  options of five years each. The annual minimum rent is $330,800,  which
is  subject to a $1.00 per square  foot  increase  for each  option.  T.J.  Maxx
occupies  24,148  square feet of GLA under a lease which expires in 2007 and has
two renewal options of five years each. The annual minimum rent of the T.J. Maxx
lease is  $156,962,  plus  percentage  rent equal to 2% of gross sales over $6.5
million. The rent increases $0.50 per square foot for each option. The tenant is
currently expanding by 8,000 square feet. Upon completion of the expansion,  the
annual rent will increase to $297,369 and the percentage rent  break-point  will
increase to $7.5 million. Ross Stores occupies 27,618 square feet of GLA under a
lease which expires January 1998 and has two renewal options of five years each.
The annual  minimum rent of the Ross Stores lease is $220,944,  plus  percentage
rent  equal to 2% of gross  sales over  approximately  $11  million.  The rental
amounts  for  the  renewal  options  are  set at  fixed  amounts  which  average
approximately  9.25% increase per option period.  Sony Theaters  occupies 32,058
square  feet of GLA  under a lease  which  expires  February  2005 and has three
renewal options of five years each. The annual minimum rent of the Sony Theaters
lease is  $384,696  with an  increase of $1.00 per square foot in the year 2000.
Under the terms of the lease,  the tenant  pays  percentage  rent equal to 8% of
gross sales over $4.8 million.  The lease provides that the rent increases $0.50
per square foot for each option.
    

     The following table sets forth a schedule of lease expirations for the next
ten years, assuming none of the tenants exercise renewal options:
<TABLE>
<CAPTION>
                                                                                                 PERCENT OF
                                                                                                 AGGREGATE     AVERAGE ANNUALIZED
                                       NUMBER OF       GLA         PERCENT OF    ANNUALIZED      ANNUALIZED       MINIMUM RENT
YEAR                                     LEASES      (SQ. FT.)     TOTAL GLA    MINIMUM RENT    MINIMUM RENT       PER SQ. FT.
- ----                                     ------      ---------     ---------    ------------    ------------       -----------
<C>                                           <C>        <C>             <C>      <C>                    <C>         <C>      

1996.............................             1          3,042           1.4%     $  59,161              2.4%        $   19.45
1997.............................             4         10,028           4.6        155,029              6.2             15.45
1998.............................             3         39,097          18.1        366,789             14.6              9.38
1999.............................             1          3,704           1.7         63,744              2.5             17.21
2000.............................             5         18,495           8.6        344,258             13.7             18.61
2001.............................             2         17,566           8.1        197,892              7.9             11.27
2002.............................             5         60,902          28.2        626,724             24.9             10.29
2003.............................             1          2,060           1.0         35,823              1.4             17.39
2004.............................             -             --            --             --               --                --
Thereafter.......................             2         61,206          28.3        666,266             26.4             10.89
                                             --        -------         -----      ---------            -----         ---------
Total/Average....................            25        216,100         100.0%    $2,515,687            100.0%        $   11.64
                                             ==        =======         =====      =========            =====         =========
</TABLE>


    The  following  table sets forth the average net  effective  rent per square
foot of GLA at Valley Centre:


Year ended December 31, 1990....................   $ 9.92
Year ended December 31, 1991....................   $10.18
Year ended December 31, 1992....................   $10.55
Year ended December 31, 1993....................   $10.86
Year ended December 31, 1994....................   $11.10
Year ended December 31, 1995....................   $11.54
Nine months ended September 30, 1996............   $11.07


                                      27
<PAGE>

     The  following  table sets forth the  percentage  of Valley Centre that was
leased as of the dates shown:


December 31, 1990...............................       95.0%
December 31, 1991...............................       93.0%
December 31, 1992...............................       98.0%
December 31, 1993...............................      100.0%
December 31, 1994...............................       99.4%
December 31, 1995...............................      100.0%
September 30, 1996..............................       94.4%


     Depreciation  (for tax purposes) on Valley Centre is taken as follows:  (i)
approximately  $15.3  million  of the  basis  uses a  19-year  Accelerated  Cost
Recovery  System  ('ACRS')  depreciation,  and  (ii)  $3.1  million  of basis is
depreciated on a straight-line  basis over 311/2 years,  resulting in a combined
rate of  approximately  4.94%  per  year.  Depreciation  for  book  purposes  is
calculated on a straight-line  basis over 311/2 years. At December 31, 1995, the
federal tax basis of Valley Centre was approximately  $23.0 million.  The realty
tax rate on Valley  Centre is  approximately  $3.07 per $100 of assessed  value,
resulting in a 1995 realty tax of approximately $261,000.

                                      28
<PAGE>

INDEBTEDNESS

     The  following   table  sets  forth  certain   information   regarding  the
indebtedness  of the  Company  (excluding  the  Exchangeable  Debentures)  as of
September 30, 1996:


<TABLE>
<CAPTION>
                                                                                                                      BALANCE
                                                        INTEREST         FACE      PROJECTED ANNUAL    MATURITY       DUE AT
                                                          RATE          AMOUNT     INTEREST PAYMENTS    DATE(1)     MATURITY(2)
                                                        --------        ------     -----------------   --------     -----------
                                                                    (IN THOUSANDS)   (IN THOUSANDS)               (IN THOUSANDS)
<S>                                                       <C>       <C>                <C>             <C>          <C>       
MORTGAGE LOANS
Branchwood Apartments.............................        6.50%     $    2,121         $     138       01/01/97     $    2,121
Broadmoor Apartments..............................        6.50           3,826               249       06/30/99          3,826
Bryans Road Shopping Center.......................        8.00             150                12       01/29/97            150
Capital Corner Shopping Center....................        6.50           3,587               233       07/01/99          3,587
Centre Ridge Marketplace(3).......................        7.75           7,060               547       03/28/02          7,060
Chesapeake Bagel Building.........................        6.50             735                48       06/01/01            735
Clinton Square Shopping Center....................        6.50           1,312                85       07/01/99          1,312
Clopper's Mill Village Shopping Center............        7.18          14,412             1,035       03/21/06         11,492
Colonial Shopping Center(4).......................        9.50           1,530               145       02/20/20          1,530
Connecticut Avenue Shops..........................        6.50             626                41       07/01/99            626
Davis Ford; First State Plaza; James Island;
  Valley Centre and Bryans Road(5)................        7.09          38,500             2,730       07/01/99         38,500
Festival at Woodholme.............................        9.60          11,613             1,115       04/30/00         11,245
Firstfield Shopping Center........................        7.50           2,503               188       12/01/05          2,233
Fifteenth & Allen and Stefko Blvd(6)..............        7.75           6,024               467       01/31/21             --
Glen Lea, Hanover Village, Laburnum Park and
  Laburnum Square(7)..............................        8.57          14,011             1,201       10/31/05         11,159
Mayfair Shopping Center(8)........................        5.60           7,265               407       06/24/98          3,235
Penn Station (Phase II)...........................        7.00           3,500               245       07/01/99          3,500
P.G. County.......................................        6.50           4,150               270       06/06/98          4,150
Potomac Plaza Shopping Center.....................        7.00           3,656               256       06/01/99          3,656
Rosecroft Shopping Center.........................        6.50           2,000               130       07/01/99          2,000
Shoppes of Kildaire(9)............................        6.50           7,949               517       04/05/06          4,491
Southside Marketplace.............................        8.75           8,081               707       07/01/05          7,332
Takoma Park Shopping Center(10)...................        8.50           2,587               220       04/01/99          2,587
The Georgetown Shops..............................        6.50           1,653               107       07/01/99          1,655
Thieves Market....................................        6.50             734                48       04/30/99            734
First Union Line of Credit(11)....................        7.50           1,500               113       06/01/98          1,500
FS Note(12).......................................        5.00           4,800               240       07/01/00          4,800
Mellon Line of Credit(11).........................        7.50           6,848               514       03/29/98          6,848
                                                                      --------           -------                      -------
      Subtotal....................................                     162,733            12,008                       142,064
                                                                      --------           -------                      -------
NEW MORTGAGE LOANS
City Line Shopping Center (13)....................        8.00           8,979               718       10/19/05          8,238
Kings Park Shopping Center(14)....................        9.00           4,320               389       11/30/14             --
Newtown Square Shopping Center(15)................        8.25           8,244               680       12/31/06          7,269
Northway Shopping Center(14)......................        8.90           6,000               534       12/30/06          4,943
Northway Shopping Center(14)......................       10.25           1,777               182       08/01/99          1,736
                                                                       -------           -------                       -------
      Total.......................................                    $192,053           $14,511                      $164,250
                                                                      ========           =======                      ========
- ----------
<FN>
(1)  Except for Centre Ridge Marketplace, Colonial Shopping Center, Penn Station
     (Phase II), Potomac Plaza Shopping Center, Takoma Park Shopping Center, the
     FS Note  and the  Lines  of  Credit,  all the  properties  are  subject  to
     mortgages which contain prepayment penalties,  typically calculated using a
     yield maintenance formula.

 (2) Branchwood Apartments, P.G. County Commercial Park, Shoppes of Kildaire and
     Thieves Market,  amounts reflect a reduction of the outstanding balances of
     the  mortgages due to  amortization  which was escrowed at the formation of
     the  Company  for the  remaining  loan  term  in the  amounts  of  $36,000,
     $507,000, $259,000 and $66,000, respectively.

 (3) The interest rate on this  mortgage  floats at 2.25% above the 30 day LIBOR
     rate.

 (4) The  interest  rate on  this  mortgage  loan  floats  at  2.75%  above  the
     applicable one-year treasury bill rate.

 (5) This  debt (the  Nomura  Mortgage  Loan) is  collateralized  by these  five
     properties.  The Company has entered into an interest  rate swap  agreement
     which fixes the rate at 7.09% for the period July 1, 1996  through June 30,
     1999.

 (6) This debt is collateralized by these two properties.

 (7) This debt is collateralized by these four properties.

 (8) The debt service on this mortgage loan is determined  based upon a variable
     rate of  interest,  plus a credit  enhancement  fee of 2.0%.  The  variable
     interest rate is determined  weekly at the rate  necessary to produce a bid
     in the  process  of  remarketing  the  Bond  Obligations  equal to par plus
     accrued interest, based on comparable issues in the market.

 (9) The interest rate adjusts to 7.75% effective July 1, 1997.

(10) The interest rate on this mortgage floats at 0.25% above the prime rate.

(11) The interest rate  on the Lines of Credit floats at 2.00% above the 30 day
     LIBOR rate. The First Union Line of Credit is collateralized by Brafferton
     Center.  The Mellon Line of Credit  is  collateralized  by  Kenhorst  Plaza 
     Shopping Center.

(12) Excludes  a  $387,000  discount  recorded  on the FS Note due to its  below
     market interest rate. Such discount is being amortized over the life of the
     loan using the effective interest method.

(13) Represents 89% of the mortgage on this  property.  The Company is acquiring
     an 89%  interest in this  property.  The seller will retain an 11% interest
     which it is  obligated  to transfer to the Company and which the Company is
     obligated to acquire approximately  three years after the initial closing.

(14) The effects of the difference between the coupon rates and the market rates
     on these loans is immaterial.

(15) The  Company  expects  to  refinance  this  property  with  a new  mortgage
     substantially on these terms.
</FN>
</TABLE>

                                      29

<PAGE>

     The $25.0 million  aggregate  principal  amount of Exchangeable  Debentures
issued in June 1994 are  exchangeable  in the aggregate for 1,000,000  shares of
Preferred  Stock  of  the  Company,  subject  to  adjustment.  Interest  on  the
Debentures is payable quarterly,  in arrears.  The Debentures mature on June 27,
1999. The Debentures are redeemable by the Operating  Partnership at any time on
or after July 15, 1999, or at any time for certain  reasons  intended to protect
the  Company's  status as a REIT,  at the option of the Company,  at 100% of the
principal amount thereof,  together with accrued interest. The rights of holders
of Common Stock and Preferred Stock are  effectively  subordinated to the rights
of holders of  Debentures.  The  Exchangeable  Debentures  are  secured by First
Mortgages  on Penn  Station  Shopping  Center  (Phase  I) and Fox Mill  Shopping
Center.

COMPETITION

     All of the  Properties  are located in developed  areas that include  other
neighborhood  shopping center  properties.  The number of retail properties in a
particular area could have a material  effect on the Company's  ability to lease
space  and  on  rents  charged  at  the  Properties  or at  any  newly  acquired
properties. The Company may be competing with others that have greater resources
than the Company and whose officers and directors have more  experience than the
Company's  officers and directors.  In addition,  other types of retail shopping
centers,   such  as  regional  malls  and  'power   centers,'   provide  leasing
alternatives  to potential  tenants of  neighborhood  shopping  centers like the
Retail Properties.

     The third-party management,  leasing and related service business is highly
competitive and fragmented.  The Company has competitors  that include a variety
of local, regional and national firms with no one firm controlling a significant
market  share in the  regions  where  the  Company  engages  in its  third-party
business. The Company believes,  however, that it has a competitive advantage in
these  businesses  based on the quality and  experience  of its  employees,  the
services  provided by the Company and the market  presence  that the Company has
developed over the past ten years.

REGULATIONS AND INSURANCE

     General.  Retail and  multifamily  properties  are subject to various laws,
ordinances and regulations. The Company believes that each of its Properties has
the  necessary  operating  permits  and  approvals  to  operate  its  respective
business.

     Americans with  Disabilities Act and Similar Laws. Under the Americans with
Disabilities  Act of 1990 (the 'ADA'),  all places of public  accommodation  are
required  to meet  certain  Federal  requirements  related  to access and use by
disabled  persons.   These  requirements  became  effective  in  1992.  Although
management of the Company  believes that the  Properties  are  substantially  in
compliance  with present  requirements of the ADA, the Company has not conducted
and does not  presently  intend  to  conduct  an  audit or an  investigation  to
determine its  compliance.  There can be no assurance  that the Company will not
incur  additional  costs  of  complying  with the ADA.  A number  of  additional
federal,  state and local laws exist which also may require modifications to the
Properties,  or restrict certain further  renovations  thereof,  with respect to
access thereto by disabled persons.

     Additional  legislation may place further burdens or restrictions on owners
with respect to access by disabled  persons.  The ultimate amount of the cost of
compliance with the ADA or such legislation is not currently ascertainable, and,
while such costs are not expected to have a material effect on the Company, such
costs could be  substantial.  Limitations or  restrictions  on the completion of
certain  renovations may limit application of the Company's  investment strategy
in certain instances or reduce overall returns on the Company's investments.

     Insurance.   Under  their  leases,  the  Company's  tenants  are  generally
responsible for providing  adequate  insurance on the Properties they lease. The
Company believes the Properties are covered by adequate fire, flood and property
insurance provided by reputable companies.  However,  some of the Properties are
not covered by disaster insurance with respect to certain hazards (such as

                                      30
<PAGE>

earthquakes)  for which  coverage is not  available or  available  only at rates
which, in the opinion of the Company, are prohibitive.

     Fair Housing  Amendments  Act of 1988.  The Fair Housing  Amendments Act of
1988 ('FHA') requires  apartment  properties first occupied after March 13, 1990
to be accessible to the handicapped.  Noncompliance with the FHA could result in
the imposition of fines or an award of damages to private litigants. The Company
believes  that its  Multifamily  Properties  that are  subject to the FHA are in
compliance with such law.

     Rent Control  Legislation.  Although not currently applicable to any of the
Properties, state and local rent control laws in certain jurisdictions may limit
a property owner's ability to increase  apartment rents and to recover increases
in operating expenses and the costs of capital  improvements.  Enactment of such
laws  has been  considered  from  time to time in  jurisdictions  in  which  the
Multifamily  Properties  are located.  The Company does not presently  intend to
develop or acquire multifamily  apartment  properties in markets that are either
subject to rent control or in which rent limiting legislation exists.

ENVIRONMENTAL MATTERS

     The Company seeks to protect  itself from  environmental  liabilities  in a
number of ways.  As part of its  internal  due  diligence  process,  the Company
obtains  environmental  site assessments prior to purchasing a property.  In the
event these assessments reveal potential environmental liabilities,  the Company
evaluates the risks and attempts to quantify the potential costs associated with
such  liabilities  and then makes a  determination  of  whether  to acquire  the
property.  If the Company  chooses to acquire the  property,  it will  typically
require the prospective seller to agree to remediate any environmental  problems
and may  obtain  a letter  of  credit  or other  security  to  provide  adequate
assurance to the Company that sufficient funds will be available to complete the
work.

     Under various federal, state and local laws, ordinances and regulations, an
owner or operator of real  estate may be  required to  investigate  and clean up
hazardous or toxic substances or petroleum product releases at such property and
may be held liable to a  governmental  entity or to third  parties for  property
damage and for  investigation  and  clean-up  costs  incurred by such parties in
connection  with  contamination.  Many such laws,  including  the  Comprehensive
Environmental  Response,  Compensation  and  Liability  Act,  as  amended by the
Superfund  Amendments  and  Reauthorization  Act of 1986  ('CERCLA'),  typically
impose  such  liability  without  regard for  whether  the owner knew of, or was
responsible  for, the presence of such  hazardous  or toxic  substances  and the
liability  under such laws has been  interpreted  to be joint and several unless
divisible and there is a reasonable basis for allocation of responsibility.  The
cost  of  investigation,  remediation  or  removal  of  such  substances  may be
substantial,  and the  presence of such  substances,  or the failure to properly
remediate such  substances,  may adversely affect the owner's ability to sell or
rent such property or to borrow using such property as  collateral.  Persons who
arrange for the disposal or treatment of hazardous or toxic  substances may also
be liable  for the costs of  removal  or  remediation  of such  substances  at a
disposal  or  treatment  facility,  whether  or not  such  facility  is owned or
operated by such person. Some environmental laws create a lien on a contaminated
site in favor of the  government  for damages and costs it incurs in  connection
with the contamination.  The owner of a contaminated site also may be subject to
common law claims by third  parties  based on damages and costs  resulting  from
environmental contamination emanating from such site. Certain federal, state and
local laws, regulations and ordinances also govern the removal, encapsulation or
disturbance of asbestos-containing materials ('ACMs') when such materials are in
poor  condition  or in the  event of  construction,  remodeling,  renovation  or
demolition of a building. Such laws may impose liability for release of ACMs and
may provide for third  parties to seek recovery from owners or operators of such
properties  for personal  injury  associated  with ACMs. In connection  with the
ownership  (direct or indirect),  operation,  management and development of real
properties, the Company, the Operating Partnership or the Management Company, as
the case may be, may be considered an owner or operator of such properties or as
having  arranged for the disposal or treatment of hazardous or toxic  substances
and, therefore,  potentially liable for removal or remediation costs, as well as
certain  other  related  costs,  including  governmental  fines and  injuries to
persons and property. Except for the

                                      31
<PAGE>

following  matters,  the  Company  has not  been  notified  by any  governmental
authority of any non-compliance, liability or other claim in connection with any
of the Properties.

     Penn Station  Shopping  Center. A dry cleaning solvent has been detected in
groundwater  below  the  Penn  Station  Shopping  Center.   The  source  of  the
contamination  has not been determined.  Potential sources include a dry cleaner
tenant at the Penn  Station  Shopping  Center  and a dry  cleaner  located in an
adjacent   property.   Sampling   conducted  at  the  site  indicates  that  the
contamination is limited and is unlikely to have any effect on human health. The
Maryland  Department of the  Environment  was notified as of September  1993. At
this time the Company has not  received an estimate of the costs of  remediating
the  contamination.   Based  upon  the  information  provided  by  the  Phase  I
environmental  audit,  the  Company  does not  believe  that  the  contamination
relating to the dry cleaning  solvents at Penn Station  Shopping  Center poses a
material  adverse  risk  to  the  Company's  results  of  operations,  financial
condition or liquidity.

     Fox Mill  Shopping  Center.  Petroleum  has been  detected in the soil at a
parcel  adjacent  to Fox Mill  Shopping  Center on  property  occupied  by Exxon
Corporation ('Exxon') for use as a gas station (the 'Exxon Station').  Exxon has
taken steps to remediate the petroleum in and around the Exxon Station, which is
located downgradient from the Fox Mill Shopping Center. Exxon has agreed to take
full  responsibility for the remediation of such petroleum.  In addition,  a dry
cleaning  solvent  has  been  detected  in the  groundwater  below  the Fox Mill
Shopping  Center.  A  groundwater  pump and  treatment  system,  approved by the
Virginia  Water Control  Board,  was  installed in July 1992,  and was operating
until recently when the Control Board ordered semi-annual  sampling to determine
if further remediation is necessary. The previous owner of the Fox Mill Shopping
Center has agreed to fully remediate the groundwater contamination.  The Company
has received preliminary  estimates which indicate that the anticipated costs to
remediate the  environmental  contamination at the Fox Mill Shopping Center will
be approximately  $75,000 over the course of the next three to four years. Based
upon the information  provided by the Phase I environmental  audit,  the Company
does not believe that the contamination  associated with either the petroleum or
the dry  cleaning  solvent  at the Fox Mill  Shopping  Center  poses a  material
adverse risk to the  Company's  results of  operations,  financial  condition or
liquidity.


   
     Four Mile Fork Shopping Center. A dry cleaning solvent has been detected in
the soil  below the Four Mile Fork  Shopping  Center.  The  Company  intends  to
conduct  additional  testing to determine  the extent of  contamination  and the
appropriate  remediation  measures,  if any. In any event,  the Company does not
intend to close the  acquisition  of Four Mile Fork  Shopping  Center  without a
closure   letter  from  the   responsible   regulatory   authority  or  adequate
indemnification from the seller of the center.


     All of the  Properties  (including  the New  Retail  Properties)  have been
subject to Phase I or similar  environmental  audits  (which  involved a general
inspection  without  soil  sampling  or  groundwater  analysis)  by  independent
environmental  consultants.  Management believes that these environmental audits
have not  revealed any  significant  environmental  liability  that would have a
material  adverse  effect on the Company's  business.  No assurance can be given
that the  environmental  studies that were performed at the Properties  disclose
all  environmental  liabilities  thereon,  that any prior owner  thereof did not
create a material  environmental  condition  not known to the  Company or that a
material  environmental  condition  does  not  otherwise  exist as to any of the
Properties.
    

LEGAL PROCEEDINGS

     Neither  the  Company  nor the  Properties  are  presently  subject  to any
material litigation nor, to the Company's knowledge,  is any material litigation
threatened against the Company or the Properties,  other than routine litigation
and administrative proceedings arising in the ordinary course of business, which
collectively are not expected to have a material adverse effect on the business,
financial condition or results of operations of the Company.

                                      32
<PAGE>

                               USE OF PROCEEDS



   
     The net  proceeds  to the  Company  from the sale of Common  Stock  offered
hereby,  after payment of all expenses of the Offering,  are approximately $30.3
million ($34.9 million if the Underwriters'  over-allotment  option is exercised
in  full).  The net  cash  proceeds  of the  Offering  will be used as  follows:
approximately  $18.8 million for the purchase of the New Retail  Properties (the
balance of the purchase price of the New Retail  Properties  will be paid for by
the issuance of Common Units and assumption of indebtedness); approximately $4.7
million to repay existing indebtedness (with a weighted average interest rate of
8.5% and a weighted  average term to maturity of nine years from  September  30,
1996), approximately $1.9 million for property expansions and approximately $4.9
million for working capital.  The foregoing  represent  estimates and the actual
amounts  and timing of such  expenditures  will  depend  upon  numerous  factors
including the timing of acquisitions,  renovations and expansions. If any of the
purchases  of the  New  Retail  Properties  do not  close,  the  balance  of any
remaining  net offering  proceeds will be used to reduce  indebtedness,  for new
acquisitions  and for general working  capital.  See "Risk  Factors--New  Retail
Properties."  Pending such uses, the Company intends to invest such net proceeds
in  short-term,  income-producing  investments  which  are  consistent  with the
Company's intention to qualify for taxation as a REIT.
    



     Any net  proceeds  from the  exercise of the  Underwriters'  over-allotment
option will be invested as described above.  These funds will be used to develop
or acquire additional  properties  (including expansion and redevelopment of the
Properties)  consistent  with  the  Company's  investment  policies  and  growth
strategies.

              PRICE RANGE OF THE COMMON STOCK AND DISTRIBUTIONS

     The  Company's  Common Stock began  trading on the Nasdaq  National  Market
('NASDAQ') on June 27, 1995 and on the NYSE on August 13, 1996.  The table below
sets forth for the fiscal  periods  indicated  the high and low sales prices per
share of the Company's  Common Stock,  as reported on the NYSE composite tape or
NASDAQ and the distributions paid for such periods.

   
                                                                   DISTRIBUTIONS
                                                 HIGH       LOW      PER SHARE
                                                 ----       ---    -------------
1995
  Third Quarter...............................  $18        $17         $.4875
  Fourth Quarter..............................   18 1/2     17          .4875
1996
  First Quarter...............................   19         17 3/4      .4875
  Second Quarter..............................   20 1/2     18 1/4      .4875
  Third Quarter...............................   21 1/4     19 1/4      .4875
  Fourth Quarter (through November 25, 1996)..   23         20 5/8        (1)
    

- ----------
(1) On October 19,  1996,  the Company  declared a  distribution  of $0.4875 per
    share to the holders of Common Stock of record on November 1, 1996,  payable
    on November 15, 1996.  Purchasers of Common Stock offered hereby will not be
    entitled to such distribution.


   
     On  November  25,  1996,  the  closing  sale price of the  Common  Stock as
reported  on the  NYSE was $21 7/8 per  share.  As of  November  25,  1996,  the
approximate number of holders of record of the Common Stock was 144.

    For the year  ended  December  31, 1995, 100% (or  $1.95  per  share) of the
distributions  made through December 31, 1995 on the Common Stock  represented a
return of capital for federal income tax purposes.
    

     In the future, the Company's ability to make distributions will be affected
by a number of factors, including the revenues received from its properties, the
operating expenses of the Company,  the interest expense incurred on outstanding
indebtedness,  the ability of tenants to meet their  obligations  under  leases,
unanticipated  capital  expenditures and dividends  received from the Management
Company.  In  addition,  if  the  Exchangeable   Debentures  are  exchanged  for
Convertible  Preferred  Stock annual cash  available  for  distribution  will be
reduced by approximately $375,000.

                                      33
<PAGE>

One or more of the  foregoing  factors  could  limit the  Company's  ability  to
maintain distributions at the current level.


     Management  believes that the amount of cash available for distribution not
distributed will be sufficient to cover:  (i) tenant  allowances and other costs
associated  with the renewal or replacement  of current  tenants as their leases
expire,  (ii)  recurring  capital  expenditures  that will not be  reimbursed by
tenants and (iii)  unforeseen cash needs.  The expected amount of  distributions
will not allow the Company,  using only cash from  operations,  to retire all of
its debt when due, and therefore the Company will be required to seek additional
debt or equity financings, and/or sell properties, to repay such debt.


     Federal income tax law requires a REIT to distribute  annually at least 95%
of its REIT taxable income. For the twelve-month period ended December 31, 1995,
the amount of distributions  necessary to maintain the Company's REIT status for
that year  would  have been  approximately  $2.9  million  or $1.26 per share of
Convertible  Preferred Stock.  Based on the level of distributions on the Common
Stock constituting a return of capital, the Company would not have been required
to make any  distributions  on the Common  Stock in 1995 in order to satisfy its
obligation  under Federal income tax law to distribute  annually at least 95% of
its REIT taxable income.

     Distributions  by the Company to the extent of its  current or  accumulated
earnings and profits for Federal  income tax  purposes,  other than capital gain
dividends,  will be taxable to stockholders as ordinary dividend income. Capital
gain  dividends   generally   will  be  treated  as  long-term   capital  gains.
Distributions  in excess of earnings and profits  generally will be treated as a
non-taxable  reduction  of the  stockholder's  basis in the stock to the  extent
thereof,  and thereafter as taxable gain.  Distributions  treated as non-taxable
reduction in basis will have the effect of deferring  taxation until the sale of
a  stockholder's  capital  stock.  For a  discussion  of the  tax  treatment  of
distributions  to holders of shares of capital  stock,  see 'Federal  Income Tax
Considerations--Taxation of Taxable U.S. Stockholders.'

                                      34
<PAGE>

                                CAPITALIZATION


     The  following  table sets  forth the  consolidated  capitalization  of the
Company  and the pro forma  capitalization  of the Company as of  September  30,
1996,  after  giving  effect to the sale of the  Common  Stock  offered  hereby,
certain  acquisitions  and the application of the net proceeds from the Offering
as described  under the caption 'Use of Proceeds.' The  information set forth in
the  following  table  should  be  read in  conjunction  with  the  consolidated
financial  statements and notes thereto and the pro forma financial  information
and  notes  thereto  included   elsewhere  in  this   Prospectus,   as  well  as
'Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations--Liquidity and Capital Resources.'


<TABLE>
<CAPTION>
                                                                                              SEPTEMBER 30, 1996
                                                                                         -------------------------
                                                                                         HISTORICAL      PRO FORMA
                                                                                         ----------      ---------
                                                                                              (IN THOUSANDS)
<S>                                                                                      <C>             <C>
   
Mortgage and other notes payable..................................................        $162,346        $186,976
Exchangeable Debentures(1)........................................................          25,000          25,000
Minority interest(2)..............................................................          12,573          19,367
Stockholders' equity:(3)
Preferred Stock,  $.01 par value, 10,000,000 shares authorized;
 Convertible Preferred Stock, $.01 par value, 3,750,000 shares designated;
 2,314,189 shares issued and outstanding(4).......................................              23              23
Common Stock, $.01 par value, 90,000,000 shares authorized;
 3,291,245 and 4,791,245 shares issued and outstanding,
 respectively.....................................................................              32              47
Additional paid-in capital........................................................          86,538         116,202
Accumulated distributions in excess of earnings...................................         (16,758)        (16,758)
                                                                                           --------        --------
    Total stockholders' equity....................................................          69,835          99,514
                                                                                           --------        --------
        Total capitalization......................................................        $269,754        $330,857
                                                                                          =========       =========
<FN>
____________
(1)  The $25.0 million of Exchangeable  Debentures,  due 1999, are  exchangeable
     for shares of Convertible  Preferred  Stock at $25.00 per share  (1,000,000
     shares) and are collateralized by two Properties.
    

(2)  Reflects the 421,215 Exchangeable  Preferred Units and 709,716 (Historical)
     and 1,009,716  (Pro Forma) Common Units of the  Operating  Partnership  not
     owned by the Company.

(3)  Does not include: (i) 709,716 (Historical) and 1,009,716 (Pro Forma) shares
     of Common Stock and 421,215 shares of Convertible  Preferred Stock reserved
     for  issuance  upon  exchange of issued and  outstanding  Common  Units and
     Exchangeable Preferred Units,  respectively,  (ii) 594,874 shares of Common
     Stock  reserved  for issuance  under the 1994 Stock  Incentive  Plan,  1994
     Contingent   Stock   Awards  and  1996   Contingent   Stock   Awards.   See
     'Management--Compensation of Officers.'

(4)  The  Convertible  Preferred  Stock has a stated  liquidation  preference of
     $25.00 per share, is convertible (based on the then-applicable  liquidation
     preference  of the  Convertible  Preferred  Stock) on or after May 31, 1999
     into shares of Common Stock at a conversion  price equal to $19.50,  and is
     not redeemable by the Company prior to July 15, 1999.
</FN>
</TABLE>


                                      35
<PAGE>


      SELECTED PRO FORMA AND HISTORICAL FINANCIAL AND PORTFOLIO INFORMATION


     The following tables set forth pro forma summary financial  information for
the Company and historical summary financial information for the Company and its
predecessor,  the FWM Group. The following selected financial information should
be read in conjunction with the discussion set forth in 'Management's Discussion
and Analysis of Financial  Condition and Results of Operations,'  and all of the
financial  statements and notes thereto  included  elsewhere in this Prospectus.
The historical  operating data of the Company and its  predecessor for the years
ended December 31, 1991,  1992,  1993,  1994 and 1995 have been derived from the
historical  consolidated  financial  statements  audited  by  Coopers  & Lybrand
L.L.P.,  independent  accountants,  whose report with respect to the information
for the years ended  December 31, 1993,  1994 and 1995 is included  elsewhere in
this Prospectus. The operating data for the nine months ended September 30, 1995
and 1996 has been derived from the unaudited  consolidated  financial statements
of the Company.  In the opinion of  management,  the operating data for the nine
months ended  September 30, 1995 and 1996 included all  adjustments  (consisting
only  of  normal  recurring   adjustments)   necessary  to  present  fairly  the
information set forth therein.



     The unaudited  selected pro forma  information  for the year ended December
31, 1995 is  presented  as if: (i) the June 1995  Offering  had occurred and the
proceeds  therefrom had been used, as of January 1, 1995, to purchase the Retail
Properties  acquired in  connection  with the June 1995  Offering;  and (ii) the
Offering had occurred and the net proceeds therefrom had been used as of January
1,  1995 as  described  in 'Use of  Proceeds,'  and the  1996  Acquisitions  had
occurred as of January 1, 1995. The unaudited selected pro forma information for
the nine months  ended  September  30, 1996 is  presented as if the Offering had
occurred and the net proceeds therefrom had been used, as of January 1, 1996, as
described in 'Use of  Proceeds,'  and the 1996  Acquisitions  had occurred as of
January  1,  1996.  The  pro  forma  financial  information  is not  necessarily
indicative  of what the actual  results of  operations of the Company would have
been for the period  indicated,  nor does it purport to represent the results of
operations for future periods.


     Per share data for periods  prior to the  formation  of the Company are not
relevant  to the  historical  combined  financial  statements  of the FWM  Group
because such financial statements are a combined presentation of the predecessor
entities.  Historical  operating  results,  including  net  income,  may  not be
comparable to future operating results because of the recapitalization resulting
from the formation of the Company.  In addition,  the Company  believes that the
book value of the  Properties,  which reflects  historical  cost of such assets,
less  accumulated  depreciation,  is not  indicative  of the  fair  value of the
Properties.

                                       36

<PAGE>



<TABLE>
<CAPTION>

                                           YEAR ENDED DECEMBER 31,                  NINE MONTHS ENDED SEPTEMBER 30,
                                 ---------------------------------------------   ------------------------------------
                                                                     PRO FORMA                            PRO FORMA
                                 1991    1992    1993   1994    1995    1995        1995        1996         1996
                                 ----    ----    ----   ----    ---- ---------      ----        ----      ---------  
                                                                     (UNAUDITED) (UNAUDITED) (UNAUDITED)  (UNAUDITED)
                                              (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                            <C>     <C>     <C>     <C>     <C>     <C>        <C>          <C>          <C>
FINANCIAL INFORMATION:
 Revenues:
  Minimum rent................ $10,362 $10,242 $10,594 $14,701 $23,276 $35,874    $16,597      $23,408      $28,724
  Percentage rent.............     134     114      68     255     495   1,063        302          501          763
  Tenant reimbursements.......   1,802   1,642   1,889   2,823   4,362   6,762      3,106        5,015        6,272
  Third-party fees............   1,400   3,095   4,396   1,912      --      --         --           --           --
  Other income................     520     310     245     508   1,447   1,505        787        1,189        1,204
                               ------- ------- ------- ------- ------- -------    -------      -------      -------
   Total revenues.............  14,218  15,403  17,192  20,199  29,580  45,204     20,792       30,113       36,963
 Expenses:
  Property operating and
   maintenance................   4,475   4,726   5,137   6,299   7,229  10,555      5,024        7,623        9,422
  General and administrative..   1,162   2,115   2,665   1,356   2,831   2,831      2,152        2,348        2,348
  Interest....................   8,947   8,144   7,909   9,301  11,230  17,088      8,095       11,025       13,467
  Depreciation and
   amortization...............   2,441   2,514   2,721   4,579   5,808   8,943      4,162        5,783        7,075
                               ------- ------- ------- ------- ------- -------    -------      -------      -------
   Total expenses.............  17,025  17,499  18,432  21,535  27,098  39,417     19,433       26,779       32,312
                               ------- ------- ------- ------- ------- -------    -------      -------      -------
Income (loss) before income
 from Management Company,
 extraordinary item and 
minority interest.............  (2,807) (2,096) (1,240) (1,336)  2,482   5,787      1,359        3,334        4,651
Income from Management
 Company(1)...................      --      --      --     500     449     449        361           97           97
                               ------- ------- ------- ------- ------- -------    -------      -------      -------
Income (loss) before
 distributions to preferred
 stockholders, extraordinary
 item and minority interest...  (2,807) (2,096) (1,240)   (836)  2,931   6,236      1,720        3,431        4,748
Extraordinary item............      --      --   2,665   2,251      --      --         --           --           --
                               ------- ------- ------- ------- ------- -------    -------      -------      -------
Net income (loss)............. $(2,807)$(2,096) $1,425
                               ======= =======  ======
Income before minority 
 interest and distributions to
 preferred stockholders.......                           1,415   2,931   6,236      1,720        3,431        4,748
(Income) loss allocated to
 minority interest............                          (1,101)   (602)   (977)       (87)        (486)        (746)
                                                       ------- ------- -------    -------      -------      -------
Income before distributions to
 preferred stockholders.......                             314   2,329   5,259      1,633        2,945        4,002
Distributions to preferred
 stockholders.................                          (1,811) (5,117) (5,641)    (3,728)      (4,231)      (4,231)
                                                       ------- ------- -------    -------      -------      -------
Loss allocated to common
 stockholders.................                         $(1,497)$(2,788) $ (382)   $(2,095)     $(1,286)       $(229)
                                                       ======= ======= =======    =======      =======      =======
  Net loss per Common
   Share(2)...................                          $(0.95)$ (1.19) $(0.08)    $(1.01)      $(0.40)      $(0.05)
                                                       ======= ======= =======    =======      =======      =======
Shares of Common Stock, in
 thousands....................                           1,574   2,351   4,701      2,081        3,227        4,727
                                                       ======= ======= =======    =======      =======      =======
</TABLE>



                                         

                                       37
<PAGE>

<TABLE>
<CAPTION>

                                                                                                            NINE MONTHS ENDED
                                                       YEAR ENDED DECEMBER 31,                                 SEPTEMBER 30,
                                   -------------------------------------------------------------------  -------------------------
                                                                                            PRO FORMA
                                      1991       1992       1993       1994       1995         1995         1995        1996
                                      ----       ----       ----       ----       ----      ---------       ----        ----
                                                                                           (UNAUDITED)  (UNAUDITED)  (UNAUDITED)
                                                      (DOLLARS IN THOUSANDS, EXCEPT RETAIL PROPERTY INFORMATION)
<S>                               <C>        <C>        <C>        <C>        <C>            <C>        <C>          <C>
BALANCE SHEET INFORMATION:
 Rental properties, gross........  $  85,663  $  87,299  $  87,749  $ 175,213  $ 228,092                 $ 211,885    $ 285,774
 Total assets....................     83,552     82,798     81,056    172,487    227,405                   210,695      274,969
 Mortgage and other notes
 payable.........................     90,834     93,918     92,382     89,858    116,182                    99,486      162,346
 Exchangeable Debentures.........     --         --         --         25,000     25,000                    25,000       25,000
 Total liabilities...............     97,032     99,235     96,216    117,925    145,241                   127,067      192,561
 Minority interest(3)............     --         --         --          8,580     11,088                    11,059       12,573
 Stockholders' equity
 (deficit).......................    (13,480)   (16,437)   (15,160)    45,982     71,076                    72,569       69,835

RETAIL PROPERTY INFORMATION:
 Retail Occupancy................       90.8%      94.6%      95.4%      94.7%      96.0%                     95.6%        96.1%
 Number of Retail Properties.....         14         14         14         20         27          39            26           33
 Retail Properties GLA (thousands
   of square feet)...............      1,186      1,186      1,186      2,014      2,646       3,910         2,645        3,286
 Average rent(4):
   Retail Properties (per square
     foot).......................  $    8.89  $    9.07  $    9.16  $   10.08  $   10.28                               $  10.54

OTHER DATA:(5)
 Funds From Operations(6)........                                              $  10,539     $16,979     $   7,382     $ 10,264
 Cash flow from operating
   activities....................  $     785  $   1,037  $     831  $   3,164     10,003                     6,788        9,466
 Cash flow (used in) investing
   activities....................     (3,998)    (1,636)      (450)   (56,236)   (29,884)                  (15,271)     (42,260)
 Cash flow provided by (used in)
   financing activities..........      2,846        367       (529)    53,615     26,574                    14,076       26,858
</TABLE>

<TABLE>
<CAPTION>
                                       NINE MONTHS ENDED
                                         SEPTEMBER 30,
                                   -------------------------
                                          PRO FORMA
                                             1996
                                          ---------
                                         (UNAUDITED)
<S>                                      <C>
   
BALANCE SHEET INFORMATION:
 Rental properties, gross........         $ 341,478
 Total assets....................           336,072
 Mortgage and other notes
 payable.........................           186,976
 Exchangeable Debentures.........            25,000
 Total liabilities...............           217,191
 Minority interest(3)............            19,367
 Stockholders' equity
 (deficit).......................            99,514
    

RETAIL PROPERTY INFORMATION:
 Retail Occupancy................              95.6%
 Number of Retail Properties.....                39
 Retail Properties GLA (thousands
   of square feet)...............             3,910
 Average rent(4):
   Retail Properties (per square
     foot).......................         $   10.43

OTHER DATA (FOR THE YEAR OR SIX
 MONTHS ENDING AS OF THE DATE
 INDICATED):
 Funds From Operations(5)........         $  12,873
 Cash flow from operating
   activities....................                  
 Cash flow (used in) investing
   activities....................                  
 Cash flow provided by (used in)
   financing activities..........                  
- ----------
<FN>
(1)  Subsequent to June 27, 1994,  activity of the  Management  Company is being
     reflected using the equity method of accounting.

(2)  Because the  Company's  income is based on its  percentage  interest in the
     Operating  Partnership's  income, the net loss per share would be unchanged
     for the periods  presented  even if Common Units were  exchanged for Common
     Stock of the Company.

(3)  Reflects the Exchangeable Preferred Units and Common Units of the Operating
     Partnership not owned by the Company.

(4)  Represents  base rent  divided by square feet  leased,  for the  annualized
     12-month period.

(5)  For the year or nine months ending as of the date indicated.

(6)  The Company considers Funds From Operations to be an appropriate measure of
     the  performance  of an equity REIT. On March 3, 1995,  NAREIT  adopted the
     NAREIT  White Paper on Funds From  Operations  (the 'NAREIT  White  Paper')
     which  provided  additional  guidance  on the  calculation  of  Funds  From
     Operations.  Funds  From  Operations  is  defined  by NAREIT as net  income
     (computed in accordance  with generally  accepted  accounting  principles),
     excluding gains (or losses) from debt  restructuring and sales of property,
     plus depreciation and amortization and after adjustments for unconsolidated
     partnerships   and   joint   ventures.   Adjustments   for   unconsolidated
     partnerships  and joint  ventures  are  calculated  to  reflect  Funds From
     Operations on the same basis. Funds From Operations does not represent cash
     generated from operating  activities in accordance with generally  accepted
     accounting  principles and is not necessarily  indicative of cash available
     to fund cash needs and  should  not be  considered  an  alternative  to net
     income as an  indicator of the  Company's  operating  performance  or as an
     alternative  to cash flow as a measure of  liquidity  or of ability to make
     distributions.
</FN>
</TABLE>





                                      38
<PAGE>


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

OVERVIEW

     The following  discussion  should be read in conjunction with the 'Selected
and Pro Forma and Historical Financial and Portfolio Information' and all of the
historical and pro forma  financial  statements and the notes thereto  appearing
elsewhere in this Prospectus.  The pro forma information  assumes the completion
of the June 1995 Offering and the Offering (and the  application of the proceeds
therefrom) at the beginning of the periods indicated.

RESULTS OF OPERATIONS


     Pro forma  results of  operations  of the Company for the nine months ended
September 30, 1996 compared to the historical  results for the nine months ended
September 30, 1996.

     For the nine months ended  September  30, 1996,  the net loss  allocated to
common  stockholders  on a pro forma basis  decreased by $1.1 million from a net
loss of $1.3 million to a net loss of $0.2  million,  when  compared to the nine
months ended September 30, 1996, primarily due to an increase in revenues offset
by an increase in expenses and income allocated to minority interests.

     Total  revenues  increased by $6.9  million or 22.9%, from $30.1 million to
$37.0 million, due primarily to an increase in minimum rents of $5.3 million and
tenant  reimbursements of $1.3 million.  The increases are due to the effect  of
the expected purchase of the New Retail Properties.

     Property  operating and maintenance  expense increased by $1.8 million,  or
23.7%,  from $7.6 million to $9.4  million,  primarily  due to the effect of the
expected purchase of the New Retail Properties.

     Interest expense  increased by $2.5 million,  or 22.7%, from $11.0 million,
to $13.5 million primarily due to the increased mortgage indebtedness associated
with the expected purchase of the New Retail Properties.

     Depreciation and amortization expenses increased by $1.3 million, or 22.4%,
from $5.8 million to $7.1  million,  primarily due to the effect of the expected
purchase of the New Retail Properties.

     Income allocated to minority  interest  increased by $0.3 million from $0.5
million to $0.8 million due to an increase in net income.

     Comparison  of the nine months  ended September 30, 1996 to the nine months
ended September 30, 1995.

     For the nine months ended  September  30, 1996,  the net loss  allocated to
common stockholders decreased by $0.8 million from a net loss of $2.1 million to
a net loss of $1.3 million, when compared to the nine months ended September 30,
1995,  primarily  due to an  increase  in the  amount of  revenues  offset by an
increase in expenses,  distributions to holders of Convertible  Preferred Stock,
and income allocated to minority interest.

     Total  revenues  increased by $9.3 million, or 44.7%, from $20.8 million to
$30.1 million, primarily due to an increase in minimum rents of $6.8 million and
tenant  reimbursements of $1.9 million.  The increases were primarily due to the
1995 and 1996 Acquisitions.

     Property  operating and maintenance  expense increased by $2.6 million,  or
52.0%,  from $5.0 million to $7.6  million,  primarily  due to the 1995 and 1996
Acquisitions.  General and  administrative  expenses  increased  by 9.1% or $0.2
million,  from $2.2  million to $2.4  million,  primarily  due to New York Stock
Exchange filing fees of $0.2 million, bonuses of $0.2 million and other expenses
of $0.2 million  offset by a decrease of $0.4 million for  compensation  paid or
payable in Company stock.

                                       39
<PAGE>

     Interest expense increased by $2.9 million, or 35.8%, from $8.1 million, to
$11.0 million, primarily due to the increased mortgage  indebtedness  associated
with the purchase of the 1995 and 1996 Acquisitions.

     Depreciation and amortization expenses increased by $1.6 million, or 38.1%,
from  $4.2  million  to  $5.8  million,  primarily  due to  the  1995  and  1996
Acquisitions.

     During the nine months ended September 30, 1996,  distributions  payable to
owners of the  Convertible  Preferred  Stock increased from $3.8 million to $4.2
million due to the issuance of Preferred  Stock to the former owners of Laburnum
Park Shopping Center, Laburnum Square Shopping Center, Glen Lea Shopping Center,
Hanover Village Shopping Center and Firstfield Shopping Center.

     Income allocated to minority  interest  increased by $0.4 million from $0.1
million to $0.5 million due to an increase in net income.

     Pro forma results of operations of the Company for the year ended  December
31, 1995  compared to the  historical  results for the year ended  December  31,
1995.

     For the year ended  December  31,  1995,  the net loss  allocated to common
stockholders  on a pro forma basis  decreased by $2.4 million from a net loss of
$2.8  million to a net loss of $0.4  million,  when  compared  to the year ended
December  31,  1995,  primarily  due to an  increase  in  revenues  offset by an
increase in expenses,  distributions to holders of Convertible  Preferred Stock,
and income allocated to minority interests.


     Total revenues  increased by $15.6 million or 52.7%,  from $29.6 million to
$45.2  million,  due  primarily to an increase in minimum rents of $12.6 million
and tenant  reimbursements of $2.4 million.  The increases were primarily due to
the purchase of Festival at Woodholme Shopping Center on June 1, 1995, Glen Lea,
Hanover  Village,  Laburnum Park and Laburnum  Square on July 1, 1995,  Kenhorst
Plaza on October 12, 1995 and  Firstfield  Shopping  Center on November 15, 1995
(the '1995  Acquisitions') and the purchase of Stefko Boulevard and 15th & Allen
Shopping  Centers on January 4, 1996,  Clopper's Mill Village Center on March 1,
1996, Centre Ridge Marketplace on March 29, 1996, Takoma Park Shopping Center on
April  29,  1996  and  Southside   Marketplace   on  June  7,  1996  (the  '1996
Acquisitions') and the expected purchase of the New Retail Properties  (together
the 'Acquisitions').


     Property  operating and maintenance  expense increased by $3.4 million,  or
47.2%, from $7.2 million to $10.6 million, due primarily to the Acquisitions.

     Interest expense  increased by $5.9 million,  or 52.7%, from $11.2 million,
to $17.1 million due primarily to the increased mortgage indebtedness associated
with the purchase of the Acquisitions.

     Depreciation and amortization expenses increased by $3.1 million, or 53.4%,
from $5.8 million to $8.9 million, primarily due to the Acquisitions.

     Distributions   payable  to  owners  of  the  Convertible  Preferred  Stock
increased  from $5.1  million to $5.6  million due to the  issuance of Preferred
Stock to the former owners of the UDR Properties during 1995.

     Income allocated to minority  interest  increased by $0.4 million from $0.6
million to $1.0 million due to an increase in net income.

     Comparison of the year ended  December 31, 1995 to the year ended  December
31, 1994.

     For the year  ended  December  31,  1995,  net  loss  allocated  to  common
stockholders  increased by $1.3 million from a net loss of $1.5 million to a net
loss of $2.8  million,  when  compared  to the year  ended  December  31,  1994,
primarily  due to an  increase  in  expenses  and  distributions  to  holders of
Convertible  Preferred Stock,  offset by an increases in revenues and a decrease
in income allocated to minority interest.

                                       40
<PAGE>


     Total  revenues  increased by $9.4 million or 46.5%,  from $20.2 million to
$29.6 million, due primarily to an increase in minimum rents of $8.6 million and
tenant  reimbursements  of $1.5  million,  partially  offset  by a  decrease  in
third-party  fees of $1.9  million  due to the  change in the  ownership  of the
Management  Company from voting to nonvoting stock and the related change in the
method of accounting  for the Management  Company,  effective June 27, 1994. The
increases  were  primarily  due to the purchase of Brafferton  Shopping  Center,
Davis Ford  Crossing,  First State  Plaza,  Fox Mill  Shopping  Center,  Mayfair
Shopping  Center and Valley  Centre (the "1994  Acquisitions")  on June 27, 1994
resulting in only six months  revenues being included in the year ended December
31, 1994 and the the 1995 Acquisitions.

     Property  operating and maintenance  expense increased by $0.9 million,  or
14.8%,  from $6.3 million to $7.2 million,  due primarily to the purchase of the
1994  Acquisitions  on June 27,  1994  resulting  in only six months of expenses
being  included in the year ended  December 31, 1994 and the 1995  Acquisitions.
Property  operating and  maintenance  expenses as a percentage of total revenues
decreased  from 31% in 1994 to 24% in 1995  primarily due to savings in property
management fee expenses due to the increased size of the Company's portfolio and
a reduction in the reserve for allowance for doubtful accounts.

     General and administrative  expenses increased by $1.4 million,  or 100.0%,
from $1.4 million to $2.8 million due primarily to compensation  paid or payable
in company  stock in the amount of $1.8 million to key  employees  offset by the
change in accounting for the Management Company on June 27, 1994, resulting from
the change in ownership from voting to non-voting stock. Prior to June 27, 1994,
the expenses of the Management  Company were  consolidated  with the properties.
Subsequent  to June  27,  1994,  activity  of the  Management  Company  is being
reflected  using the cost method of  accounting  (1994) and the equity method of
accounting (1995).


     Interest expense increased by $1.9 million, or 20.4%, from $9.3 million, to
$11.2 million, due primarily to the 1995 Acquisitions.


     Depreciation and amortization expenses increased by $1.2 million, or 26.1%,
from $4.6 million to $5.8 million,  primarily due to an increase in  depreciable
basis  due to the  1995  Acquisitions  and a full  year of  depreciation  on the
1994 Acquisitions.


     During 1995,  distributions  payable to owners of the Convertible Preferred
increased by $3.3 million from $1.8 million to $5.1 million primarily due to the
preferred  stock being  outstanding for only six months in 1994 and the issuance
of an additional 358,000 shares during 1995.

     Income allocated to minority  interest  decreased by $0.5 million from $1.1
million to $0.6 million for the year ended December 31, 1995  primarily  because
all  pre-June  27, 1994 income was  allocated  to  minority  interests  in 1994,
partially  offset  by  increased   earnings  in  1995.  During  1994  there  was
extraordinary income of $2.3 million. There was no such item during 1995.

     Potomac  Plaza's  occupancy  rate as of December  31,  1995 was 75.3%.  The
Company completed a renovation of the shopping center in April 1996 which should
increase  the  marketability  of the  property.  As of September  30, 1996,  the
occupancy rate had increased to 95%. Broadmoor Apartments occupancy was 71.9% as
of December  31, 1995  primarily  due to the  closing of the  Charleston,  South
Carolina  Naval Base.  Broadmoor has  historically  relied on the Navy Base as a
source of tenants.  The Company completed an exterior renovation of the property
and has renamed the property Park Place.  These  activities  should increase the
marketability of the apartments.

     Net cash flow provided by operating  activities increased from $3.2 million
in 1994 to  $10.0  million  in 1995,  primarily  due to the  acquisition  of new
properties  during 1995 and realizing the full years  operations from properties
purchased  in 1994 and  improved  property  performance.  Net cash flows used in
investing  activities  decreased  from $56.2 million in 1994 to $29.9 million in
1995 primarily due to a decrease in the amount of property  acquisitions  during
1995.  Net cash flow  provided  by  financing  activities  decreased  from $53.6
million to $26.6  million  primarily  due to a decrease  in the amount of equity
capital  raised  and a  decrease  in  acquisitions  in  1995  resulting  in less
financing needs.

                                       41
<PAGE>

     Comparison of the year ended  December 31, 1994 for the Company to the year
ended December 31, 1993 for the FWM Group.


     For the year ended  December 31,  1994,  total  revenues  increased by $3.0
million,  or 17.4%,  from $17.2  million to $20.2  million,  due primarily to an
increase  in minimum  rents of $4.1  million and tenant  reimbursements  of $0.9
million,  partially offset by a decrease in third-party fees of $2.5 million due
to the  change  in the  ownership  of the  Management  Company  from  voting  to
nonvoting  stock and the  related  change in the  method of  accounting  for the
Management Company, effective June 27, 1994. The increases were primarily due to
the purchase of the 1994  Acquisitions  on June 27, 1994 resulting in six months
revenues being included in the year ended December 31, 1994.

     Property  operating and maintenance  expense increased by $1.2 million,  or
23.5%,  from $5.1 million to $6.3 million,  due primarily to the purchase of the
1994 Acquisitions on June 27, 1994 resulting in six months  expenses being
included in the year ended December 31, 1994.


     General and administrative  expenses  decreased by $1.3 million,  or 48.1%,
from $2.7 million to $1.4 million, due primarily to the change in accounting for
the Management Company on June 27, 1994,  resulting from the change in ownership
from voting to  non-voting  stock.  Prior to June 27, 1994,  the expenses of the
Management Company were consolidated with the Properties. Subsequent to June 27,
1994 and until December 31, 1994,  activity of the  Management  Company is being
reflected using the cost method of accounting.


     Interest expense increased by $1.4 million,  or 17.7%, from $7.9 million to
$9.3 million,  due primarily to the  amortization of loan costs  associated with
the $38.5 million Nomura Mortgage Loan  (including  amortization of the interest
rate cap in the amount of $0.5 million),  issuance of $25.0 million Exchangeable
Debentures, assumption of $14.4 million of debt related to the 1994 Acquisitions
and  amortization  of deferred loan costs  associated  with the  modification of
existing debt.

     Depreciation and amortization expenses increased by $1.9 million, or 70.4%,
from $2.7 million to $4.6 million,  primarily due to an increase in  depreciable
basis due to the purchase of the 1994 Acquisitions.  During 1994,  distributions
of $1.8  million  were  paid to owners of the  Convertible  Preferred  Stock and
Exchangeable  Preferred Units.  There was no similar items during the year ended
December 31, 1993. Income of $1.1 million was allocated to the minority interest
during the year ended  December 31, 1994.  There were no similar item during the
year ended December 31, 1993.


     Net income decreased by $2.9 million from a net income of $1.4 million to a
net loss of $1.5  million,  when  compared to the year ended  December 31, 1993,
primarily due to a distribution to holders of Convertible  Preferred  Stock, and
an allocation of income to minority interests.

     Net cash flow provided by operating  activities increased from $0.8 million
in 1993 to $3.2 million in 1994,  primarily due to improved property performance
and income from the Management Company.


     Net cash flows used in investing  activities increased from $0.5 million in
1993 to  $56.2  million  in 1994  due  primarily  to the  purchase  of the  1994
Acquisitions  in the  amount  of $76.1  million  (net of debt  assumed  of $14.4
million) and the issuance of Exchangeable Preferred Units of $8.8 million.


     Net cash flow provided by financing activities increased from a use of $0.5
million  in the 1993 to a source of $53.6  million  in 1994.  The  increase  was
primarily  due to  proceeds  from the  Exchangeable  Debentures,  sale of Common
Stock, sale of Convertible  Preferred Stock and new mortgage borrowings,  offset
by repayments of mortgage notes.

LIQUIDITY AND CAPITAL RESOURCES


     As  of  September  30,  1996,  the  Company  had  total   indebtedness   of
approximately   $187.3  million  (including  $25.0  million  of  debentures  and
approximately  $162.3  million of mortgages  and lines of credit).  The mortgage
indebtedness   consisted  of   approximately   $155   million  in   indebtedness
collateralized by 32 of the Properties and tax-exempt bond financing obligations
issued by the

                                       42

<PAGE>

Philadelphia  Authority for Industrial  Development (the 'Bond  Obligations') of
approximately  $7.3  million  collateralized  by one of the  properties.  Of the
Company's   mortgage   indebtedness  $26.8  million  (14.3%)  is  variable  rate
indebtedness,  and $160.5 million (85.7%) is at a fixed rate. This  indebtedness
has interest rates ranging from 5.0% to 9.6%, with a weighted  average  interest
rate (excluding the Bond  Obligations) of 7.6%, and will mature between 1997 and
2021. A large  portion of the  Company's  indebtedness  will become due by 1999,
requiring  payments  of $3.2  million in 1997,  $13.5  million in 1998 and $87.0
million in 1999.  From 1997 through 2021,  the Company will have to refinance an
aggregate of approximately  $187.7 million.  Since the Company  anticipates that
only a small portion of the principal of such  indebtedness will be repaid prior
to maturity  and the Company  will likely not have  sufficient  funds on hand to
repay such  indebtedness,  the Company will need to refinance such  indebtedness
through  modification  or extension of existing  indebtedness,  additional  debt
financing or through additional offering of equity securities.

     On June 27, 1994,  the Company  borrowed  $38.5  million under new mortgage
loans (collectively,  the 'Nomura Mortgage Loan')  collateralized by five of the
properties.  These loans, which bear interest at 30-day LIBOR (5.4% at September
30, 1996) plus 2.0% and mature on July 1, 1999,  are closed to prepayment  until
July 1, 1998 and can be prepaid thereafter based on a 1.50% declining prepayment
penalty.  To mitigate its  exposure to these  variable  rate loans,  the Company
entered  into a five year  interest  rate  protection  agreement  for a notional
amount of $38.5 million that is effective through the loan's maturity,  and caps
the interest  rate at 6.20% until June 27,  1995,  6.70% until June 27, 1996 and
7.70% from July 1, 1996 until June 27, 1999.  The financing cost of the interest
rate protection agreement of approximately $3.2 million, is being amortized over
the life of the agreement using the effective  interest rate method resulting in
an effective interest rate on the Nomura Mortgage Loan of approximately 8.9% per
annum.  The  estimated  fair  market  value  of  the  interest  rate  protection
agreement, as determined by the issuing financial institution, was approximately
$0.7 million at October 11, 1996.


     In December 1995, the Company entered into two interest rate swap contracts
with a  notional  amount of $38.5  million.  The  Company  intends  to hold such
contracts,  the first of which  commenced  in July 1996 and expires in June 1999
and the second of which  commences  in July 1999 and expires in  December  2003,
until their  expiration  dates.  The purpose of the swaps is to fix the interest
rate on the $38.5 million  Normura loan through its expiration date of June 1999
at 7.09% and to mitigate any interest rate exposure upon refinancing the loan by
fixing  the LIBOR  rate at 6.375% for the  period  beginning  July 1999  through
December 2003.  Under the terms of the interest rate contract,  the Company will
be  paying a fixed  rate of  5.09% to the  counter  party to the  contract  (the
'Counter  Party') through June 1999 and a fixed rate of 6.375% through  December
2003.  The Company will be receiving  variable  payments  from the Counter Party
based on 30-day LIBOR through December 2003. The Counter Party has as collateral
a $2.4  million  restriction  on the $5.8 million line of credit it provided the
Company (see below). The fair market value of each of the interest rate swaps is
determined  by the amount at which they could be  settled.  If the  Company  had
settled these agreements with the Counter Party on October 11, 1996, the Company
would have been paid approximately $0.9 million.


     The Company currently has two collateralized revolving lines of credit (the
'Lines of Credit'). The Company currently has a collateralized revolving line of
credit of up to $5.8  million  from First  Union  Bank.  Loans under the line of
credit  bear  interest  at LIBOR plus 2% per annum,  and will mature on June 30,
1998.  Loans under this line of credit are  collateralized  by a first  mortgage
lien on one of the  Properties.  The loan  agreement with respect to the line of
credit calls for the amount of the facility to be curtailed at any point when it
exceeds 75% of the appraised value of the collateral. During the second quarter,
of 1996 the Company closed an additional collateralized revolving line of credit
of  approximately  $7.0  million  with Mellon  Bank and  facility  was  recently
increased to $8.25  million.  The loan  matures in April 1998.  Loans under this
line of credit bear  interest at LIBOR plus 2% per annum.  As of  September  30,
1996,  $8.3  million  was  outstanding  under  the Lines of  Credit.  Definitive
agreements   with   respect   to  the   Lines  of   Credit   contain   customary
representations, warranties and covenants.

                                       43

<PAGE>

     The Company expects to meet its short-term liquidity requirements generally
through its working  capital,  net cash provided by operations  and draws on its
Lines of Credit.  The Company  believes that the foregoing  sources of liquidity
will be sufficient to fund liquidity needs through 1997.

     The Company expects, from time-to-time, to meet certain long-term liquidity
requirements  such  as  development,   property  acquisitions,   scheduled  debt
maturities, renovations, expansions and other non-recurring capital improvements
through  long-term  secured and unsecured  indebtedness,  including the Lines of
Credit, and the issuance of additional equity securities (including units of the
Operating  Partnership  and  the  issuance  of  shares  in this  Offering).  Any
additional issuances of equity securities (including Convertible Preferred Stock
and Common Units issued or to be issued in connection  with the  acquisition  of
the New  Retail  Properties)  will  have the  effect  of  reducing  the  current
stockholders'  ownership  percentage in the Company. The Company also expects to
use funds available under the Lines of Credit to fund acquisitions,  development
activities and capital  improvements  on an interim basis.  Although  management
believes  that the  combination  of these sources of funds will be sufficient to
meet the  Company's  liquidity  needs  and its  growth  plans,  there  can be no
assurance that such additional financing will be available or as to the terms of
such financing.


     The table below sets forth the  Company's  capital  expenditures  from 1991
through the nine months ended September 30, 1996. The capital  expenditures fall
into  three  categories:  recurring,   non-recurring  and  tenant  improvements.
Recurring  capital  expenditures  are  typical  repairs  and  replacements  to a
property which have been  capitalized for financial  statement  purposes such as
roof replacements,  mechanical  equipment  replacements or repaving of a parking
lot.  Non-recurring  capital expenditures are not repair-type items but rather a
major  renovation or cosmetic  facelift of a property.  Examples would include a
new facade, parking lot or significant expansion.  Tenant improvements represent
funds  expended on a particular  tenant to induce a tenant to lease space at the
property,  including  painting,  carpeting,  floor  covering,  drop  ceiling and
mechanical  equipment.  Such  expenditures  are  typically  for work done to the
interior  of  a  particular  space.  The  following  table  summarizes   capital
expenditures since 1991:


<TABLE>
<CAPTION>
                                NON-
                             RECURRING    PER     RECURRING     PER                    PER
                              CAPITAL    SQUARE    CAPITAL     SQUARE      TENANT     SQUARE
                           EXPENDITURES   FOOT   EXPENDITURES   FOOT    IMPROVEMENTS   FOOT
                           ------------  ------  ------------  ------   ------------  ------
<S>                        <C>          <C>      <C>          <C>       <C>          <C>

1991......................  $  819,000   $0.71    $178,000     $0.16     $136,000     $0.12
1992......................   1,485,000    1.26      87,000      0.08      187,000      0.16
1993......................      33,000    0.03      96,000      0.08      219,000      0.19
1994......................   2,584,000    1.63     160,000      0.10      504,000      0.32
1995......................     768,000    0.34     363,000      0.16      994,000      0.44
Nine months ended September
30, 1996..................   1,540,000    0.47     429,000      0.13    1,065,000      0.32
</TABLE>


     A majority  of the  non-recurring  capital  expenditures  prior to 1995 was
spent on three  projects:  completion  of Phase II of Penn Station in 1991,  the
renovation  and expansion of Bryans Road Shopping  Center between 1992 and 1994.
Prior to 1995 a large portion of the recurring capital  expenditures was for the
replacement of roof sections at two properties.

     The Company is currently  involved in a number of property  renovations and
expansions. See 'Prospectus Summary--Recent Developments.'

     The following table sets forth estimated  capital  expenditures  (including
those financed  through the Offering  proceeds) for the year ending December 31,
1996:

                                      NON-RECURRING    RECURRING
                                         CAPITAL        CAPITAL       TENANT
                                      EXPENDITURES    EXPENDITURES  IMPROVEMENTS
                                      -------------   ------------  ------------
Year ending December 31, 1996.......   $1,740,000       $500,000     $1,364,000


                                       44
<PAGE>

INFLATION; ECONOMIC CONDITIONS

     Most of the  Company's  leases  contain  provisions  designed to  partially
mitigate  the adverse  impact of  inflation.  Such  provisions  include  clauses
enabling the Company to receive  percentagerents  based on tenant's  gross sales
above  predetermined  levels,  which rents generally increase as prices rise, or
escalation  clauses  which are  typically  related to  increases in the Consumer
Price Index

or similar inflation indices. Most of the Company's leases require the tenant to
pay its share of operating  expenses,  including common area  maintenance,  real
estate taxes and insurance, thereby reducing the Company's exposure to increases
in costs and operating  expenses  resulting  from  inflation.  In addition,  the
Company periodically  evaluates its exposure to interest rate fluctuations,  and
may enter into interest rate protection  agreements  which mitigate,  but do not
eliminate,  the effect of changes in interest  rates on its floating rate loans.
The  Company,  as a general  policy,  endeavors to obtain  long-term  fixed rate
financing when obtainable.


     Concurrent  with its formation the Company  purchased a five-year  interest
rate cap for the Nomura Mortgage Loan. See '--Liquidity and Capital  Resources.'
In addition,  the cost of the cap of approximately  $3.2 million was capitalized
and is being  amortized  over the 5-year term using the effective  interest rate
method.  This resulted in non-cash  interest  expense in the year ended December
31, 1995 and the nine months ended September 30, 1996 of approximately  $930,000
and $529,000, respectively.


     In December 1995, the Company entered into two interest rate swap contracts
with  a  notional  amount  of  $38.5  million.   See  '--Liquidity  and  Capital
Resources.'

     Upon  acquisition  of additional  properties  through debt financing or the
refinancing  of  existing  debt,  the  Company  will  consider  the  purchase of
additional  interest  rate caps.  The effect of these caps will be to reduce the
exposure  the  Company  has to  increases  in interest  rates.  The  purchase of
additional  interest rate caps will require  outlays of capital and could affect
the Company's ability to continue its current level of distributions.  The costs
of any  future  interest  rate  caps are  dependent  upon a number  of  factors,
including fluctuations in interest rates, and may increase in the future.

     The Company's financial results are affected by general economic conditions
in the markets in which its properties are located.  An economic  recession,  or
other adverse changes in general or local economic  conditions,  could result in
the  inability  of some  existing  tenants of the  Company  to meet their  lease
obligations  and could  otherwise  adversely  affect  the  Company's  ability to
attract or retain  tenants.  The Retail  Properties  are  typically  anchored by
supermarkets,  drug stores and other  consumer  necessity and service  retailers
which typically offer  day-to-day  necessities  rather than luxury items.  These
types of tenants,  in the  experience  of the Company,  generally  maintain more
consistent sales performance during periods of adverse economic conditions.

                                      45
<PAGE>

                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS


     The persons who are directors and executive officers of the Company,  their
ages (as of September 30, 1996) and their respective positions are as follows:
<TABLE>
<CAPTION>
       NAME                                     AGE                     POSITION
       ----                                     ---                     --------
<S>                                              <C>  <C> 
Stuart D. Halpert......................          53   Chairman of the Board
William J. Wolfe.......................          44   President, Chief Executive Officer and Director
James G. Blumenthal....................          40   Executive Vice President and Chief Financial Officer
Lester Zimmerman.......................          46   Executive Vice President and Director
Jeffrey S. Distenfeld..................          41   Senior Vice President, Secretary and General Counsel
James G. Pounds........................          40   Senior Vice President
Stephen Mitnick........................          35   Vice President
Stanley T. Burns(1)....................          52   Director
Matthew J. Hart(1).....................          44   Director
William M. Russell(1)..................          60   Director
Heywood Wilansky(1)....................          48   Director
<FN>
- ----------
(1) Member of Compensation and Audit Committees.
</FN>
</TABLE>


     The  following is a summary of the  business  experience  of the  officers,
directors and key employees of the Company:

     STUART D. HALPERT. Mr. Halpert is the Chairman of the Board of Directors of
the Company.  He co-founded  the Company's  predecessor in 1983 and has been its
Chairman since its inception.  He has been involved in the real estate  industry
for over 20 years.  Mr. Halpert has played an active role in the  structuring of
FWM and the many real estate ventures in which its affiliates have participated.
In addition,  Mr.  Halpert has been  actively  involved  with all aspects of the
Company's  business,  including  acquisitions,  asset management,  financing and
third-party  services.  He  shares  overall  responsibility  for  the  Company's
day-to-day  operations  with Mr. Wolfe.  Prior to the formation of the Company's
predecessor,  Mr. Halpert was a practicing attorney  specializing in real estate
transactions  and banking  matters.  Prior to  entering  private  practice,  Mr.
Halpert served as Counsel to the House Banking  Committee,  U.S.  Congress.  Mr.
Halpert is a past member of the Board of  Directors  of the District of Columbia
National Bank and the National Bank of Commerce.  Mr. Halpert is a member of the
International  Council of Shopping  Centers.  He received his Bachelor's  Degree
from Brown  University  and his Juris Doctor  Degree from The George  Washington
University Law School.

     WILLIAM J. WOLFE. Mr. Wolfe is the President and Chief Executive Officer of
the Company. He is also the President, Chief Executive Officer and co-founder of
the  Company's  predecessor.  Mr. Wolfe shares  overall  responsibility  for the
Company's  day-to-day  operations with Mr. Halpert, and has been involved in the
acquisition,  development,  financing,  construction,  renovation,  leasing  and
management  of over 75 retail  properties.  Prior to  co-founding  the Company's
predecessor,  from 1979 to 1982, Mr. Wolfe was a principal in a real estate firm
that  developed,  renovated and managed  office  buildings and  condominiums  in
downtown Washington,  D.C. Prior to entering the real estate business, Mr. Wolfe
served in the Executive Office of the President of the United States.  Mr. Wolfe
is a member of the  International  Council of  Shopping  Centers,  and is a past
member of the Board of Directors of the National  Bank of Commerce.  He received
his Bachelor's Degree from Clark University and his Master's Degree from Harvard
University.

     JAMES G. BLUMENTHAL.  Mr. Blumenthal is an Executive Vice President and the
Chief  Financial  Officer of the Company.  Mr.  Blumenthal  joined the Company's
predecessor  in 1986 and has served in a variety of positions  including  Senior
Asset Manager and Director of Acquisitions. He has responsibility for accounting
and  financial  reporting  for the  Company.  Prior  to  joining  the  Company's
predecessor,  Mr.  Blumenthal  was a  practicing  CPA  with  the  firm of  Grant
Thornton.   He  is a  member  of  the  American  Institute  of  Certified Public
Accountants.  Mr. Blumenthal received his

                                      46
<PAGE>

Bachelor's  Degree from The George  Washington  University  and his  Master's of
Science in Taxation from The American University.

     LESTER  ZIMMERMAN.  Mr.  Zimmerman  is an Executive  Vice  President of the
Company  and   co-founder   of  the  Company's   predecessor   and  has  primary
responsibility for the brokerage activities of the Company. He has over 16 years
of experience  in the  acquisition,  management  and  disposition  of commercial
properties.  Mr.  Zimmerman  received his Bachelor's  Degree from the College of
William  and  Mary.  Mr.  Zimmerman  is a member of the  National  Multi-Housing
Council,  the  National  Association  of Real Estate  Investment  Trusts and the
National Housing and Rehabilitation Association.  Prior to joining the Company's
predecessor,  Mr.  Zimmerman  was an  executive  with the Xerox  Corporation  in
Washington, D.C and Sydney, Australia.

     JEFFREY S. DISTENFELD. Mr. Distenfeld is a Senior Vice President, Secretary
and General Counsel of the Company. He joined the Company's  predecessor in 1989
and is  responsible  for all  legal  matters.  Prior to  joining  the  Company's
predecessor,  Mr.  Distenfeld was a partner with the law firm of Lane and Edson,
P.C.,  where he specialized in real estate and financing  transactions.  He is a
member of the bar of, and qualified to practice in,  Maryland,  Virginia and the
District of Columbia.  Mr.  Distenfeld  received his Bachelor's  Degree from The
George Washington  University and his Juris Doctor Degree from the University of
Virginia School of Law.

     JAMES G. POUNDS.  Mr. Pounds is a Senior Vice  President of the Company and
has  responsibility  for its  third-party  management  business.  He joined  the
Company's  predecessor  in  1988  and  has had a  variety  of  responsibilities,
including  construction  management and  supervision of expansion and renovation
projects.  Prior to joining the  Company's  predecessor,  Mr.  Pounds was a Vice
President  of  T.F.  Stone,  a  real  estate  development  firm,  where  he  was
responsible for the development and  construction of a variety of commercial and
multifamily projects. Prior to that, he was a project manager with HKS, Inc., an
architectural firm, where he was responsible for development and construction of
commercial  office  properties.  Mr. Pounds  received his  Bachelor's  Degree in
Engineering   from  the   University   of  Kansas  and   Master's   of  Business
Administration and Master's of Architecture from the University of Illinois.

     STEPHEN  MITNICK.  Mr.  Mitnick is a Vice  President of the Company and has
responsibility  for property  acquisitions and financings.  Prior to joining the
Company in 1995,  Mr. Mitnick had been engaged for over ten years in real estate
consulting,  mortgage  finance,  and property  acquisition and disposition.  Mr.
Mitnick  received his Bachelor's  Degree from the University of Pennsylvania and
Master's  of  Business  Administration  degree  from The  Wharton  School with a
concentration in finance and real estate.

     STANLEY  T.  BURNS.  Mr.  Burns  is  principal  of The  Calloway  Group,  a
consulting firm specializing in business strategy and finance.  Mr. Burns is the
former president and chief executive officer of United Savings Bank in Virginia,
and served for over 22 years with Chase Manhattan Bank, N.A. and affiliates.  In
1985, Mr. Burns  negotiated the acquisition of three banks in Maryland on behalf
of the Chase Manhattan  Corporation,  which banks were then merged to form Chase
Bank of Maryland, where he served as president and chief executive officer until
1988. He received his  undergraduate  degree from Duke University and a Master's
Degree from Johns Hopkins University. He is the co- author of Educating Managers
and currently serves on the faculty of Johns Hopkins University.

     MATTHEW  J.  HART.  Mr.  Hart is the  Executive  Vice  President  and Chief
Financial Officer of Hilton Hotel Corporation. Mr. Hart is primarily responsible
for Hilton's  corporate  finance and  development  activities.  Prior to joining
Hilton,  Mr. Hart was Senior Vice  President  and  Treasurer  of the Walt Disney
Company.  Prior to joining  Disney,  Mr. Hart was Executive  Vice  President and
Chief Financial Officer of Host Marriott Corporation (formerly known as Marriott
Corporation).  He was  responsible  for  the  company's  corporate  and  project
financing  activities,  as well as the  corporate  control and the corporate tax
functions.  Before  joining  Marriott  Corporation,  Mr. Hart had been a lending
officer  with  Bankers  Trust  Company  in  New  York.  Mr.  Hart  received  his
undergraduate  degree  from  Vanderbilt  University  and a Master's  of Business
Administration from Columbia University.

                                      47
<PAGE>

     WILLIAM M. RUSSELL. Mr. Russell is the Senior Real Estate Advisor of Aetna,
Inc. Prior to his current position,  Mr. Russell was chairman of the Real Estate
and Mortgage Investment  Committee of the Aetna Life & Casualty Companies.  Over
the term of his association with Aetna, Mr. Russell has held senior positions in
virtually  every  area of its  real  estate  operations,  including  supervising
Aetna's $23 billion  mortgage  portfolio and serving as past  president of Aetna
Property Services, a subsidiary engaged in the on-site management of Aetna-owned
properties and former chairman of AE Properties,  Inc., a subsidiary  engaged in
real estate  development.  Mr. Russell is a member of the board of directors and
past president of the Connecticut  Housing  Investment Fund. Mr. Russell was the
Governor's  appointee to the Connecticut Blue Ribbon Commission on Housing,  and
he is co-chairman of the Hartford Downtown Development Task Force.

     HEYWOOD  WILANSKY.  Mr. Wilansky is the President,  Chief Executive Officer
and a Director of the Bon-Ton Stores,  Inc. a retail department store.  Prior to
joining  Bon-Ton Stores in August,  1995 Mr. Wilansky had been the president and
chief executive officer of Foley's  Department Store, a 50 store division of May
Department  Stores Company since 1992. Mr. Wilansky is the former  president and
chief executive  officer of Filene's  Department  Store and the former executive
vice president for  merchandising of Lord & Taylor.  Prior to that, Mr. Wilansky
held various positions with Hecht's  Department Store of Washington,  D.C., most
recently serving as senior vice president and general merchandise  manager.  Mr.
Wilansky received his Bachelor's Degree from Canaan College.

BOARD OF DIRECTORS AND COMMITTEES

     The Company is managed by a seven member Board of Directors,  a majority of
whom are independent of the Company's  management.  Messrs. Burns, Hart, Russell
and  Wilansky  comprise  the  Company's  current   independent   directors  (the
'Independent  Directors').  The Board of Directors is divided into three classes
serving staggered  three-year terms. See 'Certain Provisions of Maryland Law and
the Company's Charter and Bylaws--Classification of the Board of Directors.' The
Board is composed of two Class I directors (Messrs.  Zimmerman and Russell), two
Class II  directors  (Messrs.  Wolfe and Hart),  and three  Class III  directors
(Messrs. Halpert, Burns and Wilansky), whose terms will expire upon the election
of directors at the annual  meeting of  stockholders  held  following the fiscal
years  ending  December 31, 1998,  1999 and 1997,  respectively.  At each annual
meeting of stockholders,  directors will be reelected or elected for a full term
of three years to succeed  those  Directors  whose terms are  expiring.  Messrs.
Wolfe and Hart were  reelected  for a full term of three years at the  Company's
1996 annual meeting.

     Audit Committee.  The Board of Directors has established an Audit Committee
consisting of Messrs.  Burns, Hart,  Russell  and Wilansky.  The Audit Committee
makes   recommendations   concerning  the   engagement  of  independent   public
accountants,  reviews with independent  public accountants the plans and results
of  the  audit  engagement,  approves  professional  services  provided  by  the
independent   accountants,   reviews  the   independence   of  the   independent
accountants,  considers the range of audit and non-audit  fees,  and reviews the
adequacy of the Company's internal accounting controls.

     Compensation   Committee   Interlocks   and  Insider   Participation.   The
Compensation Committee was established in November, 1994 and consists of Messrs.
Burns, Hart,  Russell,  and Wilansky,  none of whom is or has been an officer or
employee of the Company.  For a description  of the  background of each of these
individuals,   see  '--Directors  and  Executive  Officers.'  To  the  Company's
knowledge,   there  were  no   interrelationships   involving   members  of  the
Compensation  Committee or other directors of the Company requiring  disclosures
in this Prospectus.

COMPENSATION OF DIRECTORS

     The Company  compensates  its directors who are not officers of the Company
with  fees  for  their  services  as  directors.  The  fee  paid to each of such
directors  currently  is  $12,000  annually.  The  Chairmen  of  the  Audit  and
Compensation  Committees  also  receive  $1,000 per meeting of their  respective
committees.  Under  the  Stock  Incentive  Plan  described  below,  non-employee
directors receive,  upon initial election  to the Board of Directors,  an option
to purchase 2,500 shares of

                                      48
<PAGE>


Common Stock. The exercise price per share of all these options will be equal to
the  market  price at the time of grant.  The  exercise  price  for the  options
granted to each of the existing Independent  Directors is $19.50 per share. Each
option has a term of 10 years.

COMPENSATION OF OFFICERS

     Executive Officers.  The Company was organized as a Maryland corporation in
April  1994.  The  Company did not pay any cash  compensation  to its  executive
officers  for the year ended  December 31,  1993,  and did not  commence  paying
salaries until June 1994,  immediately  following the consummation of the series
of transactions by which the Company was formed.  The following table sets forth
the salary paid, and stock options granted,  to the Chief Executive  Officer and
the other four most highly  compensated  executive  officers of the Company (the
'Named Executive  Officers') for the years-ended  December 31, 1994 and December
31, 1995. Messrs.  Halpert and Wolfe are the only employees that have employment
agreements.

     The Named  Executive  Officers  are employed  and  compensated  by both the
Company and the  Management  Company.  The Company  believes  that the effective
allocation of such executives'  compensation as among such entities reflects the
services provided by such executives with respect to each entity.

                                       49

<PAGE>
                          SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>
                                                                                             LONG TERM
                                                                                            COMPENSATION
                                          ANNUAL COMPENSATION                                  AWARDS
                                          -------------------                               ------------   
                                                                           OTHER             SECURITIES
                                                                           ANNUAL            UNDERLYING                 
                                                                         COMPENSATION         OPTIONS(4)       STOCK    ALL OTHER
NAME AND PRINCIPAL POSITION          YEAR(1)    SALARY(2)     BONUS          (3)                (#)          GRANTS(5) COMPENSATION 
- ---------------------------          -------   -----------    -----      ------------       ------------    ---------- ------------ 
<S>                                     <C>     <C>         <C>                    <C>          <C>            <C>     <C> 

William J. Wolfe................        1995    $ 190,000   $  50,000(6)           --                --        22,417             --
  President and Chief                   1994       73,328                          --           146,475            --             --
  Executive Officer
Stuart D. Halpert...............        1995      190,000      50,000(6)           --                --        22,417             --
  Chairman of the                       1994       73,328                          --           146,475            --             --
  Board
Lester Zimmerman................        1995      111,548          --              --                --        14,140   $ 217,442(7)
  Executive Vice                        1994       57,500          --              --                --            --     102,291(7)
  President and Director
Jeffrey S. Distenfeld...........        1995      126,458          --              --                --         2,564             --
  Senior Vice                           1994       57,500          --              --             5,130            --             --
  President,
  General Counsel
James G. Pounds.................        1995      115,000          --              --                --         2,564             --
  Senior Vice                           1994       57,500          --              --             5,130            --             --
  President


<FN>
     ----------  
(1)  The  Company was founded in April, 1994  and  therefore  no information  is 
     available with respect  to prior fiscal  years.  The Company  paid advisory
     and management  fees to  FWM of $1,178,000 in  1995.  Certain  of the named
     individuals listed in this table have certain  ownership interests  in FWM. 
     See 'Certain Relationships and Related Transactions.'


(2) Salaries  paid in 1994 were based on annual  salaries for Messrs.  Wolfe and
    Halpert  of  $190,000  and  Messrs.  Zimmerman,  Distenfeld  and  Pounds  of
    $115,000.  Includes  compensation  that was accrued and deferred pursuant to
    the Company's 401(k) Plan.

(3) Consists of the annual lease value of company-owned automobiles,  membership
    fees to professional  organizations,  and certain medical and life insurance
    benefits. The aggregate value of such benefits does not exceed the lesser of
    $50,000 or 10% of the total annual salary for the named individual.

(4) Represents  options  which  were  granted  under the  Company's  1994  Stock
    Incentive Plan at an exercise price equal to $19.50 per share (the per share
    price  of  Common  Stock in the  June  1994  Offering).  See  '--1994  Stock
    Incentive Plan.' Concurrently with the formation of the Company, the Company
    issued options to purchase 146,475 shares of Common Stock to each of Messrs.
    Halpert and Wolfe pursuant to their employment agreements.  The term of each
    such option is 10 years from the date of grant.  Such  options  vest 33 1/3%
    per year over  three  years and are  exercisable  at $19.50  per  share.  In
    December 1994, the Company issued options to purchase 5,130 shares of Common
    Stock to each of Messrs. Distenfeld and Pounds. The term of each such option
    is 10 years from the date of grant.  Such  options vest 331/3% per year over
    three years and are exercisable at $19.50 per share.

(5) Represents  shares granted pursuant to the 1994 Contingent Stock Awards. The 
    table does not include 133,334  shares of Common  Stock  that may be awarded 
    to the Named Executive Officers (or their designees) during the  three years 
    following the formation of the Company if certain performance objectives are 
    satisfied  pursuant  to  the  1994  Contingent Stock  Awards. Also does  not
    include  128,400 shares of  Common Stock  that may be  awarded to  the Named 
    Executive  Officers  pursuant to the 1996 Restricted  Stock Plan, and 60,000
    shares of Common  Stock that may be awarded to the Named  Executive Officers
    during  the  two  years  following  March  31,  1998  if certain performance
    objectives are satisfied  pursuant to the 1996 Contingent  Stock Awards. See
    '--Employment Agreements.'

(6) As explained below under '--Employment Agreements.'

(7) Mr.  Zimmerman,  in his capacity as a licensed real estate broker,  received
    such amount as sales commissions in connection with sales of properties  for
    third-party  owners. Mr. Zimmerman  receives  a  share of  sales commissions 
    which exceed a predetermined threshold amount.
</FN>
</TABLE>
                              OPTION GRANTS IN 1995

     The Named Executive Officers did not receive any options to purchase Common
Stock for the fiscal year ended December 31, 1995. The Company does not have any
outstanding stock appreciation rights.
                                       50
<PAGE>

      AGGREGATED OPTION EXERCISES AND FISCAL YEAR-END OPTION VALUE TABLE

     The  following  table  sets  forth  information  related  to the  number of
unexercised  stock options at December 31, 1995 for each of the Named  Executive
Officers  listed  below.  No shares were acquired upon exercise of stock options
during 1995, and the 1995 fiscal year-end value of unexercised options was zero:
<TABLE>
<CAPTION>
                                                                     NUMBER OF
                                                                     SECURITIES
                                                                     UNDERLYING
                                                                    UNEXERCISED
                                                                     OPTIONS AT
                                                                       FY-END
                                                                   -------------
                                                                   EXERCISABLE/
NAME                                                               UNEXERCISABLE
- ----                                                               -------------   
<S>                                                                <C>       
Stuart D. Halpert............................................      97,650/48,825
William J. Wolfe.............................................      97,650/48,825
Jeffrey S. Distenfeld.................................... ...        3,420/1,710
James G. Pounds..............................................        3,420/1,710
</TABLE>

EMPLOYMENT AGREEMENTS

     Messrs.  Halpert and Wolfe have entered into amended employment  agreements
with the Company effective June 30, 1996. The employment  agreements will expire
in 1999 and contain  non-competition  provisions  applicable  during, and for 18
months following, such officer's employment by the Company.

     The employment agreements provide that, under certain circumstances Messrs.
Halpert and Wolfe shall receive a severance  benefit equal to the greater of (a)
200%  of the  sum of (x)  employee's  annual  base  salary  at the  time of such
termination  plus (y) the average  annual bonus or (b) the sum of (x) the annual
base salary that the employee would otherwise have been entitled to receive from
the  time of such  termination  through  the end of the  term of the  employment
agreement  plus (y) the average  annual bonus  annualized  from the time of such
termination  through the end of the employment term. If Mr. Halpert or Mr. Wolfe
is terminated  prior to the  expiration of his  employment  agreement,  he shall
continue  to  receive  medical  benefits  until the date his term of  employment
otherwise would have expired.


     Each of the employment agreements provides for an annual base salary in the
amount of $250,000.  The Compensation  Committee has discretionary  authority to
award  bonuses to Messrs.  Halpert and Wolfe of up to 100% of their base salary,
with a targeted annual bonus of 50% of annual base salary,  subject to a maximum
bonus of $77,500 to each of Messrs.  Halpert and Wolfe for bonus payments earned
from July 1, 1995 through December 31, 1996. The employment  agreements  provide
that the criteria  governing the Compensation  Committee's bonus decisions shall
be  performance-based,  based  upon such  measures  as:(i)  growth in funds from
operations,  (ii)  growth in total  return  (measured  as the sum of the  annual
dividend  plus  increases in the market price of the Company's  portfolio),  and
(iii) growth in portfolio based upon the original cost of such property.

     In addition, each  employment  agreement  provides for: (i) the issuance of
contingent  shares  pursuant to the 1994  Contingent  Stock  Awards and the 1996
Contingent  Stock Awards as  described  below;  (ii) the issuance of  restricted
stock pursuant to the 1996  Restricted  Stock Plan as described  below and (iii)
the issuance of options  pursuant to the 1994 Stock  Incentive Plan as described
below.

     1994  Contingent  Stock  Awards.  In  connection  with the formation of the
Company,  200,000 shares of Common Stock (the 'Contingent Shares') were reserved
for  issuance  to Messrs.  Halpert  and Wolfe (or their  designees),  during the
three-year  period  following  the  formation  of the  Company  based  upon  the
achievement of certain performance  objectives for each of such three years (the
'1994  Contingent Stock Awards').  One-third of the Contingent  Shares have been
issued to  Messrs.  Halpert  and Wolfe  (and  their  designees)  as of the first
anniversary date of the formation of the Company. Specifically,  Messrs. Halpert
and Wolfe each have received 22,417 shares of Common Stock, Lester Zimmerman has
received  14,140  shares of Common  Stock and  Jeffrey S.  Distenfeld,  James G.
Blumenthal  and James G. Pounds each received  2,564 shares of Common Stock.  At
the end of the third year following  formation of the Company,  Messrs.  Halpert
and Wolfe shall be issued a


                                      51
<PAGE>


number  of  additional  Contingent  Shares  such  that the  aggregate  amount of
Contingent Shares issued (including all previously issued Contingent  Shares) is
as follows:  (i)  one-third of the  Contingent  Shares if Funds From  Operations
increased by 7%--14%  between July 1, 1994 and June 30, 1997; (ii) two-thirds of
the Contingent  Shares if Funds From  Operations  increased by 14%--21%  between
July 1, 1994 and June 30, 1997; and (iii) all of the Contingent  Shares if Funds
From Operations increased by 21% or more between July 1, 1994 and June 30, 1997.
It is anticipated that the Company will meet the performance  criteria  required
to issue the remaining Contingent Shares to Messrs. Halpert and Wolfe (and their
designees) in 1997.


     1996 Contingent  Stock  Agreements.  In April 1996, the stockholders of the
Company  approved  Contingent  Stock  Agreements  (the  '1996  Contingent  Stock
Awards')  between  the Company  and each of Messrs.  Halpert and Wolfe.  Messrs.
Halpert's and Wolfe's  Agreements are identical.  The principal  features of the
1996  Contingent  Stock  Awards  are  summarized  below but the  description  is
qualified in its entirety by reference to the 1996 Contingent  Stock  Agreements
themselves  which are filed as Exhibits to the  Registration  Statement of which
this Prospectus forms a part.

     As of April 1, 1996,  60,000 shares of Common Stock were reserved for grant
under the 1996 Contingent  Stock  Agreements  (30,000 shares for each of Messrs.
Halpert and Wolfe).  No shares of Common Stock have been granted  under the 1996
Contingent Stock Agreements.

     The 1996 Contingent  Stock  Agreements are administered by the Compensation
Committee of the Board of Directors (the 'Committee'). The 1996 Contingent Stock
Awards  provide  that each of Messrs.  Halpert and Wolfe will be granted  Common
Stock on the  dates  and in the  amounts  set  forth in the  table  below if the
Committee  determines  that the Company  has  materially  met  certain  targeted
performance  criteria,  set forth in the  Company's  annual  budgeted  financial
projections  which  shall  include,  but not be  limited  to,  rental  and other
revenues and net operating  income during the  performance  periods shown in the
following table:
<TABLE>
<CAPTION>
                                                  NUMBER OF
                                             SHARES OF CONTINGENT
   DATE OF GRANT       PERFORMANCE PERIOD     STOCK TO BE GRANTED
   -------------       ------------------    --------------------
<S>                       <C>                          <C>  
March 31, 1998            07/01/97--12/31/97            5,000
March 31, 1999            01/01/98--12/31/98           12,500
March 31, 2000            01/01/99--12/31/99           12,500
</TABLE>


The Common Stock will not be issued until the Contingent Stock Award has vested,
and Messrs.  Halpert and Wolfe will have no voting or dividend  rights  prior to
the time which the vesting conditions are satisfied.  Ungranted Contingent Stock
may be transferred only by will or by the laws of descent and distribution.


     The following table sets forth the shares of Common Stock received pursuant
to the Contingent Stock Agreements:
<TABLE>
<CAPTION>

                                                                               NUMBER OF
                                                                 DOLLAR        SHARES OF
NAME                                                              VALUE     COMMON STOCK
- ----                                                             ------     ------------
<S>                                                                 <C>           <C>   
Stuart D. Halpert..........................................         (1)           30,000
William J. Wolfe...........................................         (1)           30,000
                                                                                  ======   
Executive Group............................................         (1)           60,000
Non-Executive Director Group...............................          --               --
Non-Executive Officer Employee Group.......................          --               --
<FN>
- ----------
(1) The dollar value of the shares of Contingent  Stock granted depends upon the
    future  market  price of the Common  Stock and  therefore  is not  presently
    determinable.
</FN>
</TABLE>


     1996 Restricted  Stock Plan. The Company has established a restricted stock
plan (the '1996 Restricted  Stock Plan') to further the growth,  development and
financial success of the Company by providing  additional  incentives to certain
of its employees, and to enable the Company to obtain and

                                      52
<PAGE>


retain  the  services  of the  type  of  officers  considered  essential  to the
long-range success of the Company.

     Only those officers and employees who are selected from time to time by the
Compensation  Committee,  acting in its absolute discretion,  may participate in
the Plan.  It is currently  anticipated  the  approximately  seven  officers and
employees of the Company will be eligible to  participate  in the Plan.  On June
30,  1996,  Messrs.  Halpert  and  Wolfe  were  each  granted  39,200  shares of
Restricted  Stock  under  the Plan  pursuant  to the  terms of their  employment
agreements.  As of  September  30,  1996,  50,000  shares of Common  Stock  were
reserved for grants of restricted stock to officers and employees of the Company
under the Plan.

     Their employment agreements provide that each of Messrs.  Halpert and Wolfe
will be granted shares of restricted stock under the Plan pursuant to Restricted
Stock Agreements (the 'Restricted Stock Agreements'). Under the terms of Messrs.
Halpert and Wolfe's identical Restricted Stock Agreements shares of Common Stock
were sold to Messrs.  Halpert and Wolfe on June 30,  1996,  at a purchase  price
equal to the par value  ($.01 per  share) of the  Common  Stock,  subject to the
restrictions on vesting described below. The restricted stock granted to each of
Messrs.  Halpert and Wolfe shall vest, and all restrictions with respect to such
shares shall expire, in accordance with the schedule set forth below:


                        NUMBER OF     AGGREGATE NUMBER OF
   VESTING DATE      VESTED SHARES       VESTED SHARES
   ------------      -------------    -------------------
July 1, 1997                5,000                5,000
March 31, 1998             11,400               16,400
March 31, 1999             11,400               27,800
March 31, 2000             11,400               39,200

     1994 Stock  Incentive  Plan.  The Company has  reserved  351,540  shares of
Common  Stock  for  issuance  under a stock  incentive  plan  (the  '1994  Stock
Incentive Plan') to enable executive officers,  directors,  key employees of the
Company  and  all  employees  of the  Operating  Partnership  (if  any)  and the
Management  Company to  participate  in the  ownership of the Company.  The 1994
Stock  Incentive  Plan  provides  for  the  award  to such  executive  officers,
directors and employees of the Company and the  Management  Company  (subject to
the Ownership Limit) of nonqualified  stock options and incentive stock options.
An optionee  under the 1994 Stock  Incentive  Plan may,  with the consent of the
Compensation Committee, elect to pay for the shares to be received upon exercise
of his or her  options  in cash,  shares of  Common  Stock,  or any  combination
thereof.

     Concurrently with the formation of the Company,  the Company issued options
to purchase 146,475 shares of Common Stock to each of Messrs.  Halpert and Wolfe
pursuant to their employment agreements. Such options vest 33 1/3% per year over
three  years and are  exercisable  at $19.50 per  share.  In  December  1994 the
Company  issued  options to  purchase  5,130  shares of Common  Stock to each of
Messrs.  Distenfeld  and  Pounds.  Such  options  vest 33 1/3%  per year and are
exercisable at $19.50 per share.

     In  addition,  upon the  election  of Messrs.  Burns,  Hart,  Russell,  and
Wilansky (the  'Independent  Directors')  to the Board of Directors in September
1994, the Company  issued each  Independent  Director  options to purchase 2,500
shares of Common Stock pursuant to the Stock Incentive Plan. See '--Compensation
of Directors.'

     Retirement  Plan. The Company has established the First  Washington  Realty
Trust,  Inc.  Retirement  Plan (the  '401(k)  Plan') to cover  employees  of the
Company and the Management Company. The 401(k) Plan will permit employees of the
Company and the Management Company to defer a portion of their compensation,  in
accordance  with  Section  401(k) of the Code.  Such  deferrals  are treated for
federal   income  tax   purposes  as  employer   contributions.   In   addition,
participating  employers  are eligible to make a matching  contribution  and the
employer  can make  additional  discretionary  contributions.  Employees  of the
Company and the Management Company will be eligible to participate in the 401(k)
Plan if they meet certain  requirements  concerning  period of service and other
matters.
 
                                      53
<PAGE>

ADDITIONAL INFORMATION

     Prior  to the  formation  of  the  Company,  Messrs.  Halpert,  Wolfe,  and
Zimmerman  were  general  partners of SP  Associates  Limited  Partnership,  the
Lower-Tier  Partnership  which owns the Penn Station Shopping Center.  In August
1992, SP Associates Limited  Partnership filed a voluntary  bankruptcy  petition
under  Chapter  11 of the  United  States  Bankruptcy  Code as a  result  of its
lender's unwillingness to extend the non-recourse loan in the ordinary course on
terms and conditions acceptable to the partnership, and in August 1993 a Plan of
Reorganization  was  approved  pursuant to which the loan was  extended and each
creditor was to receive 100% of the payments owing to it.

     Prior to the formation of the Company, Mr. Halpert was a general partner of
Elizabeth  Associates  Limited  Partnership  and  Jamestown  Associates  Limited
Partnership,  the  partnerships  which  previously  owned  the  portion  of  the
Georgetown  Shops  Property  located at 1529 Wisconsin  Avenue,  N.W. and 3033 M
Street,  N.W.,  respectively.  In February 1992,  Elizabeth  Associates  Limited
Partnership and Jamestown Associates Limited Partnership,  which were parties to
a blanket loan on the property, each filed a voluntary bankruptcy petition under
such  Chapter  11 as a  result  of its  lender's  unwillingness  to  extend  the
non-recourse  loan in the ordinary course on terms and conditions  acceptable to
such  partnerships.  The  partnerships  and  the  lender  reached  a  consensual
agreement in May 1993, and the petitions  were dismissed  prior to the filing of
any Plan of Reorganization.

LIMITATION OF LIABILITY AND INDEMNIFICATION


     The MGCL  permits  a  Maryland  corporation  to  include  in its  charter a
provision  eliminating  the  liability  of its  directors  and  officers  to the
corporation  and  its  stockholders  for  money  damages  except  for  liability
resulting from: (a) actual  receipt of an  improper  benefit or profit in money,
property or services or (b) active and  deliberate  dishonesty  established by a
final  judgment  as being  material  to the cause of action.  The charter of the
Company  contains  such a provision  which limits such  liability to the maximum
extent  permitted by the MGCL.  This provision does not limit the ability of the
Company or its  stockholders  to obtain other  relief,  such as an injunction or
rescission.

     The bylaws of the Company  obligate it to the maximum  extent  permitted by
Maryland law to indemnify and to pay or reimburse reasonable expenses in advance
of final disposition  of a proceeding to: (a) any present or former  director or
officer or (b) any  individual  who,  while a director of the Company and at the
request of the Company,  serves or has served another corporation,  partnership,
joint  venture,  trust,  employee  benefit  plan or any  other  enterprise  as a
director,  officer, partner or trustee of such corporation,  partnership,  joint
venture,  trust,  employee  benefit plan, or other  enterprise.  The charter and
bylaws also permit the Company to indemnify  and advance  expenses to any person
who served a predecessor of the Company in any of the capacities described above
and to any employee or agent of the Company or a predecessor of the Company.

     The MGCL requires a  corporation  (unless its charter  provides  otherwise,
which the Company's charter does not) to indemnify a director or officer who has
been successful, on the merits or otherwise, in the defense of any proceeding to
which he is made a party by reason of his  service  in that  capacity.  The MGCL
permits a  corporation  to  indemnify  its  present  and  former  directors  and
officers,  among others, against judgments,  penalties,  fines,  settlements and
reasonable  expenses actually incurred by them in connection with any proceeding
to which  they may be made a party by reason of their  service in those or other
capacities  unless  it is  established  that:  (a)  the act or  omission  of the
director or officer was material to the matter giving rise to the proceeding and
(i) was  committed in bad faith or (ii) was the result of active and  deliberate
dishonesty,  (b) the director or officer actually  received an improper personal
benefit  in  money,  property  or  services  or (c) in the case of any  criminal
proceeding, the director or officer had reasonable cause to believe that the act
or omission was unlawful.  However, a Maryland corporation may not indemnify for
an  adverse  judgment  in a suit  by or in the  right  of  the  corporation.  In
addition,  the MGCL requires the Company,  as a condition to advancing expenses,
to obtain:  (a) a written  affirmation  by the  director  or officer of his good
faith   belief  that  he  has  met  the  standard  of  conduct   necessary   for
indemnification  by the  Company as  authorized  by the bylaws and (b) a written
statement  by or on his behalf to repay the  amount  paid or  reimbursed  by the
Company if it shall ultimately be


                                      54
<PAGE>

determined  that the  standard of conduct was not met.  The  termination  of any
proceeding by conviction,  or upon a plea of nolo  contendere or its equivalent,
or an entry of any order of probation  prior to  judgment,  creates a rebuttable
presumption that the director or officer did not meet the requisite  standard of
conduct required for indemnification to be permitted.  It is the position of the
Commission  that  indemnification  of directors  and  officers  for  liabilities
arising under the Securities  Act is against public policy and is  unenforceable
pursuant to Section 14 of the Securities Act of 1933, as amended.

     The  limited  partnership  agreement  of  the  Operating  Partnership  (the
'Partnership  Agreement') also provides for  indemnification of the Company,  as
general partner,  and its officers and directors generally to the same extent as
permitted by the MGCL for a corporation's  officers and directors and limits the
liability of the Company to the  Operating  Partnership  and its partners in the
case of losses  sustained,  liabilities  incurred or  benefits  not derived as a
result of errors in  judgment  or mistakes of fact or law or any act or omission
if the Company acted in good faith.

                 POLICIES WITH RESPECT TO CERTAIN ACTIVITIES

     The following is a discussion of certain investment,  financing,  conflicts
of  interest  and  other  policies  of the  Company.  These  policies  have been
determined by the  Company's  Board of Directors and generally may be amended or
revised  from  time to time by the  Board  of  Directors  without  a vote of the
stockholders.

INVESTMENT POLICIES

     Investments  in Real Estate or Interests  in Real Estate.  The Company will
conduct all its investment  activities through the Operating  Partnership for as
long as the Operating  Partnership exists. The Company's investment objective is
to achieve stable and increasing cash flow available for distributions and, over
time, to increase  portfolio value through the intensive  management,  expansion
and  renovation  of its  properties,  by  developing  or  selectively  acquiring
additional  retail or multifamily  properties,  or by expanding its  third-party
management,  leasing  and related  service  business.  See 'The  Company--Growth
Strategies.'

     The Company expects to pursue its investment  objectives through the direct
or indirect ownership of properties.  The Company currently intends to primarily
invest in or acquire retail properties  concentrated in the Mid-Atlantic region.
However,  future development or investment activities will not be limited to any
geographic  area or product type or to a specified  percentage  of the Company's
assets.  The Company will not have any limit on the amount or  percentage of its
assets invested in one property. Subject to the percentage ownership limitations
and gross income tests  necessary for REIT  qualification,  the Company also may
invest in securities of entities engaged in real estate activities or securities
of other  issuers,  including  for the purpose of  exercising  control over such
entities,  although  it has not done so in the past.  See  'Federal  Income  Tax
Considerations--Taxation  of  the  Company.'  The  Company  may  acquire  all or
substantially all of the securities or assets of other REITs or similar entities
where  such  investments  would  be  consistent  with the  Company's  investment
policies.

     Investments in Others. The Company also may participate with other entities
in property  ownership,  through  joint  ventures  or other types of  ownership.
Equity  investments  may be subject to  existing  mortgage  financing  and other
indebtedness  which have  priority  over the equity of the Company.  The Company
will not enter into a joint venture or  partnership  to make an investment  that
would not otherwise meet its investment policies.

     Investments  in Real Estate  Mortgages.  While the  Company has  emphasized
equity real estate investments,  it may, in its discretion,  invest in mortgages
and other real  estate and  related  interests,  including  securities  of other
REITS.  The Company has not  previously  invested in mortgages or  securities of
other REITs and the Company does not presently intend to invest to a significant
extent in mortgages  or  securities  of other  REITS.  The Company may invest in
participating or convertible  mortgages if it concludes that it may benefit from
the cash flow or any appreciation in the value of the subject property.


                                      55
<PAGE>

     Interim  Investments.  Pending  disbursement  for  investment  as described
herein,  the Company may invest  funds in deposits at  commercial  banks,  money
market accounts,  certificates of deposit, government securities or other liquid
investments (including GNMA, FNMA, and FHLMC mortgage-backed  securities) as the
Board of Directors deems appropriate.

FINANCING POLICIES


   
     The  Company's  policy  is to  maintain  a  ratio  of debt  (excluding  the
Exchangeable  Debentures) to total market capitalization of approximately 50% or
less.  Upon  completion  of the Offering  and use of the  proceeds  contemplated
thereby, the ratio of the Company's debt (including the Exchangeable Debentures)
to total market capitalization will be approximately 51.1%, and the ratio of the
Company's  debt  (excluding  the   Exchangeable   Debentures)  to  total  market
capitalization will be approximately 44.8%. The Company may, however,  from time
to time  re-evaluate  its borrowing  policies in light of then current  economic
conditions,  relative costs of debt and equity capital,  the market value of its
properties,  growth and acquisition opportunities and other factors. There is no
limit  on the  Company's  ratio  of  debt-to-total  market  capitalization,  and
accordingly  the Company  may modify its  borrowing  policy and may  increase or
decrease its ratio of debt-to-total market capitalization. The Company may raise
such capital through additional equity offerings, debt financing or retention of
cash flow  subject  to  provisions  in the Code  concerning  transferability  of
undistributed REIT income, or a combination of these methods.
    


     The Company presently  anticipates that most additional borrowings would be
made  through  the  Operating  Partnership,   although  the  Company  may  incur
indebtedness,   the  proceeds  of  which  may  be  reloaned  to  the   Operating
Partnership.  Borrowings may be unsecured or may be secured by any or all of the
Properties  and may have full or  limited  recourse  to all or any assets of the
Company, the Operating Partnership or any new property-owning  partnership.  The
Company  anticipates that all or substantially all of the proceeds of any future
sale of shares of capital stock will be transferred to the Operating Partnership
in exchange for Units in the Operating Partnership.

     The  Company  intends  to  finance  future   acquisitions   with  the  most
advantageous  sources  of  capital  available  at the time,  which  may  include
undistributed  cash or the  reinvestment of the proceeds from the disposition of
assets.  The Company may incur additional  indebtedness to finance  acquisitions
through secured or unsecured borrowings,  the exchange of properties or issuance
of additional partnership units in the Operating  Partnership,  shares of Common
Stock,  shares  of  preferred  stock or other  securities.  In  addition  to the
Exchangeable  Debentures,  which  rank  senior  to  the  Common  Stock  and  the
Convertible  Preferred Stock,  the Company may also issue additional  securities
senior to the shares of Common Stock and Convertible Preferred Stock,  including
preferred  shares and debt securities  (either of which may be convertible  into
beneficial  interests in the Company or be  accompanied  by warrants to purchase
beneficial interest in the Company).  The Company may acquire properties subject
to seller  financing,  existing  loans secured by  mortgages,  deeds of trust or
similar liens. The Company may also obtain mortgage  financing for properties it
acquires and refinance its existing properties.

     To the extent the Company  determines to obtain  additional debt financing,
the Company  may do so  generally  through  mortgage  loans  secured by liens on
properties. See 'Management's Discussion and Analysis of Financial Condition and
Results of  Operations--Liquidity  and Capital  Resources.' These mortgage loans
may be  recourse  or  non-recourse  and may be  cross-collateralized  or contain
cross-default provisions. The Company does not have a policy limiting the number
or  amount of  mortgages  that may be placed  on any  particular  property,  but
mortgage   financing   instruments   usually  limit  additional  liens  on  such
properties.  Future  credit  facilities  and lines of credit may be used for the
purpose of making  acquisitions  or capital  improvements  or to provide working
capital.

     The Company may incur  indebtedness for purposes other than the acquisition
of properties when it deems it advisable to do so. For example,  the Company may
borrow to meet the REIT taxable income  distribution  requirement under the Code
if the Company has taxable  income  without  receipt of cash  sufficient to meet
these distribution requirements.  For short-term purposes, from time to time the
Company may borrow under lines of credit or arrange for other short-term

                                      56
<PAGE>

borrowings from banks or other sources.  The Company's financing strategy may be
reviewed from time to time and changed by the Board of Directors  without a vote
of the stockholders.

CONFLICTS OF INTEREST POLICIES

     The Company  has  adopted  certain  policies  designed to reduce  potential
conflicts  of  interest.  In general,  the Company  will not:  (i) engage in any
transaction with any director,  officer or affiliate  thereof involving the sale
or disposition of an equity interest in Company property to such person; or (ii)
sell any of the FWM Properties,  without approval of a majority of the Company's
disinterested  directors,  and other  transactions  between  the Company and any
director or  officer,  or  affiliate  thereof,  generally  must be approved by a
majority  vote (or in certain  cases by a unanimous  vote) of the  disinterested
directors  (including a majority of the  Independent  Directors)  as being fair,
competitive,  and  commercially  reasonable and no less favorable to the Company
than  similar   transactions   between   unaffiliated  parties  under  the  same
circumstances.  Such  restrictions do not apply where such director,  officer or
affiliate  has acquired the  property for the sole purpose of  facilitating  its
acquisition by the Company, and the total consideration paid by the Company does
not exceed the cost of the property to such person  (where the cost is increased
by the person's holding costs and decreased by any income received by the person
from the property) and no special benefit results to such person.

     Stuart D.  Halpert,  the  Company's  Chairman of the Board,  and William J.
Wolfe, the Company's  President and Chief Executive Officer,  will be subject to
certain  conflict  of  interest  restrictions  as set forth in their  employment
agreements with the Company. See 'Management--Employment Agreements.' Certain of
the  Company's  independent  directors  generally  may  engage  in  real  estate
transactions  which may be of the type  conducted by the Company,  but it is not
anticipated  that  such  transactions  will  have a  material  affect  upon  the
Company's operations.

     There can be no assurance  that these  conflicts of interest  policies will
successfully eliminate the influence of potential conflicts of interest, and, if
they are not  successful,  decisions  could be made that  might  fail to reflect
fully the interests of all stockholders.

DEVELOPMENT POLICIES

     The Company  anticipates  that it will invest  primarily in existing retail
properties,  although  it also may  invest in newly  constructed  properties  or
properties under development.  See 'The Company--Growth Strategies.' The Company
may in the future pursue additional development projects.

POLICIES WITH RESPECT TO OTHER ACTIVITIES


     The Company has  authority to offer shares of Common Stock and  Convertible
Preferred Stock or other securities and to repurchase or otherwise reacquire its
shares of Common Stock and Convertible  Preferred Stock or any other  securities
and may engage in such activities in the future. The Company expects (but is not
obligated)  to issue  shares of Common  Stock to holders of Common  Units in the
Operating  Partnership upon exercise of their exchange  rights.  As of September
30, 1996 the Company had issued  37,547  shares of Common  Stock in exchange for
Common Units.  The Company has issued 394,189  shares of  Convertible  Preferred
Stock and the Operating  Partnership  has issued 400,207 Common Units and 69,215
Exchangeable  Preferred Units in connection with the acquisition of the Existing
Retail  Properties.  The Company has no  outstanding  loans to other entities or
persons, including its officers and trustees. The Company may in the future make
loans to other  persons  with the  approval of the  independent  directors.  The
Company has not engaged in trading,  underwriting or agency distribution or sale
of securities of other issuers other than the Operating Partnership, nor has the
Company  invested in the  securities  of other  issuers other than the Operating
Partnership and Management  Company for the purpose of exercising  control,  and
does not intend to do so.

     The Company  intends to make  investments in such a way that it will not be
treated as an investment company under the Investment Company Act of 1940.

                                      57
<PAGE>

     The Company has delivered and intends to continue to deliver annual reports
to its  stockholders.  At all times,  the Company intends to make investments in
such a manner as to  qualify  as a REIT,  unless  because  of  circumstances  or
changes  in the Code  (or the  Treasury  Regulations),  the  Board of  Directors
determines  that it is no longer in the best  interest of the Company to qualify
as a REIT.

     The Company's  policies with respect to all of the above  activities may be
reviewed  and  modified  from time to time by the  Company's  Board of Directors
without a vote of the stockholders.

                                      58
<PAGE>

                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

PARTNERSHIP AGREEMENT; EXCHANGE RIGHTS

     Messrs. Halpert, Wolfe,  Zimmerman,  Blumenthal,  Distenfeld and Pounds are
limited  partners in the Operating  Partnership and, as such, are parties to the
Partnership  Agreement.  Among other things, the Partnership  Agreement provides
such holders of Common Units with the right to have their Common Units  redeemed
for cash, or, at the election of the Company, to exchange their Common Units for
shares of Common Stock (on a one-for-one basis). See 'Risk Factors--Conflicts of
Interest,' and 'Risk Factors--Influence of Executive Officers.'

CERTAIN PROPERTIES NOT TRANSFERRED TO THE COMPANY


     Messrs.  Halpert,  Wolfe,  and  Zimmerman  are the sole  owners of the sole
general partner of FW Realty Limited Partnership,  which is a general partner in
the Mid-Atlantic  Centers Limited Partnership (the 'MAC  Partnership').  The MAC
Partnership  owns nine  properties  managed by the Management  Company.  Certain
conflicts of interest may arise  regarding the payment by the MAC Partnership of
management fees to the Company. See 'Risk Factors--Conflicts of Interest.'


     Messrs. Halpert, Wolfe, and Zimmerman hold a minority ownership interest in
an office building with approximately  45,000 square feet of GLA. The Management
Company  provides  management  and leasing  services for this property at market
rates.  The  property  was not  transferred  to the  Company  at the time of its
formation because it is not part of the Company's  portfolio of neighborhood and
community shopping centers, and it is inconsistent with the Company's investment
objectives, as set forth herein under 'The Company--Growth Strategies.'

MANAGEMENT COMPANY

     All of the  voting  common  stock  of the  Management  Company  is owned by
Messrs. Halpert, Wolfe, and Zimmerman, which enables such individuals to control
the election of the board of directors of the Management Company.  The Operating
Partnership  owns  all of  the  non-voting  preferred  stock  of the  Management
Company,  which is generally  entitled to dividends equal to 99% of the net cash
flow of the Management Company.  Messrs. Halpert and Wolfe have a right of first
refusal with respect to the remaining capital stock of the Management Company.

OTHER


     The  Company  paid legal fees in excess of $60,000  during  1995 to the law
firm of Latham & Watkins. Mr. William J. Wolfe's brother, Mr. Scott N. Wolfe, is
a partner of Latham & Watkins.


                                      59
<PAGE>


                            PRINCIPAL STOCKHOLDERS

     The  following  table  sets  forth  information  regarding  the  beneficial
ownership  of Common  Stock by each of the  Company's  executive  officers,  and
directors,  by the Company's  executive  officers,  directors and directors as a
group,  and by all persons  known by the Company to be the  beneficial  owner of
more than five percent of the Company's outstanding shares of Common Stock as of
September 30, 1996. To the Company's  knowledge,  each person  identified in the
table has sole voting and  investment  power with respect to all shares shown as
beneficially owned by such person, except as otherwise set forth in the notes to
the table. Unless otherwise  indicated,  the address of each person listed below
is 4350 East-West Highway, Suite 400, Bethesda, Maryland 20814:

<TABLE>
<CAPTION>
   
                                                                                               PERCENTAGE OF ALL
                                                                         PERCENTAGE OF ALL      SHARES OF COMMON
                                                                              SHARES OF                    STOCK
                                                   NUMBER OF SHARES        COMMON STOCK        OUTSTANDING AFTER
NAME                                               OF COMMON STOCK(1)       OUTSTANDING          THE OFFERING(2)
                                                   ------------------    -----------------     -----------------
<S>              <C>                                       <C>                      <C>                      <C> 
Stuart D. Halpert(2)(5)..........................          227,774                  6.7%                     4.6%
William J. Wolfe(2)(5)...........................          227,774                  6.7                      4.6
Lester Zimmerman.................................           55,397                  1.7                      1.2
Jeffrey S. Distenfeld(2)(5)......................            9,311                    *                        *
James G. Pounds(2)(5)............................            9,311                    *                        *
James G. Blumenthal(2)(5)........................            9,311                    *                        *
Stanley T. Burns(3)..............................            2,500                    *                        *
Matthew J. Hart(3)...............................            3,000                    *                        *
William M. Russell(3)............................            3,500                    *                        *
Heywood Wilansky(3)..............................            2,500                    *                        *
All executive officers and directors as a group
  (10 persons)...................................          550,378                 15.7%                    11.0%
Farallon Capital Management, Inc.(4).............          643,346                 19.5%                    13.4%
  One Maritime Plaza
  Suite 1325
  San Francisco, CA 94111
<FN>
- ----------
    

  * Denotes less than one percent.

(1) Includes  shares of Common Stock  issuable upon  conversion  of  partnership
    units  ('Common  Units') in the Operating  Partnership.  As of September 30,
    1996,  Common Units owned by  the executive  officers and  directors were as
    follows: Stuart D. Halpert--3,198, William J. Wolfe--3,198, Lester Zimmerman
    --2,318, Jeffrey  S. Distenfeld--3,077, James G. Pounds--3,077, and James G.
    Blumenthal--3,077.

(2) Includes  options to purchase  shares of Common Stock (which are exercisable
    within  60 days)  as follows: Stuart D. Halpert--97,650,  William J. Wolfe--
    97,650, Jeffrey S. Distenfeld--1,710, James G. Pounds--1,710  and   James  G.
    Blumenthal--1,710.

(3) Includes  options  to  purchase  2,500  shares of Common  Stock  (which  are
    exercisable within 60 days).

(4) Consists of 196,254 shares held by Farallon Capital Partners, 195,182 shares
    held by  Farallon  Capital  Institutional,  42,107  shares  held by  Tinicum
    Partners, 185,803 shares held by Farallon Capital Institutional Partners II,
    and 24,000 shares held by Farallon  Capital  Management  L.L.C.  Each of the
    foregoing  entities are separate  partnerships  over which Farallon  Capital
    Management,  Inc. has trading authority.  Farallon Capital Management,  Inc.
    disclaims beneficial ownership over all such shares.

(5) Includes   restricted    shares   of  Common    Stock   held  by  Stuart  D.
    Halpert--39,200,  William J. Wolfe--39,200,  Jeffrey  S.  Distenfeld--1,960,
    James G. Pounds--1,960 and James G. Blumenthal--1,960.
</FN>
</TABLE>

                                      60
<PAGE>

                         DESCRIPTION OF CAPITAL STOCK

     The  following  summary of the terms of the stock of the  Company  does not
purport to be  complete  and is  subject to and  qualified  in its  entirety  by
reference  to the Maryland law and to the  Company's  charter and the  Company's
bylaws,  copies of which are  exhibits to the  Registration  Statement  filed in
connection with the June 1994 Offering. See 'Additional Information.'

GENERAL


     The  charter  of the  Company  provides  that the  Company  may issue up to
100,000,000  shares of capital stock,  consisting of 90,000,000 shares of common
stock, par value $0.01 per share (the 'Common Stock'),  and 10,000,000 shares of
preferred stock, par value $0.01 per share. As of September 30, 1996,  3,291,245
shares of Common Stock and 2,314,189 shares of Convertible  Preferred Stock were
issued and  outstanding.  Under  Maryland  law,  stockholders  generally are not
liable for the  corporation's  debts or obligations  solely as a result of their
status as stockholders.  In determining  whether a distribution (other than upon
voluntary or  involuntary  liquidation),  by  distribution,  redemption or other
acquisition of shares or otherwise,  is permitted  under the MGCL, the amount of
the aggregate liquidation preference of the Convertible Preferred Stock will not
be counted as a liability of the Company.


COMMON STOCK

     Subject to the preferential rights of any other shares or series of capital
stock,  holders of shares of Common Stock are entitled to receive  distributions
on such shares if, as and when authorized and declared by the Board of Directors
of the Company out of assets legally available  therefor and to share ratably in
the assets of the Company legally available for distribution to its stockholders
in the event of its liquidation,  dissolution or winding-up after payment of, or
adequate provision for, all known debts and liabilities of the Company.  Holders
of shares of Convertible  Preferred Stock are entitled to participate in amounts
available for distribution on the Common Stock in excess of $0.4875 per share of
Common Stock with respect to any quarterly  distribution  payment,  based on the
number of shares of Common Stock (or fraction thereof ) into which each share of
Convertible  Preferred  Stock is (or will be)  convertible.  See  '--Convertible
Preferred Stock--Distributions.'

     Subject to the matters discussed under 'Certain  Provisions of Maryland Law
and  the  Company's  Charter  and  Bylaws--Control   Share  Acquisitions,'  each
outstanding share of Common Stock entitles the holder to one vote on all matters
submitted to a vote of stockholders,  including the election of directors,  and,
except as  otherwise  required by law or except as provided  with respect to any
other  class or series of stock,  the  holders  of such  shares of Common  Stock
possess  the  exclusive  voting  power.  There is no  cumulative  voting  in the
election  of  directors,  which  means that the  holders  of a  majority  of the
outstanding  shares of Common Stock can elect all of the directors then standing
for election and the holders of the remaining shares of Common Stock will not be
able to elect any directors.

     Holders of shares of Common Stock have no preference,  conversion,  sinking
fund, redemption,  exchange or preemptive rights to subscribe for any securities
of the  Company.  All shares of a particular  class of issued  Common Stock have
equal dividend, distribution, liquidation and other rights.

     Pursuant to the MGCL, a corporation  generally  cannot (except under and in
compliance with specifically enumerated provisions of the MGCL) dissolve,  amend
its charter,  merge,  sell all or substantially  all of its assets,  engage in a
share exchange or engage in similar  transactions outside the ordinary course of
business  unless approved by the  affirmative  vote of  stockholders  holding at
least  two-thirds  of the shares  entitled to vote on the matter unless a lesser
percentage (but not less than a majority of all of the votes entitled to be cast
on the matter) is set forth in the corporation's  charter. The Company's charter
provides for approval of any such action by a majority of the votes  entitled to
be cast in the matter, except in the case of amendment of the charter provisions
relating  to removal of  directors,  classification  of the Board of  Directors,
voting rights of the Common Stock or voting

                                      61
<PAGE>


requirements for charter amendments.  In addition,  a number of other provisions
of the MGCL could have a  significant  effect on the shares of Common  Stock and
the rights and  obligations  of holders  thereof.  See  'Certain  Provisions  of
Maryland Law and the Company's Charter and Bylaws.'

     The transfer agent and registrar for the shares of Common Stock is American
Stock Transfer & Trust Company.

CONVERTIBLE PREFERRED STOCK


     Distributions.  Holders of shares of the  Convertible  Preferred  Stock are
entitled to receive,  when and as  declared  by the Board of  Directors,  out of
assets  legally   available  for  the  payment  of   distributions,   cumulative
preferential cash distributions in an amount per share of Convertible  Preferred
Stock  equal to $0.6094  per quarter  ($2.4375  per annum) plus a  participating
distribution  equal to the amount, if any, of distributions in excess of $0.4875
per quarter payable on the applicable  Distribution Payment Date with respect to
the number of shares of Common Stock (or fraction thereof) into which a share of
Convertible  Preferred  Stock is then (or will be)  convertible.  The  amount of
participating  distribution  payable on any Distribution Payment Date will equal
the number of shares of Common Stock, or fraction thereof, into which a share of
Convertible Preferred Stock is then (or will be) convertible,  multiplied by the
quarterly  distribution  in excess of $0.4875  per share paid with  respect to a
share of Common Stock on such  Distribution  Payment  Date.  As a result of such
participation  right  of  the  Convertible  Preferred  Stock,  distributions  on
Convertible  Preferred Stock and Common Stock will be made out of cash available
for distribution as follows:  (i) first,  the outstanding  shares of Convertible
Preferred  Stock will receive  $0.6094 per share per quarter;  (ii) second,  the
outstanding  shares of Common Stock will receive  $0.4875 per share per quarter;
and (iii) third,  any remaining cash available for  distribution  will be shared
equally among the outstanding  shares of Common Stock and Convertible  Preferred
Stock as if all of the  outstanding  shares of Convertible  Preferred Stock were
converted  into  shares of  Common  Stock.  Distributions  with  respect  to the
Convertible Preferred Stock are cumulative from the date of original issuance of
such stock and are payable  quarterly  in arrears on the  fifteenth  day of each
August,  November,  February,  and May or, if such day is not a business day, on
the next succeeding business day (each, a 'Distribution Payment Date').


     If, for any taxable year, the Company elects to designate as 'capital gains
dividends'  (as defined in Section 857 of the Code) any  portion  (the  'Capital
Gains  Amount') of the  dividends  (within the meaning of the Code) paid or made
available  for  the  year  to  holders  of all  classes  of  stock  (the  'Total
Dividends'), then the portion of the Capital Gains Amount that will be allocable
to the holders of Convertible  Preferred  Stock will be the Capital Gains Amount
multiplied by a fraction,  the  numerator of which shall be the total  dividends
(within  the meaning of the Code) paid or made  available  to the holders of the
Convertible  Preferred  Stock for the year and the denominator of which shall be
the Total Dividends.


     Liquidation Rights. In the event of any liquidation, dissolution or winding
up of the Company,  subject to the prior  rights of any series of capital  stock
ranking  senior to the  Convertible  Preferred  Stock,  the holders of shares of
Convertible Preferred Stock will be entitled to be paid out of the assets of the
Company legally  available for  distribution  to its  stockholders a liquidation
preference  equal to the sum of  $25.00  per share  plus an amount  equal to any
accrued and unpaid distributions  thereon (whether or not earned or declared) to
the date of payment (the 'Convertible Preferred Liquidation Preference Amount'),
before any  distribution  of assets is made to  holders  of Common  Stock or any
other capital stock that ranks junior to the  Convertible  Preferred Stock as to
liquidation  rights.  After  payment  of the  full  amount  of  the  liquidating
distributions to which they are entitled,  the holders of Convertible  Preferred
Stock will have no right or claim to any of the remaining assets of the Company.


                                      62
<PAGE>



     Redemption. The Convertible Preferred Stock is not redeemable prior to July
15, 1999,  except under certain limited  circumstances to preserve the Company's
status  as a REIT,  as  described  below  under  '--Restrictions  on  Ownership,
Transfer and Conversion.' On and after July 15, 1999, the Company, at its option
(to the extent the Company has assets legally available  therefor) upon not less
than 30 nor  more  than 60  days'  written  notice,  may  redeem  shares  of the
Convertible  Preferred  Stock,  in whole or in part, at any time or from time to
time,  for cash at the  redemption  price per share  specified  below,  plus all
accrued  and unpaid  distributions,  if any,  thereon  (whether or not earned or
declared) to the date fixed or redemption,  if redeemed during the  twelve-month
period beginning on July 15, of each year specified below:
<TABLE>
<CAPTION>


YEAR                                                                       PRICE
<S>                                                                    <C>      
1999...................................... ..........................     $27.44
2000.................................................................      26.95
2001.................................................................      26.46
2002.................................................................      25.98
2003.................................................................      25.49
2004 and thereafter..................................................     $25.00
</TABLE>

     The  Convertible  Preferred  Stock has no stated  maturity  and will not be
subject to any sinking fund. In addition to the redemption  provision  described
above, shares of Convertible Preferred Stock will be subject to redemption under
certain  circumstances  in order to preserve the Company's status as a REIT. See
'--Restrictions on Ownership, Transfer and Conversion.'


     Voting Rights.  Holders of the Convertible  Preferred Stock do not have any
voting rights, except as set forth below. In any matter in which the Convertible
Preferred Stock may vote, including any action by written consent, each share of
Convertible  Preferred  Stock is entitled to one vote. The holders of each share
of the Convertible Preferred Stock may separately designate a proxy for the vote
to which that share of Convertible Preferred Stock is entitled.


     Whenever  distributions  on any shares of the  Convertible  Preferred Stock
have been in arrears  for six or more  quarterly  periods,  the  holders of such
shares of  Convertible  Preferred  Stock (voting  separately as a class with all
other  series of  preferred  stock upon which rights to vote on such matter with
the Convertible  Preferred  Stock have been conferred and are then  exercisable,
with  each  series  having  a  number  of votes  proportional  to the  aggregate
liquidation  preference of its outstanding shares) will be entitled to elect two
additional  directors of the Company at a special  meeting called by the holders
of record of at least 10% of the  outstanding  shares of  Convertible  Preferred
Stock and such other  preferred  stock,  if any (unless such request is received
less than 90 days before the date fixed for the next  annual or special  meeting
of the stockholders), or at the next annual meeting of stockholders, and at each
subsequent annual meeting until all distributions  accumulated on such shares of
the Convertible  Preferred Stock for the past distribution  periods and the then
current  distribution  period  have  been  fully  paid  or  declared  and  a sum
sufficient  for the payment  thereof set aside for payment.  In such event,  the
number of directors of the Company will be increased by two. Such right to elect
two directors will continue until payment of the distribution  arrearage for the
Convertible  Preferred Stock, at which time the term of any such directors shall
expire.


     Conversion.  Subject to the exceptions  described under  '--Restrictions on
Ownership,  Transfer and Conversion,' holders of the Convertible Preferred Stock
have the right,  as provided  in the  charter,  exercisable  on or after May 31,
1999,  except in the case of Convertible  Preferred Stock called for redemption,
to convert all or any of the outstanding  shares of Convertible  Preferred Stock
(with  each  share  of  Convertible  Preferred  Stock  valued  for  purposes  of
conversion at the Convertible Preferred Liquidation Preference Amount (currently
$25.00 per share) determined  immediately  following the most recent Convertible
Preferred Distribution Payment Date) into shares of Common Stock at a conversion
price of $19.50  per share of  Common  Stock,  subject  to  adjustment  upon the
occurrence of certain events. In the case of Convertible  Preferred Stock called
for  redemption,  conversion  rights will expire at the close of business on the
third business day immediately preceding the date fixed for redemption.


                                      63
<PAGE>


     Restrictions  on Ownership,  Transfer and  Conversion.  As discussed  below
under  '--Restrictions  on  Ownership,  Transfer  and  Conversion,'  because the
Company  intends to continue to qualify as a REIT under the Code,  the Company's
charter  contains  certain  provisions  described  more  fully  in that  section
restricting the ownership,  transfer and conversion of the Convertible Preferred
Stock and other classes of capital stock of the Company.

     All certificates  representing shares of Convertible Preferred Stock bear a
legend  referring  to  the  ownership,   transfer  and  conversion  restrictions
applicable to such shares.

     Rank. The Convertible  Preferred Stock, with respect to dividend rights and
distributions upon liquidation, dissolution, and winding up, ranks (i) senior to
the Common Stock, all other shares of Common Stock of the Company of all classes
and series, and shares of all other classes or series of capital stock issued by
the  Company  other  than  any  series  of  capital  stock  the  terms  of which
specifically  provide that the capital stock of such series rank senior to or on
a parity with such  Convertible  Preferred Stock with respect to dividend rights
or distributions upon liquidation, dissolution, or winding up of the Company, as
the case may be;  (ii) on a parity  with the shares of all other  capital  stock
issued by the Company the terms of which  specifically  provide  that the shares
rank on a parity with the Convertible  Preferred Stock with respect to dividends
and distributions upon liquidation, dissolution, or winding up of the Company or
make no specific provision as to their ranking;  and (iii) junior to any capital
stock  issued by the Company the terms of which  specifically  provide  that the
shares rank senior to the Convertible  Preferred Stock with respect to dividends
and distributions upon liquidation,  dissolution,  or winding up of the Company,
as the case may be (the  issuance of which must have been  approved by a vote of
at least a majority of the outstanding shares of Convertible Preferred Stock).


POWER TO ISSUE ADDITIONAL SHARES OF COMMON STOCK AND PREFERRED STOCK

     The Board of  Directors  has the power under the charter to  authorize  the
Company to issue  additional  authorized but unissued shares of Common Stock and
preferred stock (including any unissued shares of any series of preferred stock,
to the  extent  permitted  by the  terms  of such  series)  and to  classify  or
reclassify  unissued shares of Common or preferred stock and thereafter to cause
the Company to issue such classified or reclassified  shares of stock.  Prior to
the  issuance of such shares of Common  Stock and shares or series of  preferred
stock,  the Board of  Directors  is  required by the MGCL and the charter of the
Company to fix, the terms,  preferences,  conversion  and other  rights,  voting
powers,  restrictions,  limitations  as to  dividends  or  other  distributions,
qualifications  and terms or conditions of redemption  for each share or series.
The Company  believes that this power of the Board of Directors will provide the
Company with increased flexibility in structuring possible future financings and
acquisitions  and in meeting  other  needs  which might  arise.  The  additional
classes or series,  as well as the Common Stock,  will be available for issuance
without further action by the Company's  stockholders  (provided,  however, that
the issuance of additional  series of preferred  stock with rights senior to the
Convertible  Preferred  Stock is  subject  to the  approval  of the  holders  of
Convertible  Preferred Stock),  unless such action is required by applicable law
or the rules of any stock  exchange or automated  quotation  system on which the
Company's  securities  may be listed or traded.  Although the Board of Directors
has no intention at the present time of doing so, it could authorize the Company
to issue a class or series that could, depending upon the terms of such class or
series, delay or impede a transaction or a change of control of the Company that
might  involve a premium  price for the Common Stock and  Convertible  Preferred
Stock or otherwise be in the best interest of the stockholders.

RESTRICTIONS ON OWNERSHIP, TRANSFER AND CONVERSION

     For the  Company to qualify as a REIT under the Code,  not more than 50% in
value of the issued and  outstanding  capital  stock may be owned,  actually  or
constructively,  by five or fewer individuals (as defined in the Code to include
certain  entities)  during the last half of a taxable year and the capital stock
must be beneficially  owned by 100 or more persons during at least 335 days of a
taxable  year of twelve  months  (or  during a  proportionate  part of a shorter
taxable year). In addition, rent

                                       64
<PAGE>

from  Related  Party  Tenants  (as  defined  below  under  'Federal  Income  Tax
Considerations--Taxation  of the  Company  --Income  Tests')  is not  qualifying
income for purposes of the gross income tests of the Code.  See 'Federal  Income
Tax  Considerations--Taxation  of the  Company--Requirements for Qualification.'
Because  the Board of  Directors  believes  it is  essential  for the Company to
qualify as a REIT,  the Board of  Directors  has adopted,  and the  stockholders
prior to the June 1994  Offering  have  approved,  provisions  in the  Company's
charter  restricting  the  acquisition  and ownership of shares of the Company's
capital stock.

     Subject to certain exceptions specified in the Company's charter, no holder
may own,  either  actually or  constructively  under the applicable  attribution
rules of the  Code,  more  than 9.8% (by  number  or  value,  whichever  is more
restrictive)  of the outstanding  shares of Common Stock (the 'Common  Ownership
Limit').  Except as described  below, the Common Ownership Limit will not apply,
however, to holders of shares of Common Stock who acquire shares of Common Stock
in excess of the Common  Ownership  Limit solely by reason of the  conversion of
shares of Convertible Preferred Stock owned by such holder into shares of Common
Stock.

     Subject to certain exceptions specified in the Company's charter, no holder
may acquire,  either actually or constructively under the applicable attribution
rules of the  Code,  more  than 9.8% (by  number  or  value,  whichever  is more
restrictive)  of the  outstanding  shares of  Convertible  Preferred  Stock (the
'Convertible Preferred Ownership Limit'). Except as described below, there shall
be no restrictions on the ability of a holder of shares of Convertible Preferred
Stock to convert such shares into shares of Common Stock even if, as a result of
such  conversion,  the holder  will own shares of Common  Stock in excess of the
Common  Ownership  Limit.  However,  no person may  actually  or  constructively
acquire or own shares of Convertible  Preferred Stock or shares of Common Stock,
or convert Convertible Preferred Stock into Common Stock, to the extent that the
aggregate  value of  Convertible  Preferred  Stock and Common Stock actually and
constructively  owned by such person would exceed 9.8% of the total value of the
outstanding  shares of the capital  stock of the Company (the  'Aggregate  Stock
Ownership Limit'). Under certain circumstances,  this limitation could prevent a
person who owns shares of Convertible  Preferred Stock from converting a portion
of such shares into shares of Common Stock.

     If, as a result of a  purported  acquisition  (actual or  constructive)  of
capital stock,  any person (a  'Prohibited  Transferee')  would acquire,  either
actually or constructively  under the applicable  attribution rules of the Code,
shares of capital stock in excess of an applicable ownership  restriction,  such
shares  will be  automatically  transferred  to a trust  for  the  benefit  of a
charitable  beneficiary,  effective  as of the close of business on the business
day prior to the purported acquisition by the Prohibited Transferee.  While such
stock is held in trust, the trustee shall have all voting rights with respect to
the shares,  and all dividends or distributions  paid on such stock will be paid
to the trustee of the trust for the benefit of the charitable  beneficiary  (any
dividend or distribution  paid on shares of capital stock prior to the discovery
by the Company that such shares have been automatically transferred to the trust
shall,  upon  demand,  be  paid  over to the  trustee  for  the  benefit  of the
charitable beneficiary).  Within 20 days of receiving notice from the Company of
the  transfer  of shares to the trust,  the  trustee of the trust is required to
sell the shares  held in the trust to a person who may own such  shares  without
violating the ownership restrictions (a 'Permitted Holder'). Upon such sale, the
price paid for the shares by the Permitted  Holder shall be  distributed  to the
Prohibited  Transferee  to the extent of the lesser of (i) the price paid by the
Prohibited  Transferee for the shares or, in the case of a transfer of shares to
a trust resulting from an event other than an actual  acquisition of shares by a
Prohibited  Transferee,  the fair market  value,  on the date of transfer to the
trust,  of the shares so transferred or (ii) the fair market value of the shares
on the date of transfer by the trustee to the Permitted Holder.  Any proceeds in
excess of this amount shall be paid to the charitable beneficiary.

     An automatic  repurchase  of shares by the Company will occur to the extent
necessary to prevent any violation of the Convertible Preferred Ownership Limit,
Common Stock  Ownership  Limit,  or the Aggregate  Stock  Ownership Limit as the
result of events other than the actual or  constructive  acquisition  of capital
stock by the holder,  such as changes in the relative value of 

                                      65
<PAGE>

different  classes  of the  Company's  capital  stock.  In the event of any such
automatic  repurchase,  the repurchase  price of each share will be equal to the
market  price on the date of the event  that  resulted  in the  repurchase.  Any
dividend or other  distribution paid to a holder of repurchased shares (prior to
the  discovery  by  the  Company  that  such  shares  have  been   automatically
repurchased by the Company as described  above) will be required to be repaid to
the Company upon demand.

     If shares of capital stock which would cause the Company to be beneficially
owned by less than 100 persons  are issued or  transferred  to any person,  such
issuance or transfer shall be null and void to the intended transferee,  and the
intended transferee would acquire no rights to such stock.

     The  Board  of  Directors  may  waive  the  Common  Ownership  Limit or the
Convertible  Preferred  Ownership  Limit or the Aggregate  Stock Ownership Limit
with respect to a particular  stockholder if evidence  satisfactory to the Board
of Directors and the Company's tax counsel is presented that such ownership will
not then or in the  future  jeopardize  the  Company's  status  as a REIT.  As a
condition of such waiver, the Board of Directors may require opinions of counsel
satisfactory  to it and/or an  undertaking  from the  applicant  with respect to
preserving the REIT status of the Company.

     In addition to any of the foregoing  ownership  limits,  no holder may own,
either actually or constructively under the applicable  attribution rules of the
Code,  any shares of any class of the Company's  capital stock if such ownership
or  acquisition  (i)  would  cause  more  than  50% in  value  of the  Company's
outstanding capital stock to be owned,  either actually or constructively  under
the applicable  attribution  rules of the Code, by five or fewer individuals (as
defined  in the Code to include  certain  entities),  (ii)  would  result in the
Company's  capital  stock  being  beneficially  owned by less  than 100  persons
(determined  without  reference  to any rules of  attribution),  or (iii)  would
otherwise  result in the Company  failing to qualify as a REIT.  Acquisition  or
ownership  (actual or constructive) of the Company's  capital stock in violation
of these restrictions will result in automatic transfer of such stock to a trust
for  the  benefit  of a  charitable  beneficiary,  automatic  repurchase  of the
violative shares by the Company,  or the violative  transfer will be deemed void
ab initio, as described above.

     If the Board of Directors  shall at any time determine in good faith that a
person  intends to  acquire  or own,  has  attempted  to acquire or own,  or may
acquire or own capital stock of the Company in violation of the above  described
limits,  the Board of Directors  shall take such action as it deems advisable to
refuse to give effect or to prevent such ownership or acquisition, including but
not limited to causing the Company to repurchase stock,  refusing to give effect
to such  ownership or  acquisition  on the books of the Company,  or instituting
proceedings to enjoin such ownership or acquisition.

     The constructive  ownership rules are complex and may cause Common Stock or
Convertible  Preferred  Stock  owned  actually or  constructively  by a group of
related individuals and/or entities to be constructively owned by one individual
or entity.  As a result,  the  acquisition of less than 9.8% of the  outstanding
Common Stock or less than 9.8% of the  outstanding  Convertible  Preferred Stock
(or the  acquisition  of an  interest in an entity  which owns  Common  Stock or
Convertible  Preferred  Stock) by an  individual  or  entity  could  cause  that
individual  or entity (or another  individual or entity) to  constructively  own
Common Stock or Convertible  Preferred  Stock in excess of the limits  described
above,  and  thus  subject  such  stock  to  the  Common  Ownership  Limit,  the
Convertible Preferred Ownership Limit, or the Aggregate Stock Ownership Limit.

     All certificates  representing shares of the Company's capital stock bear a
legend referring to the restrictions described above.

     All  persons who own a specified  percentage  (or more) of the  outstanding
shares of the stock of the Company must file a completed  questionnaire annually
with the  Company  containing  information  regarding  their  ownership  of such
shares,  as set  forth  in the  Treasury  Regulations.  Under  current  Treasury
Regulations,  the percentage will be set between 0.5% and 5.0%, depending on the
number of record holders of shares.  In addition,  each  stockholder  shall upon
demand be required to disclose to the Company in writing such  information  with
respect  to the  actual  and 

                                      66
<PAGE>

constructive  ownership of shares as the Board of Directors  deems  necessary to
comply with the  provisions  of the Code  applicable to a REIT or to comply with
the requirements of any taxing authority or governmental agency.

     These  ownership  limitations  could  have the  effect  of  discouraging  a
takeover or other transaction in which holders of some, or a majority, of shares
of Common Stock or Convertible Preferred Stock might receive a premium for their
shares over the then prevailing market price or which such holders might believe
to be otherwise in their best interest.

REGISTRATION RIGHTS AGREEMENTS


     Pursuant to various  registration  rights  agreements the Company has shelf
registration  statements  effective  (or  has  agreed  to  file  a  registration
statement)  that cover: (i) the resale of shares of Convertible  Preferred Stock
and shares of Common Stock and the issuance of shares of Common Stock upon 
exchange of Common Units that were issued in private placements at the time of
and since the formation of the Company and (ii) the exchange of the Exchangeable
Debentures and Exchangeable Preferred Units for Convertible Preferred Stock. The
Company has also agreed to file a  registration  statement  with  respect to the
exchange of Common Units issued in connection  with the  acquisition  of the New
Retail Properties.  The  Company is  obligated  to use its best  efforts to
maintain the effectiveness of such registration statements. The exchange of such
outstanding  securities for Common Stock and  Convertible  Preferred  Stock will
increase  the  number of  outstanding  shares of  Common  Stock and  Convertible
Preferred Stock, and will increase the Company's  percentage  ownership interest
in the Operating Partnership.


NYSE LISTING

     The  Common  Stock is  listed  on the NYSE  under  the  symbol  'FRW.'  The
Preferred  Stock is listed on the NYSE under the symbol  'FRW pfA.' The  current
rules of the NYSE effectively preclude the listing on the NYSE of any securities
of an issuer which has issued  securities or taken other  corporate  action that
would have the effect of nullifying, restricting or disparately reducing the per
share  voting  rights of  holders of an  outstanding  class or classes of equity
securities  registered under Section 12 of the Securities  Exchange Act of 1934,
as  amended  (the  'Exchange  Act').  The  Company  does not intend to issue any
additional securities that would make it ineligible for inclusion on the NYSE or
any national  securities  exchange or national  market system.  However,  in the
event  the  Company  issues  additional  securities  that  cause  it  to  become
ineligible for continued  inclusion on NYSE, such ineligibility  would be likely
to reduce  materially  the  liquidity of an  investment  in the Common Stock and
would likely depress its market value below that which would otherwise prevail.

                       SHARES AVAILABLE FOR FUTURE SALE


     Thereare currently  2,314,189 shares of Convertible  Preferred Stock issued
and  outstanding  and 3,291,245  shares of Common Stock issued and  outstanding.
Sales of a substantial  number of shares of Common Stock, or the perception that
such sales could occur,  could adversely affect prevailing prices for the Common
Stock. The Company has reserved: (i) 709,716 shares of Common Stock for issuance
upon  exchange of Common Units issued in  connection  with the  formation of the
Company, and in connection with property acquisitions,  (ii) 2,966,909 shares of
Common Stock for issuance upon conversion of outstanding  Convertible  Preferred
Stock issued in  connection  with the formation of the Company and in connection
with property acquisitions (which becomes convertible on or after May 31, 1999),
(iii) 1,822,068  shares of Common Stock for issuance upon conversion of reserved
Convertible  Preferred Stock,  (reserved for exchange of Exchangeable  Preferred
Units and the  Exchangeable  Debentures  issued in connection with the Formation
and subsequent property  acquisitions),  (iv) 123,077 shares of Common Stock for
issuance upon  conversion of the FS Note, and (v) 594,874 shares of Common Stock
for issuance  under the Company's 1994 Stock  Incentive  Plan,  1994  Contingent
Stock Awards and 1996 Contingent Stock Awards. Certain members of management are
permitted to sell only one-third of their shares of Common Stock or Common Units
issued in connection with the formation of the Company


                                       67


<PAGE>

(including  a  redemption  of  Common  Units for cash) at the end of each of the
three years following the formation of the Company.

     Pursuant to various  registration  rights  agreements the Company has shelf
registration  statements  effective  (or  has  agreed  to  file  a  registration
statement) that cover:  (i) the resale of shares of Convertible  Preferred Stock
and  shares of Common  Stock and the  issuance  of shares of Common  Stock  upon
exchange of Common Units that were issued in private  placements  at the time of
and since the formation of the Company and (ii) the exchange of the Exchangeable
Debentures and Exchangeable Preferred Units for Convertible Preferred Stock. The
Company has also agreed to file a  registration  statement  with  respect to the
exchange of Common Units issued in connection  with the  acquisition  of the New
Retail Properties.  The Company is obligated to use its best efforts to maintain
the  effectiveness  of each of such  registration  statements for at least three
years following the effective date. The exchange of such outstanding  securities
for Common Stock and  Convertible  Preferred  Stock will  increase the number of
outstanding  shares of Common Stock and Convertible  Preferred  Stock,  and will
increase  the  Company's   percentage   ownership   interest  in  the  Operating
Partnership.

   
     In addition, the officers and directors of the Company and their affiliates
have agreed  with the  Underwriters  not to sell shares of Common  Stock for the
90-day  period  following  the  Offering.  The  Company has also agreed with the
Underwriters  not to issue new shares of Common  Stock  (except  pursuant to the
exchange or  conversion  of  outstanding  securities,  the issuance of shares of
Common Stock  pursuant to employee  benefit plans and in connection  with future
acquisitions) for a period of 90 days following the Offering.
    

     The Company has also filed a  registration  statement  with  respect to the
shares of Common Stock issuable under the Stock Incentive Plan, which shares may
be resold without  restriction,  unless held by affiliates and intends to file a
registration  statement  with respect to all other shares of Common Stock issued
or issuable under the Company's  employee benefit plans. See 'Management.'  Such
shares of Common Stock will be freely transferable by the holders thereof.


                    CERTAIN PROVISIONS OF MARYLAND LAW AND
                       THE COMPANY'S CHARTER AND BYLAWS

     The following  paragraphs  summarize certain provisions of Maryland law and
the  Company's  charter and bylaws.  The summary does not purport to be complete
and is subject to and qualified in its entirety by reference to Maryland law and
to the  Company's  charter  and  bylaws,  copies  of which are  exhibits  to the
registration  statement  of which this  Prospectus  is a part.  See  'Additional
Information.'

CLASSIFICATION OF THE BOARD OF DIRECTORS

     The  Company's  bylaws  provide that the number of directors of the Company
may be  established  by the  Board of  Directors  but may not be fewer  than the
minimum  number  required  by MGCL  (which  under  most  circumstances  is three
directors)  nor more than  fifteen.  Any vacancy will be filled,  at any regular
meeting or at any special meeting called for that purpose,  by a majority of the
remaining  directors,  except that a vacancy  resulting  from an increase in the
number of  directors  will be filled by a majority  vote of the entire  Board of
Directors.  Pursuant to the terms of the charter, the directors are divided into
three classes.  One class held office  initially for a term which expired at the
annual meeting of stockholders held in May 1995 (and the directors of such class
were reelected for a full term of three years).  Another class held office for a
term which expired at the annual meeting of  stockholders  held in 1996 (and the
directors  of such  class  were  reelected  for a full term of three  years) and
another  class will hold  office  initially  for a term  expiring  at the annual
meeting of  stockholders  to be held in 1997. As the term of each class expires,
directors  in that  class will be  elected  for a term of three  years and until
their  successors  are duly  elected  and  qualify.  The Company  believes  that
classification  of the Board of Directors will help to assure the continuity and
stability of the Company's business strategies and policies as determined by the
Board of Directors.
  
                                     68

<PAGE>

     The  classified  director  provision  could  have the  effect of making the
replacement of incumbent  directors  more time  consuming and  difficult,  which
could  discourage  a third  party  from  making  a  tender  offer  or  otherwise
attempting to obtain  control of the Company,  even though such an attempt might
be beneficial to the Company and its stockholders.  At least two annual meetings
of  stockholders,  instead of one, will generally be required to effect a change
in a majority of the Board of Directors.  Thus, the classified  board  provision
could  increase  the  likelihood  that  incumbent  directors  will retain  their
positions.  Holders of Common Stock will have no right to cumulative  voting for
the election of directors. Consequently, at each annual meeting of stockholders,
the holders of a majority of shares of Common Stock will be able to elect all of
the successors of the class of directors whose term expires at that meeting.

REMOVAL OF DIRECTORS

     The  charter  provides  that a director  may be removed  only for cause (as
defined in the charter) and only by the affirmative  vote of at least two-thirds
of the votes entitled to be cast in the election of directors.  This  provision,
when coupled with the provision in the bylaws authorizing the Board of Directors
to fill vacant  directorships,  precludes  stockholders from removing  incumbent
directors  and  filling the  vacancies  created by such  removal  with their own
nominees.

BUSINESS COMBINATIONS


     Under  the  MGCL,  certain  'business  combinations'  (including  a merger,
consolidation,  share exchange, or, in certain circumstances,  an asset transfer
or  issuance  or  reclassification  of equity  securities)  between  a  Maryland
corporation  and any person  who  beneficially  owns ten  percent or more of the
voting power of the corporation's shares or an affiliate of the corporation who,
at any time within the two-year  period  prior to the date in question,  was the
beneficial  owner  of ten  percent  or  more of the  voting  power  of the  then
outstanding voting stock of the corporation (an 'Interested  Stockholder') or an
affiliate  thereof are  prohibited  for five years after the most recent date on
which the Interested Stockholder becomes an Interested Stockholder.  Thereafter,
any such business  combination  must be recommended by the Board of Directors of
such  corporation and approved by the affirmative  vote of at least:  (a) 80% of
the votes  entitled to be cast by holders of  outstanding  voting  shares of the
corporation  and (b)  two-thirds of the votes  entitled to be cast by holders of
outstanding  voting  shares of the  corporation  other than  shares  held by the
Interested  Stockholder  with  whom  (or  with  whose  affiliate)  the  business
combination is to be effected, unless, among other conditions, the corporation's
stockholders  receive a minimum  price (as defined in the MGCL) for their shares
and the consideration is received in cash or in the same form as previously paid
by the Interested  Stockholder for its shares.  These provisions of Maryland law
do not apply, however, to business combinations that are approved or exempted by
the Board of Directors of the corporation  prior to the time that the Interested
Stockholder  becomes  an  Interested  Stockholder.  The Board of  Directors  has
exempted  from these  provisions of the MGCL any business  combination  with the
Principals and other officers of the Company, any present or future affiliate or
associate of theirs or any other person acting in concert or as a group with any
of the foregoing persons.  As a result,  these persons may be able to enter into
business combinations with the Company, which may not be in the best interest of
the stockholders, without compliance by the Company with the super-majority vote
requirement and the other provisions of the statute.


CONTROL SHARE ACQUISITIONS

     The MGCL provides that 'control shares' of a Maryland  corporation acquired
in a 'control  share  acquisition'  have no voting  rights  except to the extent
approved by a vote of two-thirds of the votes entitled to be cast on the matter,
excluding shares of stock owned by the acquiror, by officers or by directors who
are employees of the  corporation.  'Control  Shares' are voting shares of stock
which, if aggregated with all other such shares of stock previously  acquired by
such  person,  or in respect of which such  person is able to exercise or direct
the exercise of voting  power  (except  solely by virtue of a revocable  proxy),
would entitle the acquiror to exercise voting power in electing directors within
one of the following ranges of voting power: (i) one-fifth or more but less than
one-third, 

                                     69
<PAGE>

(ii)  one-third  or more but less than a  majority,  or (iii) a majority  of all
voting power.  Control shares do not include shares the acquiring person is then
entitled to vote as a result of having previously obtained stockholder approval.
A 'control share acquisition'  means the acquisition of control shares,  subject
to certain exceptions.

     A person who has made or proposes to make a control share acquisition, upon
satisfaction of certain  conditions  (including an undertaking to pay expenses),
may compel the Board of Directors to call a special  meeting of  stockholders to
be held within 50 days of demand to consider the voting rights of the shares. If
no request  for a meeting  is made,  the  corporation  may  itself  present  the
question at any stockholders meeting.

     If voting rights are not approved at the meeting or if the acquiring person
does not deliver an acquiring person statement as required by the statute, then,
subject to certain conditions and limitations, the corporation may redeem any or
all of the control shares (except those for which voting rights  previously have
been  approved)  for fair value  determined,  without  regard to the  absence of
voting  rights for  control  shares,  as of the date of the last  control  share
acquisition or of any meeting of stockholders at which the voting rights of such
shares are considered and not approved.  If voting rights for control shares are
approved at a stockholders  meeting and the acquiror  becomes entitled to vote a
majority of the shares  entitled to vote,  all other  stockholders  may exercise
appraisal  rights.  The fair value of the shares as  determined  for purposes of
such  appraisal  rights may not be less than the highest price per share paid in
the  control  share  acquisition,   and  certain  limitations  and  restrictions
otherwise  applicable to the exercise of dissenters'  rights do not apply in the
context of a control share acquisition.

     The control share acquisition  statute does not apply to shares acquired in
a merger,  consolidation  or share exchange if the corporation is a party to the
transaction, or to acquisitions approved or exempted by the charter or bylaws of
the corporation.

     The business  combination statute and the control share acquisition statute
could  have the effect of  discouraging  others to acquire  the  Company  and of
increasing the difficulty of consummating any offer.

AMENDMENT TO THE CHARTER

     Certain  provisions of the Company's  charter,  including its provisions on
classification of the Board of Directors, removal of directors, voting rights of
Common Stock and voting requirements for charter amendments, may be amended only
by the affirmative vote of the holders of not less than two-thirds of all of the
votes entitled to be cast on the matter.

DISSOLUTION OF THE COMPANY

     The dissolution of the Company must be approved by the affirmative  vote of
the holders of not less than a majority of all of the votes  entitled to be cast
on the matter.

ADVANCE NOTICE OF DIRECTOR NOMINATIONS AND NEW BUSINESS


     The  bylaws of the  Company  provide  that:  (a) with  respect to an annual
meeting of  stockholders,  nominations  of persons for  election to the Board of
Directors and the proposal of business to be considered by  stockholders  may be
made only:  (i) pursuant to the  Company's  notice of the  meeting,  (ii) by the
Board  of  Directors,  (iii) by a  stockholder  who is  entitled  to vote at the
meeting and has complied  with the advance  notice  procedures  set forth in the
bylaws,  and (b) with  respect to special  meetings  of  stockholders,  only the
business  specified in the Company's notice of meeting may be brought before the
meeting of stockholders, and nominations of persons for election to the Board of
Directors may be made only (i) pursuant to the Company's  notice of the meeting,
(ii) by the Board of  Directors,  or (iii)  provided that the Board of Directors
has determined that directors shall be elected to such meeting, by a stockholder
who is entitled to vote at the meeting and has complied with the advance  notice
provisions set forth in the bylaws.

                                     70
<PAGE>


     The provisions in the charter on  classification  of the Board of Directors
and  removal of  directors,  the  business  combination  and the  control  share
acquisition  provisions of the MGCL,  and the advance  notice  provisions of the
bylaws could have the effect of discouraging a takeover or other  transaction in
which  holders of some,  or a  majority,  of the Common  Stock  might  receive a
premium for their  Common Stock over the then  prevailing  market price or which
such holders might believe to be otherwise in their best interests.

                      FEDERAL INCOME TAX CONSIDERATIONS

     The  following  summary  of  material  federal  income  tax  considerations
regarding  the Company and the Common Stock being  registered  by the Company is
based on current law.  The  information  set forth below,  to the extent that it
constitutes matters of law, summaries of legal matters or legal conclusions,  is
the opinion of Latham & Watkins,  tax counsel to the Company, as to the material
federal  income tax  considerations  relevant to purchasers of the Common Stock.
This  discussion  does not purport to deal with all aspects of taxation that may
be relevant to particular  stockholders in light of their personal investment or
tax  circumstances,  or to certain types of  stockholders  (including  insurance
companies,  financial institutions or broker-dealers,  tax-exempt organizations,
foreign corporations and persons who are not citizens or residents of the United
States,  except  to  the  extent  discussed  under  the  headings  'Taxation  of
Tax-Exempt  Stockholders'  and 'Taxation of Non-U.S.  Stockholders')  subject to
special treatment under the federal income tax laws.

     EACH PROSPECTIVE PURCHASER IS ADVISED TO CONSULT HIS OR HER OWN TAX ADVISOR
REGARDING THE SPECIFIC TAX CONSEQUENCES TO HIM OR HER OF THE PURCHASE, OWNERSHIP
AND SALE OF THE SHARES OF COMMON  STOCK,  INCLUDING THE FEDERAL,  STATE,  LOCAL,
FOREIGN AND OTHER TAX  CONSEQUENCES OF SUCH PURCHASE,  OWNERSHIP AND SALE AND OF
POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

TAXATION OF THE COMPANY

     General.  The Company has elected to be taxed as a REIT under  Sections 856
through 860 of the  Internal  Revenue  Code of 1986,  as amended  (the  'Code'),
commencing  with its taxable year ended December 31, 1994. The Company  believes
that it has been  organized  and has operated in such a manner as to qualify for
taxation as a REIT under the Code  commencing  with such taxable  year,  and the
Company intends to continue to operate in such a manner, but no assurance can be
given that it has operated or will continue to operate in such a manner so as to
qualify or remain qualified.

     These sections of the Code are highly technical and complex.  The following
sets forth the material  aspects of the sections that govern the federal  income
tax treatment of a REIT and its  stockholders.  This summary is qualified in its
entirety by the applicable Code  provisions,  rules and regulations  promulgated
thereunder,  and administrative and judicial  interpretations  thereof. Latham &
Watkins has acted as tax counsel to the Company in connection with the Company's
election to be taxed as a REIT.

     In the opinion of Latham & Watkins,  commencing with the Company's  taxable
year ended December 31, 1994, the Company has been organized in conformity  with
the  requirements  for  qualification  as a REIT,  and its  proposed  method  of
operation has enabled and will enable it to meet the  requirements for continued
qualification  and taxation as a REIT under the Code. It must be emphasized that
this  opinion  is  based  on  various  factual   assumptions   relating  to  the
organization and operation of the Company, the Operating Partnership,  the Lower
Tier  Partnerships,  and the Management  Company and is conditioned upon certain
representations  made by the Company as to factual  matters.  In addition,  this
opinion is based upon the factual  representations of the Company concerning its
business and  properties  as set forth in this  Prospectus  and assumes that the
actions described in this Prospectus have been completed as described. Moreover,
such  qualification and taxation as a REIT depends upon the Company's ability to
meet, through actual annual operating results, distribution levels and diversity
of stock  ownership,  the various  qualification  tests  imposed  under the Code
discussed  below, the results of which have not been and will not be reviewed by

                                     71
<PAGE>


Latham & Watkins. Accordingly, no assurance can be given that the actual results
of the  Company's  operation for any  particular  taxable year will satisfy such
requirements.  Further,  the anticipated income tax treatment  described in this
Prospectus   may  be  changed,   perhaps   retroactively,   by   legislative  or
administrative action at any time. See '--Failure to Qualify.'

     If the Company  qualifies for taxation as a REIT, it generally  will not be
subject to federal  corporate  income  taxes on its net income that is currently
distributed to stockholders. This treatment substantially eliminates the 'double
taxation' (at the corporate and stockholder  levels) that generally results from
investment  in a  corporation.  However,  the Company will be subject to federal
income tax as follows:  first,  the Company  will be taxed at regular  corporate
rates on any  undistributed  REIT taxable income,  including  undistributed  net
capital gains. Second, under certain  circumstances,  the Company may be subject
to the 'alternative  minimum tax' on its items of tax preference.  Third, if the
Company has (i) net income from the sale or other  disposition  of  'foreclosure
property'  which is held primarily for sale to customers in the ordinary  course
of business or (ii) other  nonqualifying  income from foreclosure  property,  it
will be subject to tax at the highest corporate rate on such income.  Fourth, if
the Company has net income from prohibited  transactions (which are, in general,
certain  sales or other  dispositions  of property  held  primarily  for sale to
customers in the ordinary course of business other than  foreclosure  property),
such income will be subject to a 100% tax.  Fifth, if the Company should fail to
satisfy  the 75% gross  income test or the 95% gross  income test (as  discussed
below),  but has  nonetheless  maintained  its  qualification  as a REIT because
certain other requirements have been met, it will be subject to a 100% tax on an
amount equal to (a) the gross income  attributable  to the greater of the amount
by which the  Company  fails the 75% or 95% test  multiplied  by (b) a  fraction
intended to reflect the Company's  profitability.  Sixth,  if the Company should
fail to distribute  during each calendar year at least the sum of (i) 85% of its
REIT ordinary income for such year, (ii) 95% of its REIT capital gain net income
for such year,  and (iii) any  undistributed  taxable income from prior periods,
the Company  would be subject to a 4% excise tax on the excess of such  required
distribution over the amounts actually distributed.  Seventh, with respect to an
asset (a 'Built-In Gain Asset') acquired by the Company from a corporation which
is or has been a C corporation  (i.e.,  generally a corporation  subject to full
corporate-level  tax) in certain transactions in which the basis of the Built-In
Gain Asset in the hands of the Company is  determined  by reference to the basis
of the asset in the hands of the C corporation,  if the Company  recognizes gain
on the  disposition of such asset during the ten-year  period (the  'Recognition
Period')  beginning on the date on which such asset was acquired by the Company,
then,  to the  extent of the  Built-In  Gain  (i.e.,  the excess of (a) the fair
market value of such asset over (b) the Company's  adjusted basis in such asset,
determined as of the  beginning of the  Recognition  Period),  such gain will be
subject to tax at the highest regular corporate tax pursuant to Internal Revenue
Service  ('IRS')  regulations  that have not yet been  promulgated.  The results
described above with respect to the recognition of Built-In Gain assume that the
Company will make an election pursuant to IRS Notice 88-19.

     Requirements for  Qualification.  The Code defines a REIT as a corporation,
trust or association  (1) which is managed by one or more trustees or directors;
(2) the beneficial ownership of which is evidenced by transferable shares, or by
transferable  certificates of beneficial interest; (3) which would be taxable as
a domestic corporation,  but for Sections 856 through 859 of the Code; (4) which
is neither a financial  institution nor an insurance  company subject to certain
provisions of the Code; (5) the beneficial  ownership of which is held by 100 or
more persons; (6) during the last half of each taxable year not more than 50% in
value of the outstanding stock of which is owned, directly or constructively, by
five or fewer individuals (as defined in the Code to include certain  entities);
and (7) which meets certain other tests,  described below,  regarding the nature
of its  income  and  assets.  The  Code  provides  that  conditions  (1) to (4),
inclusive,  must be met during the entire  taxable year and that  condition  (5)
must be met  during  at least 335 days of a taxable  year of twelve  months,  or
during a  proportionate  part of a  taxable  year of less  than  twelve  months.
Conditions (5) and (6) do not apply until after the first taxable year for which
an election is made to be taxed as a REIT.  For purposes of  conditions  (5) and
(6),  pension  funds and  certain  other


                                     72

<PAGE>


tax-exempt  entities  are treated as  individuals,  subject to a  'look-through'
exception in the case of condition (6).

     The Company has  satisfied  condition  (5) and believes  that it has issued
sufficient  shares  to allow it to  satisfy  condition  (6).  In  addition,  the
Company's charter provides for restrictions  regarding ownership and transfer of
shares,  which  restrictions are intended to assist the Company in continuing to
satisfy the share ownership  requirements  described in (5) and (6) above.  Such
ownership and transfer  restrictions  are described in  'Description  of Capital
Stock--Restrictions  on Ownership,  Transfer and Conversion.' These restrictions
may not ensure that the Company will, in all cases, be able to satisfy the share
ownership  requirements described above, primarily (though not exclusively) as a
result of  fluctuations  in value among the  different  classes of the Company's
capital   stock.   If  the  Company  fails  to  satisfy  such  share   ownership
requirements,  the Company's status as a REIT will terminate.  See '--Failure to
Qualify.'

     In  addition,  a  corporation  may not  elect to become a REIT  unless  its
taxable year is the calendar  year.  The Company has and will continue to have a
calendar taxable year.

     Ownership of  Subsidiaries.  The Company  owns  interests in certain of the
Lower Tier Partnerships through subsidiaries.  Code Section 856(i) provides that
a corporation which is a 'qualified REIT subsidiary' (defined as any corporation
if 100 percent of the stock of such corporation is held by the REIT at all times
during the period such  corporation was in existence)  shall not be treated as a
separate  corporation,  and  all  assets,  liabilities,  and  items  of  income,
deduction,  and  credit of a  'qualified  REIT  subsidiary'  shall be treated as
assets, liabilities and such items (as the case may be) of the REIT. Each of the
Company's  subsidiaries  qualify as  'qualified  REIT  subsidiaries'  within the
meaning of the Code. Thus, in applying the requirements  described  herein,  the
Company's  subsidiaries  are ignored,  and all assets,  liabilities and items of
income,  deduction  and  credit of such  subsidiaries  are  treated  as  assets,
liabilities and items of income, deduction, and credit of the Company.

     Ownership  of a  Partnership  Interest.  In the  case of a REIT  which is a
partner in a partnership,  IRS regulations  provide that the REIT will be deemed
to own its  proportionate  share of the  assets of the  partnership  and will be
deemed to be  entitled  to the income of the  partnership  attributable  to such
share.  In  addition,  the  character  of the  assets  and  gross  income of the
partnership  shall  retain  the  same  character  in the  hands  of the REIT for
purposes of Section 856 of the Code, including satisfying the gross income tests
and the asset tests.  Thus,  the  Company's  proportionate  share of the assets,
liabilities  and items of income of the  Operating  Partnership  (including  the
Operating  Partnership's  share of such items of any Lower Tier Partnership) are
treated as assets,  liabilities  and items of income of the Company for purposes
of applying the requirements  described herein. A summary of the rules governing
the Federal income taxation of partnerships and their partners is provided below
in '--Tax Aspects of the Operating  Partnership.' The Company has direct control
of the Operating  Partnership and has and will continue to operate it consistent
with the requirements for qualification as a REIT.

     Income Tests.  In order to maintain  qualification  as a REIT,  the Company
annually must satisfy three gross income  requirements.  First,  at least 75% of
the Company's gross income (excluding gross income from prohibited transactions)
for each taxable year must be derived  directly or indirectly  from  investments
relating to real property or mortgages on real property  (including  'rents from
real property' and, in certain circumstances, interest) or from certain types of
temporary  investments.  Second,  at least  95% of the  Company's  gross  income
(excluding gross income from prohibited transactions) for each taxable year must
be derived from such real  property  investments,  dividends,  interest and gain
from the sale or disposition of stock or securities (or from any  combination of
the foregoing).  Third,  short-term  gain from the sale or other  disposition of
stock or securities,  gain from prohibited  transactions and gain on the sale or
other  disposition  of real  property  held for less than four years (apart from
involuntary  conversions and sales of foreclosure  property) must represent less
than 30% of the Company's gross income  (including  gross income from prohibited
transactions) for each taxable year.

                                     73
<PAGE>


     Rents received by the Company will qualify as 'rents from real property' in
satisfying  the gross income  requirements  for a REIT  described  above only if
several conditions are met. First, the amount of rent must not be based in whole
or in part on the income or profits of any person.  However,  an amount received
or  accrued  generally  will not be  excluded  from the term  'rents  from  real
property'  solely by reason of being based on a fixed  percentage or percentages
of receipts or sales.  Second,  the Code  provides  that rents  received  from a
tenant will not qualify as 'rents from real  property' in  satisfying  the gross
income tests if the REIT, or an actual or  constructive  owner of 10% or more of
the REIT, actually or constructively owns 10% or more of such tenant (a 'Related
Party Tenant').  Third, if rent  attributable  to personal  property,  leased in
connection with a lease of real property,  is greater than 15% of the total rent
received under the lease, then the portion of rent attributable to such personal
property  will not qualify as 'rents  from real  property.'  Finally,  for rents
received to qualify as 'rents from real  property,'  the REIT generally must not
operate or manage the  property or furnish or render  services to the tenants of
such property,  other than through an independent  contractor from whom the REIT
derives no revenue.  The REIT may,  however,  directly  perform certain services
that are  'usually or  customarily  rendered' in  connection  with the rental of
space for  occupancy  only and are not  otherwise  considered  'rendered  to the
occupant' of the property.  The Company has not and will not (i) charge rent for
any  property  that is based in whole or in part on the income or profits of any
person (except by reason of being based on a percentage of receipts or sales, as
described  above),  (ii) rent any property to a Related Party Tenant (unless the
Board of Directors determines in its discretion that the rent received from such
Related  Party  Tenant is not  material and will not  jeopardize  the  Company's
status as a REIT), (iii) derive rental income  attributable to personal property
(other  than  personal  property  leased  in  connection  with the lease of real
property,  the amount of which is less than 15% of the total rent received under
the lease),  or (iv) perform services  considered to be rendered to the occupant
of the  property,  other than through an  independent  contractor  from whom the
Company derives no revenue.

     The  Management  Company  receives fees in exchange for the  performance of
certain management  services.  Such fees will not accrue to the Company, but the
Company will derive  dividends from the  Management  Company which qualify under
the 95% gross  income  test,  but not the 75% gross  income  test.  The  Company
believes that the aggregate amount of any  non-qualifying  income in any taxable
year has not  exceeded  and will not exceed the limit on  non-qualifying  income
under the gross income tests.

     The term  'interest'  generally  does not  include  any amount  received or
accrued  (directly or indirectly) if the determination of such amount depends in
whole or in part on the  income or  profits of any  person.  However,  an amount
received  or accrued  generally  will not be excluded  from the term  'interest'
solely by reason of being based on a fixed percentage or percentages of receipts
or sales.

     If the Company  fails to satisfy one or both of the 75% or 95% gross income
tests for any taxable year, it may nevertheless  qualify as a REIT for such year
if it is entitled to relief under certain  provisions of the Code.  These relief
provisions  will be generally  available if the  Company's  failure to meet such
tests was due to reasonable  cause and not due to willful  neglect,  the Company
attaches a schedule  of the  sources  of its  income to its  federal  income tax
return, and any incorrect  information on the schedule was not due to fraud with
intent to evade  tax.  It is not  possible,  however,  to state  whether  in all
circumstances  the Company  would be  entitled  to the  benefit of these  relief
provisions.  For example, if the Company fails to satisfy the gross income tests
because  nonqualifying income that the Company  intentionally incurs exceeds the
limits on such income,  the IRS could  conclude  that the  Company's  failure to
satisfy the tests was not due to reasonable  cause.  If these relief  provisions
are inapplicable to a particular set of circumstances involving the Company, the
Company will not qualify as a REIT.  As discussed  above in  '--Taxation  of the
Company--General,' even if these relief provisions apply, a tax would be imposed
with respect to the excess net income. No similar mitigation  provision provides
relief if the Company fails the 30% gross income test. In such case, the Company
would cease to qualify as a REIT.



                                     74

<PAGE>


     Any  gain  realized  by the  Company  on the sale of any  property  held as
inventory or other property held primarily for sale to customers in the ordinary
course of business  (including the Company's  share of any such gain realized by
the  Operating  Partnership)  will  be  treated  as  income  from  a  prohibited
transaction  that is subject to a 100% penalty tax. Such prohibited  transaction
income may also have an adverse effect upon the Company's ability to satisfy the
income tests for  qualification  as a REIT. Under existing law, whether property
is held as inventory or primarily  for sale to customers in the ordinary  course
of a trade or business  is a question of fact that  depends on all the facts and
circumstances  with  respect  to  the  particular  transaction.   The  Operating
Partnership  intends  to  hold  the  Properties  for  investment  with a view to
long-term  appreciation,  to engage in the  business of  acquiring,  developing,
owning,  and operating the Properties  (and other  properties)  and to make such
occasional  sales  of  the  Properties  as are  consistent  with  the  Operating
Partnership's  investment objectives.  There can be no assurance,  however, that
the IRS might not contend  that that one or more of such sales is subject to the
100% penalty tax.

     Asset Tests. The Company, at the close of each quarter of its taxable year,
must also satisfy three tests  relating to the nature of its assets.  First,  at
least 75% of the value of the Company's  total assets  (including  its allocable
share of the assets held by the Operating  Partnership)  must be  represented by
real estate assets (including (i) its allocable share of real estate assets held
by  partnerships  in which the Company  owns an interest  and (ii) stock or debt
instruments  held for not more than one year  purchased  with the  proceeds of a
stock offering or long-term (at least five years) debt offering of the Company),
cash,  cash items and government  securities.  Second,  not more than 25% of the
Company's total assets may be represented by securities  other than those in the
75% asset class. Third, of the investments  included in the 25% asset class, the
value of any one issuer's  securities  owned by the Company may not exceed 5% of
the value of the  Company's  total  assets and the Company may not own more than
10% of any one issuer's outstanding voting securities.

     The Operating Partnership owns 100% of the nonvoting preferred stock of the
Management  Company  and  a  note  of  the  Management  Company.  The  Operating
Partnership  does  not and  will  not own any of the  voting  securities  of the
Management Company, and therefore the Company will not be considered to own more
than 10% of the voting securities of the Management  Company.  In addition,  the
Company  believes (and has represented to counsel to the Company for purposes of
its  opinion,  as  discussed  below) that the value of its pro rata share of the
securities of the Management Company to be held by the Operating Partnership did
not exceed at any time up to and including the date of this Prospectus 5% of the
total  value of the  Company's  assets  and will not exceed  such  amount in the
future.  Latham & Watkins,  in rendering its opinion as to the  qualification of
the  Company as a REIT,  is relying on  representations  of the  Company to such
effect with respect to the value of such  securities and assets.  No independent
appraisals  have been  obtained  to  support  this  conclusion.  There can be no
assurance  that the IRS will not contend that the value of the securities of the
Management  Company  held by the Company  (through  the  Operating  Partnership)
exceeds the 5% value limitation.

     After  initially  meeting the asset tests at the close of any quarter,  the
Company  will not lose its status as a REIT for  failure  to  satisfy  the asset
tests at the end of a later quarter solely by reason of changes in asset values.
If the  failure  to satisfy  the asset  tests  results  from an  acquisition  of
additional  securities of the  Management  Company or other  securities or other
property during a quarter  (including as a result of the Company  increasing its
interests in the Operating Partnership), the failure can be cured by disposition
of  sufficient  nonqualifying  assets  within  30 days  after  the close of that
quarter.  The  Company has  maintained  and will  continue to maintain  adequate
records of the value of its assets to ensure compliance with the asset tests and
to take such other actions  within the 30 days after the close of any quarter as
may be  required  to  cure  any  noncompliance.  If the  Company  fails  to cure
noncompliance  with the asset tests within such time period,  the Company  would
cease to qualify as a REIT.

     Annual  Distribution  Requirements.  The Company,  in order to qualify as a
REIT, is required to distribute dividends (other than capital gain dividends) to
its  stockholders  in an amount at least  equal to (A) the sum of (i) 95% of the
Company's 'REIT taxable income'  (computed  without regard to the 

                                     75
<PAGE>

dividends paid deduction and the Company's net capital gain) and (ii) 95% of the
net income (after tax), if any, from foreclosure property,  minus (B) the sum of
certain items of noncash  income.  In addition,  if the Company  disposes of any
Built-In Gain Asset during its Recognition Period, the Company will be required,
pursuant to IRS regulations which have not yet been  promulgated,  to distribute
at least  95% of the  Built-in  Gain  (after  tax),  if any,  recognized  on the
disposition of such asset. Such  distributions  must be paid in the taxable year
to which they relate,  or in the following  taxable year if declared  before the
Company  timely  files its tax return for such year and if paid on or before the
first regular  dividend payment after such  declaration.  To the extent that the
Company does not  distribute all of its net capital gain or distributes at least
95%, but less than 100%, of its 'REIT taxable  income,' as adjusted,  it will be
subject to tax thereon at regular ordinary and capital gain corporate tax rates.
The  Company has made and intends to make  timely  distributions  sufficient  to
satisfy these annual distribution requirements.

     It is expected that the Company's REIT taxable income will be less than its
cash flow due to the allowance of  depreciation  and other  non-cash  charges in
computing REIT taxable income. Accordingly, the Company anticipates that it will
generally  have  sufficient  cash or liquid  assets to enable it to satisfy  the
distribution  requirements  described above. It is possible,  however,  that the
Company,  from time to time, may not have sufficient cash or other liquid assets
to meet these distribution  requirements due to timing  differences  between (i)
the actual receipt of income and actual payment of deductible  expenses and (ii)
the  inclusion  of such  income and  deduction  of such  expenses in arriving at
taxable income of the Company.  In the event that such timing differences occur,
in  order  to meet  the  distribution  requirements,  the  Company  may  find it
necessary to arrange for short-term, or possibly long-term, borrowings or to pay
dividends in the form of taxable stock dividends.

     Under certain  circumstances,  the Company may be able to rectify a failure
to meet the distribution requirement for a year by paying 'deficiency dividends'
to  stockholders  in a  later  year,  which  may be  included  in the  Company's
deduction for dividends paid for the earlier year. Thus, the Company may be able
to avoid being taxed on amounts  distributed as deficiency  dividends;  however,
the  Company  will be  required  to pay  interest  based  upon the amount of any
deduction taken for deficiency dividends.

     Furthermore,  if the Company should fail to distribute during each calendar
year at least the sum of (i) 85% of its REIT ordinary income for such year, (ii)
95% of its REIT capital gain income for such year,  and (iii) any  undistributed
taxable income from prior  periods,  the Company would be subject to a 4% excise
tax on the  excess  of such  required  distribution  over the  amounts  actually
distributed.

                                      76
<PAGE>

FAILURE TO QUALIFY

     If the Company fails to qualify for taxation as a REIT in any taxable year,
and the relief  provisions  do not  apply,  the  Company  will be subject to tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular corporate rates.  Distributions to stockholders in any year in which the
Company  fails to qualify will not be deductible by the Company nor will they be
required to be made.  As a result,  the  Company's  failure to qualify as a REIT
would  reduce  the  cash  available  for  distribution  by  the  Company  to its
stockholders.  In  addition,  if the  Company  fails to qualify  as a REIT,  all
distributions to stockholders  will be taxable as ordinary income, to the extent
of the Company's current and accumulated  earnings and profits,  and, subject to
certain limitations of the Code, corporate  distributees may be eligible for the
dividends received deduction. Unless entitled to relief under specific statutory
provisions,  the Company will also be  disqualified  from taxation as a REIT for
the four taxable years following the year during which  qualification  was lost.
It is not possible to state  whether in all  circumstances  the Company would be
entitled to such statutory relief.

TAXATION OF TAXABLE U.S. STOCKHOLDERS

     As used  herein,  the term 'U.S.  Stockholder'  means a holder of shares of
Common  Stock who (for  United  States  federal  income tax  purposes)  (i) is a
citizen or resident of the United States, (ii) is a corporation, partnership, or
other entity  created or organized in or under the laws of the United  States or
of any political  subdivision thereof, or (iii) is an estate or trust the income
of which is subject to United States federal income  taxation  regardless of its
source.

     As long as the  Company  qualifies  as a  REIT,  distributions  made by the
Company  out of its  current  or  accumulated  earnings  and  profits  (and  not
designated as capital gain dividends) will constitute  dividends  taxable to its
taxable U.S.  Stockholders as ordinary income.  Such  distributions  will not be
eligible for the  dividends-received  deduction in the case of U.S. Stockholders
that are  corporations.  For purposes of determining  whether  distributions  to
holders of Common Stock are out of current or accumulated  earnings and profits,
the  earnings  and  profits  of the  Company  will  be  allocated  first  to the
Convertible Preferred Stock (to the extent of the preferred distribution on such
stock),  then to the  Common  Stock  (to the  extent of  distributions  equal to
$0.4875 per quarter per share) and then  pro-rata  between both the  Convertible
Preferred Stock and the Common Stock with respect to any  distributions in which
the Convertible Preferred Stock is entitled to participate.

     Distributions  made by the  Company  that are  properly  designated  by the
Company as capital gain dividends  will be taxable to taxable U.S.  Stockholders
as long-term  capital gains (to the extent that they do not exceed the Company's
actual net capital gain for the taxable year)  without  regard to the period for
which a U.S.  Stockholder has held his shares of stock.  U.S.  Stockholders that
are corporations may, however, be required to treat up to 20% of certain capital
gain dividends as ordinary income.  For a discussion of the manner in which that
portion of any  dividends  designated  by the Company as capital gain  dividends
will be allocated  among the holders of Convertible  Preferred  Stock and Common
Stock,    see    'Description    of   Capital    Stock--Convertible    Preferred
Stock--Distributions.'

     To the extent that the  Company  makes  distributions  (not  designated  as
capital gain  dividends) in excess of its current and  accumulated  earnings and
profits,  such  distributions  will be  treated  first as a  tax-free  return of
capital to each U.S.  Stockholder,  reducing the adjusted  basis which such U.S.
Stockholder  has in his shares of stock for tax  purposes  by the amount of such
distribution  (but not  below  zero),  with  distributions  in  excess of a U.S.
Stockholder's  adjusted basis in his shares  taxable as capital gains  (provided
that the shares have been held as a capital  asset).  Dividends  declared by the
Company  in  October,  November,  or  December  of any  year  and  payable  to a
stockholder  of record on a specified date in any such month shall be treated as
both paid by the Company and received by the  stockholder on December 31 of such
year,  provided  that the dividend is actually  paid by the Company on or before
January 31 of the following calendar year. Stockholders may not include in their
own  income  tax  returns  any net  operating  losses or  capital  losses of the
Company.

                                      77
<PAGE>


     Distributions  made by the  Company  and  gain  arising  from  the  sale or
exchange by a U.S.  Stockholder  of shares of the Company will not be treated as
passive activity income, and, as a result, U.S. Stockholders  generally will not
be able to apply any 'passive losses' against such income or gain. Distributions
made by the Company (to the extent they do not  constitute  a return of capital)
generally  will be treated as  investment  income for purposes of computing  the
investment income limitation. Gain arising from the sale or other disposition of
shares,  however,  will not be  treated  as  investment  income  unless the U.S.
Stockholder  elects to reduce  the amount of such U.S.  Stockholder's  total net
capital gain  eligible for the 28% maximum  capital  gains rate by the amount of
such gain with respect to the shares.

     Upon  any  sale or other  disposition  of  shares  of the  Company,  a U.S.
Stockholder  will  recognize  gain or loss for federal income tax purposes in an
amount  equal to the  difference  between  (i) the  amount  of cash and the fair
market value of any property received on such sale or other disposition and (ii)
the holder's  adjusted  basis in the shares for tax purposes.  Such gain or loss
will be  capital  gain  or  loss  if the  shares  have  been  held  by the  U.S.
Stockholder  as a  capital  asset,  and will be  long-term  gain or loss if such
shares have been held for more than one year. In general, any loss recognized by
a U.S.  Stockholder upon the sale or other  disposition of shares of the Company
that have  been held for six  months or less  (after  applying  certain  holding
period  rules) will be treated as a  long-term  capital  loss,  to the extent of
distributions  received by such U.S.  Stockholder  from the  Company  which were
required to be treated as long-term capital gains.

BACKUP WITHHOLDING

     The Company will report to its U.S.  Stockholders and the IRS the amount of
dividends  paid during each calendar  year,  and the amount of tax withheld,  if
any. Under the backup  withholding rules, a stockholder may be subject to backup
withholding at the rate of 31% with respect to dividends paid unless such holder
(a) is a corporation or comes within certain other exempt  categories  and, when
required,  demonstrates  this fact,  or (b)  provides a taxpayer  identification
number,  certifies  as to no loss of  exemption  from  backup  withholding,  and
otherwise complies with applicable requirements of the backup withholding rules.
A U.S.  Stockholder  that does not provide the Company with his correct taxpayer
identification  number may also be subject to penalties  imposed by the IRS. Any
amount paid as backup  withholding will be creditable  against the stockholder's
income tax  liability.  In  addition,  the Company may be required to withhold a
portion of capital gain  distributions  to any  stockholders who fail to certify
their   non-foreign   status  to  the  Company.   See  '--Taxation  of  Non-U.S.
Stockholders.'

TAXATION OF TAX-EXEMPT STOCKHOLDERS

     The IRS has ruled that amounts distributed as dividends by a qualified REIT
do not constitute  unrelated business taxable income ('UBTI') when received by a
tax-exempt entity. Based on that ruling,  provided that a tax-exempt shareholder
(except certain tax-exempt shareholders described below) has not held its shares
as 'debt  financed  property'  within the meaning of the Code and the shares are
not otherwise used in a trade or business,  the dividend income from the Company
will not be UBTI to a tax-exempt shareholder. Similarly, income from the sale of
shares will not constitute UBTI unless such tax-exempt shareholder has held such
shares as 'debt  financed  property'  within the meaning of the Code or has used
the shares in trade or business.

     For  tax-exempt  shareholders  which are social clubs,  voluntary  employee
benefit  associations,  supplemental  unemployment benefit trusts, and qualified
group legal  services  plans  exempt from  federal  income  taxation  under Code
Section 501(c)(7),  (c)(9),  (c)(17) and (c)(20),  respectively,  income from an
investment in the Company will constitute  UBTI unless the  organization is able
to properly  deduct amounts set aside or placed in reserve for certain  purposes
so as to offset the income  generated by its  investment  in the  Company.  Such
prospective  investors  should consult their own tax advisors  concerning  these
'set aside' and reserve requirements.

                                      78
<PAGE>


     Notwithstanding the above,  however, the Omnibus Budget  Reconciliation Act
of 1993 (the '1993 Act') provides that, effective for taxable years beginning in
1994, a portion of the dividends  paid by a 'pension held REIT' shall be treated
as UBTI as to any trust which (1) is  described  in Section  401(a) of the Code,
(2) is tax-exempt  under Section 501(a) of the Code, and (3) holds more than 10%
(by  value) of the  interests  in the REIT.  Tax-exempt  pension  funds that are
described  in Section  401(a) of the Code are  referred  to below as  'qualified
trusts.'


     A REIT is a  'pension  held REIT' if (1) it would not have  qualified  as a
REIT but for the fact that Section 856(h)(3) of the Code (added by the 1993 Act)
provides that stock owned by qualified trusts shall be treated,  for purposes of
the 'not closely held'  requirement,  as owned by the beneficiaries of the trust
(rather  than by the  trust  itself),  and (2)  either  (a) at  least  one  such
qualified  trust holds more than 25% (by value) of the interests in the REIT, or
(b) one or more  such  qualified  trusts,  each of which  owns more than 10% (by
value) of the  interests in the REIT,  hold in the  aggregate  more than 50% (by
value) of the interests in the REIT. The percentage of any REIT dividend treated
as UBTI is equal to the ratio of (i) the UBTI earned by the REIT  (treating  the
REIT as if it were a qualified  trust and  therefore  subject to tax on UBTI) to
(ii) the total gross income of the REIT. A de minimis  exception  applies  where
the percentage is less than 5% for any year. The provisions  requiring qualified
trusts to treat a portion  of REIT  distributions  as UBTI will not apply if the
REIT is able to satisfy the 'not closely held' requirement  without relying upon
the  'look-through'  exception with respect to qualified  trusts. As a result of
certain  limitations  on the  transfer and  ownership of stock  contained in the
Charter,  the Company is not and does not expect to be  classified as a 'pension
held REIT.'


TAXATION OF NON-U.S. STOCKHOLDERS

     The rules governing  United States federal income taxation of the ownership
and  disposition  of stock by persons that are,  for purposes of such  taxation,
nonresident alien individuals,  foreign  corporations,  foreign  partnerships or
foreign estates or trusts (collectively,  'Non-U.S.  Stockholders') are complex,
and no  attempt  is made  herein to  provide  more than a brief  summary of such
rules. Accordingly, the discussion does not address all aspects of United States
federal income tax and does not address state, local or foreign tax consequences
that may be  relevant  to a  Non-U.S.  Stockholder  in  light of its  particular
circumstances.  In addition,  this  discussion is based on current law, which is
subject to change,  and assumes  that the Company  qualifies  for  taxation as a
REIT.  Prospective  Non-U.S.  Stockholders  should  consult  with  their own tax
advisers to determine the impact of federal, state, local and foreign income tax
laws  with  regard  to  an   investment   in  stock,   including  any  reporting
requirements.

     Distributions.  Distributions by the Company to a Non-U.S. Stockholder that
are  neither  attributable  to gain from sales or  exchanges  by the  Company of
United States real property  interests nor  designated by the Company as capital
gains  dividends  will be treated as dividends of ordinary  income to the extent
that they are made out of current or  accumulated  earnings  and  profits of the
Company. Such distributions  ordinarily will be subject to withholding of United
States  federal  income tax on a gross  basis  (that is,  without  allowance  of
deductions)  at a 30%  rate  or  such  lower  rate  as  may be  specified  by an
applicable  income tax treaty,  unless the dividends are treated as  effectively
connected with the conduct by the Non-U.S.  Stockholder of a United States trade
or  business.  Dividends  that are  effectively  connected  with such a trade or
business  will be subject to tax on a net basis  (that is,  after  allowance  of
deductions) at graduated rates, in the same manner as domestic  stockholders are
taxed  with  respect  to  such  dividends  and  are  generally  not  subject  to
withholding.  Any such dividends  received by a Non-U.S.  Stockholder  that is a
corporation  may also be subject to an  additional  branch  profits tax at a 30%
rate or such lower rate as may be specified by an applicable income tax treaty.

     Pursuant to current Treasury Regulations, dividends paid to an address in a
country  outside  the  United  States  are  generally  presumed  to be paid to a
resident  of such  country for  purposes of  determining  the  applicability  of
withholding  discussed above and the  applicability  of a tax treaty rate. Under
proposed  Treasury  Regulations,  not currently in effect,  however,  a Non-U.S.
Stockholder

                                      79
<PAGE>


who wished to claim the benefit of an  applicable  treaty rate would be required
to satisfy certain certification and other requirements. Under certain treaties,
lower  withholding  rates  generally  applicable  to  dividends  do not apply to
dividends from a REIT, such as the Company. Certain certification and disclosure
requirements  must  be  satisfied  to  be  exempt  from  withholding  under  the
effectively connected income exemption discussed above.

     Distributions  in excess of current or accumulated  earnings and profits of
the  Company  will not be taxable to a Non-U.S.  Stockholder  to the extent that
they do not exceed the adjusted basis of the  stockholders's  stock,  but rather
will  reduce  the  adjusted  basis  of  such  stock.  To the  extent  that  such
distributions exceed the adjusted basis of a Non-U.S.  Stockholder's stock, they
will give rise to gain from the sale or exchange of his stock, the tax treatment
of  which  is  described  below.  If it  cannot  be  determined  at  the  time a
distribution  is made  whether  or not such  distribution  will be in  excess of
current or accumulated  earnings and profits, the distribution will generally be
treated as a dividend for withholding purposes.  However,  amounts thus withheld
are generally  refundable by the IRS if it is subsequently  determined that such
distribution  was, in fact,  in excess of current or  accumulated  earnings  and
profits of the Company.

     Distributions to a Non-U.S.  Stockholder that are designated by the Company
at the time of distribution as capital gains dividends (other than those arising
from the disposition of a United States real property  interest)  generally will
not be subject to United States federal income  taxation,  unless (i) investment
in the stock is  effectively  connected with the Non-U.S.  Stockholder's  United
States trade or business, in which case the Non-U.S. Stockholder will be subject
to the same treatment as domestic stockholders with respect to such gain (except
that a stockholder that is a foreign  corporation may also be subject to the 30%
branch profits tax, as discussed above),  or (ii) the Non-U.S.  Stockholder is a
nonresident alien individual who is present in the United States for 183 days or
more during the taxable year and has a 'tax home' in the United States, in which
case  the  nonresident  alien  individual  will be  subject  to a 30% tax on the
individual's capital gains.

     Distributions to a Non-U.S.  Stockholder that are attributable to gain from
sales or exchanges by the Company of United States real property  interests will
cause the Non-U.S.  Stockholder to be treated as recognizing such gain as income
effectively  connected  with  a  United  States  trade  or  business.   Non-U.S.
Stockholders  would  thus  generally  be taxed at the same rates  applicable  to
domestic  stockholders (subject to a special alternative minimum tax in the case
of  nonresident  alien  individuals).  Also,  such gain may be  subject to a 30%
branch profits tax in the hands of a Non-U.S. Stockholder that is a corporation,
as  discussed  above.  The  Company  is  required  to  withhold  35% of any such
distribution.  That  amount is  creditable  against the  Non-U.S.  Stockholder's
United States federal income tax liability.

     Sale of Stock.  Gain recognized by a Non-U.S.  Stockholder upon the sale or
exchange  of shares of stock  generally  will not be  subject  to United  States
taxation unless the stock  constitutes a 'United States real property  interest'
within the meaning of FIRPTA.  The stock will not  constitute  a 'United  States
real  property  interest' so long as the Company is a  'domestically  controlled
REIT.' A 'domestically controlled REIT' is a REIT in which at all times during a
specified testing period less than 50% in value of its stock is held directly or
indirectly by Non-U.S. Stockholders. The Company believes that it is currently a
'domestically  controlled  REIT,' and therefore that the sale of shares of stock
will not be subject to taxation  under  FIRPTA.  However,  because the shares of
stock will be publicly  traded,  no assurance can be given that the Company will
continue to be a 'domestically-controlled  REIT.' Notwithstanding the foregoing,
gain from the sale or  exchange  of shares of stock  not  otherwise  subject  to
FIRPTA will be taxable to a Non-U.S.  Stockholder if the Non-U.S. Stockholder is
a nonresident  alien individual who is present in the United States for 183 days
or more during the taxable  year and has a 'tax home' in the United  States.  In
such case,  the  nonresident  alien  individual  will be subject to a 30% United
States withholding tax on the amount of such individual's gain.

     If the  Company  is not or ceases to be a  'domestically-controlled  REIT,'
whether  gain  arising  from the sale or exchange by a Non-U.S.  Stockholder  of
shares of Stock would be subject to United 

                                      80
<PAGE>


States  taxation  under  FIRPTA  as a sale of a  'United  States  real  property
interest' will depend on whether the shares are  'regularly  traded' (as defined
by applicable Treasury  Regulations) on an established  securities market (e.g.,
the  New  York  Stock  Exchange)  and  on  the  size  of  the  selling  Non-U.S.
Stockholder's interest in the Company. If gain on the sale or exchange of shares
of stock were subject to taxation under FIRPTA,  the Non-U.S.  Stockholder would
be subject to regular  United States income tax with respect to such gain in the
same manner as a U.S. Stockholder (subject to any applicable alternative minimum
tax,  a  special  alternative  minimum  tax in the  case  of  nonresident  alien
individuals  and the possible  application  of the 30% branch profits tax in the
case of foreign corporations),  and the purchaser of the stock would be required
to withhold and remit to the IRS 10% of the purchase price.

     Backup  Withholding Tax and Information  Reporting.  Backup withholding tax
(which  generally  is a  withholding  tax  imposed at the rate of 31% on certain
payments to persons that fail to furnish  certain  information  under the United
States  information  reporting  requirements)  and  information  reporting  will
generally not apply to distributions paid to Non-U.S.  Stockholders  outside the
United  States  that are treated as (i)  dividends  subject to the 30% (or lower
treaty rate)  withholding tax discussed  above,  (ii) capital gains dividends or
(iii)  distributions  attributable  to gain  from  the sale or  exchange  by the
Company of United States real property  interests.  As a general matter,  backup
withholding  and  information  reporting  will  not  apply to a  payment  of the
proceeds of a sale of stocks by or through a foreign office of a foreign broker.
Information  reporting (but not backup  withholding) will apply,  however,  to a
payment of the proceeds of a sale of stock by a foreign  office of a broker that
(a) is a United States  person,  (b) derives 50% or more of its gross income for
certain  periods from the conduct of a trade or business in the United States or
(c) is a 'controlled  foreign  corporation'  (generally,  a foreign  corporation
controlled by United States stockholders) for United States tax purposes, unless
the broker has documentary evidence in its records that the holder is a Non-U.S.
Stockholder and certain other  conditions are met, or the stockholder  otherwise
establishes  an  exemption.  Payment to or through a United  States  office of a
broker of the  proceeds of sale of stocks is subject to both backup  withholding
and information  reporting  unless the stockholder  certifies under penalties of
perjury that the stockholder is a Non-U.S. Stockholder, or otherwise establishes
an exemption. A Non-U.S. Stockholder may obtain a refund of any amounts withheld
under the backup  withholding  rules by filing the appropriate  claim for refund
with the IRS.

     The  United  States  Treasury  has  recently  issued  proposed  regulations
regarding the withholding and  information  reporting rules discussed  above. In
general, the proposed  regulations do not alter the substantive  withholding and
information reporting  requirements but unify current  certification  procedures
and forms and clarify and modify reliance standards. If finalized in the current
form, the proposed  regulations  would  generally be effective for payments made
after December 31, 1997, subject to certain transition rules.

TAX ASPECTS OF THE OPERATING PARTNERSHIP

     General.  Substantially  all of the  Company's  investments  will  be  held
indirectly  through the  Operating  Partnership.  In general,  partnerships  are
'pass-through'  entities  which are not subject to federal  income tax.  Rather,
partners are allocated their proportionate  shares of the items of income, gain,
loss, deduction and credit of a partnership,  and are potentially subject to tax
thereon,  without regard to whether the partners receive a distribution from the
partnership.  The Company will include in its income its proportionate  share of
the  foregoing  partnership  items for purposes of the various REIT income tests
and in the computation of its REIT taxable income. Moreover, for purposes of the
REIT asset tests,  the Company will  include its  proportionate  share of assets
held by the Operating Partnership. See '--Taxation of the Company.'

     Final   regulations  were  recently   released  which  provide  that  if  a
partnership is formed or availed of in connection with a transaction a principal
purpose of which is to reduce  substantially  the present value of the partners'
aggregate federal income tax liability in a manner that is inconsistent with the
intent of subchapter K of the Code (governing partners and partnerships), the

                                      81
<PAGE>


Commissioner  of the IRS can  recast  the  transaction  for  federal  income tax
purposes,  as  appropriate,  to achieve tax results that are consistent with the
intent of subchapter K. While it is anticipated that these  regulations will not
affect treatment of the Company, the Operating Partnership or its partners,  the
scope and effect of such regulations are unclear.  If the regulations were to be
applied to the Operating Partnership, the Operating Partnership could be ignored
for tax  purposes,  with the result that the limited  partners of the  Operating
Partnership could be deemed to have received Common Stock in the Company instead
of Common Units in the Operating Partnership.  Such treatment,  however,  should
not adversely affect the Company's ability to qualify as a REIT.

     Entity Classification.  The Company's interest in the Operating Partnership
and the Lower Tier Partnerships  involve special tax  considerations,  including
the  possibility  of a  challenge  by the  IRS of the  status  of the  Operating
Partnership  or any Lower Tier  Partnership  as a partnership  (as opposed to an
association taxable as a corporation) for Federal income tax purposes. If any of
the  partnerships  were treated as an  association,  such  partnership  would be
taxable as a corporation  and therefore  subject to an  entity-level  tax on its
income. In such a situation,  the character of the Company's assets and items of
gross income would  change and  preclude the Company from  satisfying  the asset
tests and  possibly  the income tests (see  '--Taxation  of the Company  --Asset
Tests'  and  '--Income  Tests'),  and in turn would  prevent  the  Company  from
qualifying as a REIT. See '--Taxation of the Company' and '--Failure to Qualify'
above for a discussion of the effect of the Company's failure to meet such tests
for a taxable year. In addition, a change in any of the partnerships' status for
tax purposes might be treated as a taxable event in which case the Company might
incur a tax liability without any related cash distributions.

     An  organization  formed as a partnership  will be treated as a partnership
for federal income tax purposes  rather than as a corporation  only if it has no
more  than  two  of  the  four  corporate   characteristics  that  the  Treasury
Regulations  use to  distinguish  a  partnership  from  a  corporation  for  tax
purposes.   These  four   characteristics  are  (i)  continuity  of  life,  (ii)
centralization   of   management,   (iii)   limited   liability  and  (iv)  free
transferability of interests. The Company has not requested, and does not intend
to request,  a ruling from the IRS that each of the partnerships will be treated
as partnerships for federal income tax purposes. However, in connection with the
filing of the Registration  Statement of which this Prospectus is a part, Latham
&  Watkins  delivered  an  opinion  to the  Company  stating  that  based on the
provisions of the Partnership Agreement (and each of the partnership  agreements
for  the  Lower  Tier   Partnerships),   and  certain  factual  assumptions  and
representations described in the opinion, the Operating Partnership (and each of
the Lower Tier Partnerships) will be treated as a partnership for federal income
tax purposes (and not as an association or a publicly traded partnership taxable
as a corporation).  Unlike a private letter ruling, an opinion of counsel is not
binding  on the  IRS,  and no  assurance  can be  given  that  the IRS  will not
challenge  the  status of the  Operating  Partnership  (or any of the Lower Tier
Partnerships)  as  partnerships  for  federal  income  tax  purposes.   If  such
challenges  were sustained by a court,  the Operating  Partnership or any of the
Lower Tier Partnerships could be treated as a corporation for federal income tax
purposes.

     Recently proposed  Treasury  Regulations (the 'Proposed  Regulations'),  if
finalized in their present form,  would eliminate the four factor test described
above and, in its place,  permit a partnership or limited  liability  company to
elect to be taxed as a  partnership  for  federal  income tax  purposes  without
regard to the number of corporate  characteristics possessed by such entity. The
Proposed Regulations are proposed to apply for tax periods beginning on or after
the date that final  regulations  are published by the IRS. Until that time, the
existing  regulations will continue to apply. The Proposed  Regulations  provide
that the IRS will not challenge the  classification of any existing  partnership
or limited  liability  company  for tax periods to which the  existing  Treasury
Regulations  apply if (1) the  entity  had a  reasonable  basis for its  claimed
classification,  (2) the entity  claimed that same  classification  in all prior
years,  and (3) as of the date that the  proposed  regulations  were  published,
neither  the entity nor any  member of the entity had been  notified  in writing
that the classification of the entity is under examination by the IRS.

                                      82
<PAGE>


     Partnership  Allocations.  Although a partnership  agreement will generally
determine the allocation of income and losses among partners,  such  allocations
will be  disregarded  for tax purposes if they do not comply with the provisions
of  Section  704(b)  of  the  Code  and  the  Treasury  Regulations  promulgated
thereunder.  Generally,  Section 704(b) and the Treasury Regulations promulgated
thereunder require that partnership allocations respect the economic arrangement
of the partners.

     If an allocation is not  recognized  for federal  income tax purposes,  the
item  subject to the  allocation  will be  reallocated  in  accordance  with the
partners' interests in the partnership,  which will be determined by taking into
account all of the facts and circumstances  relating to the economic arrangement
of  the  partners  with  respect  to  such  item.  The  Operating  Partnership's
allocations  of  taxable  income  and  loss  are  intended  to  comply  with the
requirements  of  Section  704(b)  of the  Code  and  the  Treasury  Regulations
promulgated thereunder.

     Tax Allocations with Respect to the Properties.  Pursuant to Section 704(c)
of the Code,  income,  gain,  loss and deduction  attributable to appreciated or
depreciated  property  (such  as  the  Properties)  that  is  contributed  to  a
partnership in exchange for an interest in the partnership, must be allocated in
a manner such that the  contributing  partner is charged with, or benefits from,
respectively,  the  unrealized  gain or  unrealized  loss  associated  with  the
property at the time of the contribution.  The amount of such unrealized gain or
unrealized  loss is generally  equal to the  difference  between the fair market
value of contributed  property at the time of contribution  and the adjusted tax
basis of such property at the time of  contribution  (a 'Book-Tax  Difference').
Such  allocations  are solely for federal  income tax purposes and do not affect
the book  capital  accounts or other  economic or legal  arrangements  among the
partners.  The  Operating  Partnership  was  formed by way of  contributions  of
appreciated property (including certain of the Properties). Moreover, subsequent
to  the  formation  of  the  Operating  Partnership,   additional  persons  have
contributed  appreciated  property to the Operating  Partnership in exchange for
interests in the Operating Partnership.  The Partnership Agreement requires that
such allocations be made in a manner consistent with Section 704(c) of the Code.

     In general,  the principals of FWM and other  Continuing  Investors who are
limited  partners of the Operating  Partnership  will be allocated  depreciation
deductions  for tax purposes  which are lower than such  deductions  would be if
determined on a pro rata basis. In addition,  in the event of the disposition of
any of the  contributed  assets  which  have a Book-Tax  Difference,  all income
attributable  to such Book-Tax  Difference  will  generally be allocated to such
limited partners,  and the Company will generally be allocated only its share of
capital gains attributable to appreciation,  if any, occurring after the time of
contribution  to the  Operating  Partnership.  This will tend to  eliminate  the
Book-Tax  Difference over the life of the Operating  Partnership.  However,  the
special  allocation rules of Section 704(c) do not always entirely eliminate the
Book-Tax  Difference  on an annual basis or with  respect to a specific  taxable
transaction such as a sale. Thus, the carryover basis of the contributed  assets
in the hands the  Operating  Partnership  may cause the Company to be  allocated
lower  depreciation  and other  deductions,  and  possibly  an amount of taxable
income  in the  event of a sale of such  contributed  assets  in  excess  of the
economic or book income allocated to it as a result of such sale. This may cause
the Company to recognize taxable income in excess of cash proceeds,  which might
adversely  affect the  Company's  ability to comply  with the REIT  distribution
requirements. See '--Taxation of the Company--Annual Distribution Requirements.'

     Treasury  Regulations under Section 704(c) of the Code provide partnerships
with a choice  of  several  methods  of  accounting  for  Book-Tax  Differences,
including  retention  of the  'traditional  method' or the  election  of certain
methods which would permit any distortions caused by a Book-Tax Difference to be
entirely  rectified  on an annual  basis or with  respect to a specific  taxable
transaction  such as a sale.  The  Operating  Partnership  and the Company  have
determined  to  use  the  'traditional   method'  for  accounting  for  Book-Tax
Differences  with  respect  to  the  Properties  initially  contributed  to  the
Operating Partnership.

                                      83
<PAGE>

     With  respect  to  any  property  purchased  by the  Operating  Partnership
subsequent to the admission of the Company to the  Operating  Partnership,  such
property will  initially  have a tax basis equal to its fair market  value,  and
Section 704(c) of the Code will not apply.

     Basis in Operating Partnership  Interest.  The Company's adjusted tax basis
in its interest in the Operating  Partnership generally (i) will be equal to the
amount of cash and the basis of any other property  contributed to the Operating
Partnership by the Company, (ii) will be increased by (a) its allocable share of
the Operating  Partnership's  income and (b) its allocable share of indebtedness
of the Operating  Partnership and (iii) will be reduced,  but not below zero, by
the  Company's   allocable  share  of  (a)  losses  suffered  by  the  Operating
Partnership,  (b) the  amount  of cash  distributed  to the  Company  and (c) by
constructive  distributions resulting from a reduction in the Company's share of
indebtedness of the Operating Partnership.

     If the  allocation  of the  Company's  distributive  share of the Operating
Partnership's  loss exceeds the adjusted tax basis of the Company's  partnership
interest in the Operating Partnership,  the recognition of such excess loss will
be deferred  until such time and to the extent that the Company has adjusted tax
basis in its  interest  in the  Operating  Partnership.  To the extent  that the
Operating Partnership's distributions, or any decrease in the Company's share of
the indebtedness of the Operating Partnership (such decreases being considered a
cash  distribution to the partners),  exceeds the Company's  adjusted tax basis,
such excess distributions (including such constructive distributions) constitute
taxable   income  to  the  Company.   Such  taxable   income  will  normally  be
characterized as a capital gain, and if the Company's  interest in the Operating
Partnership  has been held for longer than the  long-term  capital  gain holding
period (currently one year), the  distributions  and constructive  distributions
will constitute long-term capital gain.

OTHER TAX CONSEQUENCES

     The Company and its  stockholders may be subject to state or local taxation
in various  state or local  jurisdictions,  including  those in which it or they
transact  business or reside.  The state and local tax  treatment of the Company
and its  stockholders  may not  conform to the federal  income tax  consequences
discussed above. Consequently, prospective stockholders should consult their own
tax advisors  regarding  the effect of state and local tax laws on an investment
in the Company.

     A significant  portion of the cash to be used by the Operating  Partnership
to fund  distributions  to  partners  is  expected  to come from the  Management
Company,  through interest payments and dividends on non-voting  preferred stock
to be held by the Operating Partnership. The Management Company will pay federal
and state tax on its net income at full corporate  rates,  which will reduce the
cash available for distribution to stockholders.

                                      84
<PAGE>


                                 UNDERWRITING

   
     Subject to the terms and  conditions  of the  Underwriting  Agreement,  the
Underwriters named below (the 'Underwriters'), have severally agreed to purchase
from the Company the following  respective  numbers of shares of Common Stock at
the public  offering price less the  underwriting  discounts and commissions set
forth on the cover page of this Prospectus:
    

<TABLE>
<CAPTION>
                                                                NUMBER OF
                  UNDERWRITER                                    SHARES
                  -----------                                   ---------
<S>                                                             <C>
      Alex. Brown & Sons Incorporated........................     500,000
      Friedman, Billings, Ramsey & Co., Inc..................     500,000
      Tucker Anthony Incorporated............................     500,000 
                                                                --------- 
      Total..................................................   1,500,000
                                                                =========
</TABLE>

     The   Underwriting   Agreement   provides  that  the   obligations  of  the
Underwriters  are  subject  to  certain   conditions   precedent  and  that  the
Underwriters  will purchase all shares of Common Stock offered  hereby if any of
such shares are purchased.



   
     The  Company has been  advised by the  Underwriters  that the  Underwriters
propose to offer the shares of Common Stock to the public at the public offering
price set forth on the cover page of this  Prospectus and to certain  dealers at
such price less a concession not in excess of $.70 per share.  The  Underwriters
may allow, and such dealers may reallow,  a concession not in excess of $.10 per
share to certain other dealers.  After the public  offering,  the offering price
and other selling terms may be changed by the Underwriters.
    

     The Company has granted the  Underwriters an option,  exercisable not later
than 30 days  after  the date of this  Prospectus,  to  purchase  up to  225,000
additional  shares  of  Common  Stock  at the  public  offering  price  less the
underwriting  discounts  and  commissions  set forth on the  cover  page of this
Prospectus.  To the extent that the Underwriters  exercise such option,  each of
the Underwriters will have a firm commitment to purchase  approximately the same
percentage  thereof that the number of shares of Common Stock to be purchased by
it  shown in the  above  table  bears  to  1,500,000,  and the  Company  will be
obligated, pursuant to the option, to sell such shares to the Underwriters.  The
Underwriters  may  exercise  such option only to cover  over-allotments  made in
connection  with the sale of Common Stock  offered  hereby.  If  purchased,  the
Underwriters  will sell  such  additional  shares on the same  terms as those on
which the 1,500,000 shares are being offered.

   
     The  Company  has  agreed to indemnify  the  Underwriters  against  certain
liabilities, including liabilities under the Securities Act of 1933, as amended,
or to contribute to payments the Underwriters may be required to make in respect
thereof.
    


     In addition, the Company and each of its executives, officers and directors
have  agreed  with the  Underwriters  not to offer,  sell,  contract  to sell or
otherwise  issue or  dispose  of shares of Common  Stock for the  90-day  period
following the  Offering,  except that the Company may issue new shares of Common
Stock  pursuant to the exchange or conversion  of  outstanding  securities,  the
issuance of shares of Common  Stock  pursuant to employee  benefit  plans and in
connection with future acquisitions. See 'Shares Available for Future Sale.'


   
     Alex. Brown & Sons Incorporated and Friedman,  Billings, Ramsey & Co., Inc.
will receive an advisory fee of $125,000 (to be divided equally between them) in
connection with the Offering.
    

                                      85
<PAGE>

                                 EXPERTS

   
     The consolidated  balance sheets of First Washington  Realty Trust, Inc. as
of December 31, 1995 and 1994 and the  consolidated  statements  of  operations,
stockholders'  equity and cash  flows for each of the three  years in the period
ended December 31, 1995, the combined statement of revenues and certain expenses
of the New  Retail  Properties  for the year  ended  December  31,  1995 and the
combined  statement of revenues and certain expenses of the 1996(B)  Acquisition
Properties included in this Prospectus, have been included herein in reliance on
the reports of Coopers & Lybrand L.L.P,  independent  accountants,  given on the
authority of that firm as experts in accounting and auditing.
    

                                LEGAL MATTERS

     Certain  legal  matters  will be passed  upon for the  Company  by Latham &
Watkins,  Washington,  D.C.  Latham & Watkins will rely as to certain matters of
Maryland  law,  including  the legality of the Common  Stock,  on the opinion of
Ballard  Spahr  Andrews &  Ingersoll,  Baltimore,  Maryland.  In  addition,  the
description  of federal  income tax  consequences  contained in this  Prospectus
entitled 'Federal Income Tax Considerations' is based upon the opinion of Latham
& Watkins. Certain legal matters related to the Offering will be passed upon for
the Underwriters by Hogan & Hartson L.L.P., Washington, D.C.

                            ADDITIONAL INFORMATION

     The Company has filed with the  Securities  and  Exchange  Commission  (the
'Commission')  a  registration  statement on Form S-11 under the  Securities Act
with  respect  to  the  securities  offered  hereby.   This  Prospectus,   which
constitutes  part  of the  registration  statement,  omits  certain  information
contained in the  registration  statement and the exhibits  thereto on file with
the Commission  pursuant to the Securities Act and the rules and  regulations of
the  Commission  thereunder.   The  Company  is  subject  to  the  informational
requirements  of the Securities  Exchange Act of 1934, as amended (the 'Exchange
Act').  The Company has filed reports and other  information with the Commission
and is subject to the periodic  reporting and informational  requirements of the
Exchange Act. The registration  statement,  the exhibits and schedules forming a
part thereof as well as such reports and other  information filed by the Company
with the Commission can be inspected and copies  obtained from the Commission at
Room 1204, Judiciary Plaza, 450 Fifth Street, N.W., Washington,  D.C. 20549, and
at the following regional offices of the Commission:  7 World Trade Center, 13th
Floor, New York, New York 10048 and Northwestern Atrium Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511. Copies of such material can be
obtained from the Public Reference Section of the Commission,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549, at prescribed rates. The Commission  maintains a
website at http://www.sec.gov  containing reports,  prospectuses and information
statements and other information regarding  registrants,  including the Company,
that file electronically with the Commission.  In addition,  similar information
concerning  the Company can be inspected  and copied at the offices of the NYSE,
20 Broad Street, New York, NY 10005.  Statements contained in this Prospectus as
to the  contents  of  any  contract  or  other  document  referred  to  are  not
necessarily  complete and in each instance reference is made to the copy of such
contract or other  document filed as an exhibit to the  registration  statement,
each such statement being qualified in all respect by such reference.

     The Company  furnishes  its  stockholders  with annual  reports  containing
consolidated financial statements audited by its independent accountants.

                                      86
<PAGE>
                              GLOSSARY OF TERMS

     Unless the context  otherwise  requires,  the following  capitalized  terms
shall have the meanings set forth below for the purposes of this Prospectus:

     'ACMs' means asbestos-containing materials.

     'ADA' means the Americans with Disabilities Act.

     'Affiliate'  of an issuer  means,  as defined  in Rule 144,  a person  that
directly, or indirectly, through the use of one or more intermediaries controls,
or is controlled by, or is under the common control with, such issuer.

     'Aggregate  Ownership Limit' has the meaning ascribed to it in 'Description
of Capital Stock--Restrictions on Ownership, Transfer and Conversion.'

     'Awards' means, collectively,  non-qualified stock options, incentive stock
options and stock appreciation rights.

     'Board of Directors' means the board of directors of the Company.

     'Bond   Obligations'   means  tax-exempt  bond  financing   obligations  of
approximately  $7.3  million  (collateralized  by the Mayfair  Shopping  Center)
issued by the Philadelphia Industrial Development Authority.

     'Book-Tax  Difference'  has  the  meaning  ascribed  to it in  the  section
entitled  'Federal  Income  Tax  Considerations--Tax  Aspects  of the  Operating
Partnership--Tax Allocations with Respect to the Properties.'

     'Business  Combinations,'  shall have the  meaning  associated  to it under
Section 3-601 of the MGCL.

     'Capital Gains Amount' has the meaning ascribed to it in Section 857 of
the Code.

     'CERCLA' means the Comprehensive  Environmental Response,  Compensation and
Liability Act, as amended by the Superfund Amendments and Reauthorization Act of
1986.

     'Code' means the Internal Revenue Code of 1986, as amended.

     'Commission' means the Securities and Exchange Commission.

     'Common  Stock' means shares of the common stock of the Company,  $0.01 par
value per share.

     'Common  Stock  Ownership  Limit' shall have the meaning  ascribed to it in
'Description  of  Capital   Stock--Restrictions   on  Ownership,   Transfer  and
Conversion.'

     'Common Unit' means the units of the Operating Partnership exchangeable for
shares of Common Stock on a one-for-one basis (or, at the option of the Company,
redeemable by the Operating Partnership for cash).

     'Company'   means  First   Washington   Realty  Trust,   Inc.,  a  Maryland
corporation, and, unless the context otherwise requires, those entities owned or
controlled by the Company.

     'Compensation  Committee'  means the  committee  appointed by the Company's
Board of Directors to determine the granting of Awards.

     'Control  Shares'  has the meaning  ascribed to it in the section  entitled
'Risk  Factors--Ownership  Limit and  Limits  on  Changes  in  Control--Maryland
Control Share Acquisition Statute.'

     'Convertible  Preferred Ownership Limit' shall have the meaning ascribed to
it in 'Description  of Capital  Stock--Restrictions  on Ownership,  Transfer and
Conversion.'

     'Convertible  Preferred  Stock'  means  Series A  Cumulative  Participating
Convertible Preferred Stock of the Company.

                                      87
<PAGE>

     'Distribution  Payment Date' means the date on which the distributions with
respect to the Convertible Preferred Stock will be paid.

   
     'EBITDA'  is  equal  to  earnings  before  interest,  taxes,  depreciation,
amortization and minority interest.
    

     'Exchange Act' means the Securities Exchange Act of 1934, as amended.

     'Exchangeable  Debentures'  means the $25  million in  aggregate  principal
amount of 8.25% Exchangeable  Debentures issued by the Operating  Partnership in
the Formation  Transactions,  which are  exchangeable  for shares of Convertible
Preferred Stock.

     'Existing Retail Properties' means the 33 retail properties currently owned
by the Company.  The Existing Retail Properties are:  Brafferton Center,  Bryans
Road Shopping Center, Capital Corner Shopping Center, Chesapeake Bagel Building,
Clinton Square Shopping Center, Clopper's Mill Village Shopping Center, Colonial
Square Shopping  Center,  Centre Ridge  Marketplace,  Connecticut  Avenue Shops,
Davis Ford  Crossing,  Festival  at  Woodholme,  15th & Allen  Shopping  Center,
Firstfield  Shopping Center,  First State Plaza,  Fox Mill Shopping Center,  The
Georgetown  Shops,  Glen Lea Shopping  Center,  Hanover Village Shopping Center,
James Island  Shopping  Center,  Kenhorst Plaza Shopping  Center,  Laburnum Park
Shopping Center,  Laburnum Square Shopping Center, Mayfair Shopping Center, P.G.
County Commercial Park, Penn Station Shopping Center,  Potomac Plaza,  Rosecroft
Shopping  Center,  Shoppes  of  Kildaire,   Stefko  Boulevard  Shopping  Center,
Southside  Marketplace,  Takoma Park Shopping Center,  Thieves Market and Valley
Centre.

     'Exchangeable  Preferred  Unit' means  exchangeable  preferred units of the
Operating  Partnership  that are  exchangeable  for shares of Common  Stock on a
one-for-one basis (or, at the option of the Company, redeemable by the Operating
Partnership for cash).

     'Farallon' means Farallon Capital Management, Inc.

     'FHA' means the Fair Housing Amendments Act of 1988.

     'FHLMC' means Federal Home Loan Mortgage Commission.

     'FIRPTA' means the Foreign Investment in Real Property Tax Act of 1980.

     'FNMA' means Federal National Mortgage Association.

     'FS Note' means the $4.8 million note issued by the  Operating  Partnership
in connection with the Formation  Transactions to the prior owner of First State
Plaza Shopping Center, which note is exchangeable for Common Stock.

     'FWM' means First Washington Management, Inc., a District of Columbia
corporation.

     'FWM Common  Stock' means common stock of FWM entitled to receive 1% of the
cash flow of FWM.

   
     'FWM Note' means a  promissory  note issued to Messrs.  Halpert,  Wolfe and
Zimmerman in the face amount of $4.0 million.
    

     'FWM  Partnerships'  means  the  limited  partnerships  that  owned the FWM
Properties prior to the transfer to the Operating Partnership.

     'FWM Preferred Stock' means  non-voting  preferred stock of FWM entitled to
receive 99% of the cash flow of FWM.

     'FWM Properties' means the Properties formerly owned by the FWM
Partnerships.

     'FWM Retail  Properties' means the 14 Retail  Properties  formerly owned by
the FWM Partnerships.
                                     
     'GAAP' means Generally Accepted Accounting Principles.

     'GLA' means gross  leasable area and includes two pad sites at Penn Station
Shopping  Center (90,000 square feet) and one pad site at Laburnum Park Shopping
Center (43,500 square feet) that are not owned by the Company.

                                       88
<PAGE>

     'GNMA' means Government National Mortgage Association.

     'Interested  Stockholders,'  under  Maryland law,  means all persons owning
beneficially,  directly  or  indirectly,  more than 10% of the  voting  power of
outstanding voting shares of stock of a Maryland corporation.

     'IRS' means the Internal Revenue Service.

     'June 1995 Offering'  means the initial public  offering of Common Stock in
June 1995.

     'Lower Tier  Partnerships'  means those partnerships in which the Operating
Partnership  owns a 99% partnership  interest and the Company (or a wholly owned
subsidiary  of  the  Company)  owns a 1%  partnership  interest,  which  limited
partnerships own six of the Properties.

     'MAC  Partnership'  means  Mid-Atlantic  Centers  Limited  Partnership,   a
Maryland limited partnership and an affiliate of FWM.

     'Management  Company'  means  FWM  after  formation  of  the  Company.  The
Management  Company conducts property  management,  leasing and related services
for the Company and for certain  third  parties.  The Company owns 100% of FWM's
non-voting  Preferred  Stock, but does not own any of the voting Common Stock of
FWM.

     'MGCL' means the Maryland General  Corporation Law, as amended from time to
time.

     'Multifamily   Properties'   means  Branchwood   Apartments  and  Broadmoor
Apartments,  the two multifamily apartment properties which the Company acquired
in connection with the Formation Transactions.

     'NAREIT' means the National  Association of Real Estate Investment  Trusts,
Inc.

     'NASDAQ' means the Nasdaq National Market.

     'Net Operating  Income'  represents  minimum and percentage  rents,  tenant
reimbursements and other related income, reduced by real estate taxes, insurance
expense, common area maintenance expenses, utilities and management fees.

     'New Retail  Properties'  means the following six retail  properties:  City
Line  Shopping  Center,  Four Mile Fork  Shopping  Center,  Kings Park  Shopping
Center, Newtown Square Shopping Center,  Northway Shopping Center and Shoppes of
Graylyn.

     'Nomura Capital' means Nomura Asset Capital Corporation, which provided the
Nomura Mortgage Loan.

     'Nomura  Mortgage  Loan' means the $38.5 million  mortgage loan from Nomura
Capital secured by four of the Properties.

     'NYSE' means the New York Stock Exchange.

     'Operating  Partnership' means First Washington Realty Limited Partnership,
a  Maryland  limited  partnership.  The  Operating  Partnership  owns all of the
Properties  (or  interests  therein).  Upon  conversion  of all Common Units and
Exchangeable  Preferred Units,  the Company will own a 100% general  partnership
interest in the Operating Partnership.

     'Options' means the opportunities  granted to certain officers,  directors,
key employees and consultants of the Company to acquire Common Stock pursuant to
its Stock Incentive Plan.

     'Partnership  Agreement' means the agreement of limited  partnership of the
Operating Partnership.

     'Preferred Stock' means the preferred stock of the Company, $0.01 par value
per share.
                                     
     'Properties'  means  one or more of the 39  Retail  Properties  and the two
Multifamily  Properties  owned  or  to be  acquired  by  the  Company,  as  more
particularly described in the section entitled 'Properties.'

                                       89

<PAGE>

     'REIT' means a real estate investment trust as defined pursuant to Sections
856 through 860 of the Code.

     'Retail  Properties' means one or more of the 33 Existing Retail Properties
and the 6 New Retail Properties.

     'Securities Act' means the Securities Act of 1933, as amended.

     'Stock Incentive Plan' means the Company's 1994 Stock Option Plan.

     'Subsidiaries' means all of the subsidiaries of the Company.

   
     'Total market  capitalization'  means the sum of: (i) the aggregate  market
value of the  outstanding  shares of Common  Stock  (based on $21.75  per share)
assuming full exchange of Common Units in the Operating  Partnership  for shares
of Common Stock,  and full exchange of  Convertible  Preferred  Stock for Common
Stock, plus (ii) the total debt of the Company.
    

     'UBTI'  means  unrelated  business  taxable  income as defined  pursuant to
Sections 511 and 512 of the Code.

     'U.S.  Shareholder' has the meaning ascribed to it in the section entitled 
'Federal Income Tax Considerations--Taxation of Taxable U.S. Stockholders.'

                                      90
<PAGE>
   

                        INDEX TO FINANCIAL STATEMENTS
<TABLE>

<S>                                                                                                          <C>

                                                                                                             PAGE
FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
PRO FORMA (UNAUDITED):
- -- Pro Forma Consolidated Balance Sheet as of September 30, 1996...........................................  F- 2
- -- Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 1996.............  F- 3
- -- Pro Forma Consolidated Statement of Operations for the year ended December 31, 1995.....................  F- 4
- -- Notes and Management's Assumptions to the Pro Forma Consolidated Financial Statements...................  F- 5
HISTORICAL:
- -- Consolidated Balance Sheets as of September 30, 1996 (unaudited) and December 31, 1995..................  F- 8
- -- Consolidated Statements of Operations for the nine months and three months ended September 30, 1996
     (unaudited) and 1995 (unaudited)......................................................................  F- 9
- -- Consolidated Statements of Cash Flows for the nine months ended September 30, 1996 (unaudited) and 1995
     (unaudited)...........................................................................................  F-10
- -- Notes to Unaudited Consolidated Financial Statements....................................................  F-11
- -- Report of Independent Accountants.......................................................................  F-15
- -- Consolidated Balance Sheets as of December 31, 1995 and 1994............................................  F-16
- -- Consolidated Statements of Operations for the years ended December 31, 1995, 1994 and 1993..............  F-17
- -- Consolidated Statements of Stockholders' Equity for the years ended December 31, 1995, 1994 and 1993....  F-18
- -- Consolidated Statements of Cash Flows for the years ended December 31, 1995, 1994 and 1993..............  F-19
- -- Notes to the Consolidated Financial Statements..........................................................  F-20
NEW RETAIL PROPERTIES:
- -- Report of Independent Accountants.......................................................................  F-36
- -- Combined Statement of Revenues and Certain Expenses for the year ended December 31, 1995 and the nine
     months ended September 30, 1996 (unaudited)...........................................................  F-37
- -- Notes to Combined Statement of Revenues and Certain Expenses............................................  F-38
1996(B) ACQUISITION PROPERTIES:
- -- Report of Independent Accountants.......................................................................  F-39
- -- Combined Statement of Revenues and Certain Expenses for the year ended December 31, 1995 and the six
     months ended June 30, 1996 (unaudited) and 1995 (unaudited)...........................................  F-40
- -- Notes to Combined Statement of Revenues and Certain Expenses............................................  F-41
</TABLE>




                                     F-1
<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                     PROFORMA CONSOLIDATED BALANCE SHEET
                            (dollars in thousands)
                                 (unaudited)

<TABLE>
<CAPTION>
                                                                                AS OF SEPTEMBER 30, 1996
                                                                         --------------------------------------
                                                                                       PRO FORMA         PRO
                                                                         HISTORICAL   ADJUSTMENTS       FORMA
                                                                         ----------   -----------       -----
                                             ASSETS
<S>                                                                      <C>          <C>            <C>
   
Rental properties:
  Land.................................................................  $   56,511   $  11,141(A)   $   67,652
  Building and improvements............................................     229,263      44,563(A)      273,826
                                                                            -------      ------         -------
                                                                            285,774      55,704         341,478
  Accumulated depreciation.............................................     (28,324)         --         (28,324)
                                                                            -------      ------         ------- 
  Rental properties, net...............................................     257,450      55,704         313,154
Cash and equivalents...................................................       1,870       4,966(C)        6,836
Tenant receivables, net................................................       4,692          --           4,692
Deferred financing costs, net..........................................       4,717         433(A)        5,150
Other assets...........................................................       6,240          --           6,240
                                                                              -----      ------           -----
       Total assets....................................................  $  274,969   $  61,103      $  336,072
                                                                         ==========   =========      ==========
    



                              LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Mortgage and other notes payable.....................................  $  162,346   $  24,630(D)   $  186,976
  Debentures...........................................................      25,000          --          25,000
  Accounts payable and accrued expenses................................       5,215          --           5,215
                                                                            -------      ------         -------
       Total liabilities                                                    192,561      24,630         217,191


   
Minority interest......................................................      12,573       6,794(B)       19,367
Stockholders' equity:
  Convertible Preferred Stock $.01 par value, 3,500,000 shares
     designated; 2,314,189 shares issued and outstanding...............          23          --              23
  Common Stock $.01 par value, 90,000,000 shares authorized; 3,291,245
       and 4,791,245 shares issued and outstanding respectively........          32          15(E)           47
  Additional paid-in capital...........................................      86,538      29,664(F)      116,202
  Accumulated distributions in excess of earnings......................     (16,758)         --         (16,758)
                                                                            -------      ------         ------- 
       Total stockholders' equity......................................      69,835      29,679          99,514
                                                                             ------      ------         -------
       Total liabilities and stockholders' equity......................  $  274,969   $  61,103      $  336,072
                                                                         ==========   =========      ==========
    

</TABLE>

  The accompanying notes and management assumptions are an integral part of
              these pro forma consolidated financial statements.

                                     F-2
<PAGE>

     

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
               PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                 (dollars in thousands, except share amounts)
                                 (unaudited)

<TABLE>
<CAPTION>


                                                                NINE MONTHS ENDED SEPTEMBER 30, 1996
                                              --------------------------------------------------------------------------------
                                                               1996(A)         1996(B)
                                                           ACQUISITION     ACQUISITION      NEW RETAIL                    PRO
                                              HISTORICAL    PROPERTIES      PROPERTIES      PROPERTIES    ADJUSTMENTS    FORMA
                                              ----------   -----------     -----------      ----------    -----------    -----
                                                                (B)             (C)             (D)
<S>                                            <C>           <C>             <C>             <C>           <C>         <C>      
Revenues:
  Minimum rents.............................   $  23,408     $     250       $     774       $   4,292             --  $  28,724
  Percentage rents..........................         501             0               0             262             --        763
  Tenant reimbursements.....................       5,015            58             176           1,023             --      6,272
  Other income..............................       1,189             1               1              13             --      1,204
                                                  ------           ---             ---           -----             --     ------
      Total revenues                              30,113           309             951           5,590                    36,963
                                                  ------           ---             ---           -----          ------    ------
Expenses:
  Property operating and maintenance........       7,623            67             222           1,337           173(E)    9,422
  General and administrative................       2,348            --              --              --            --       2,348
  Interest..................................      11,025            --              --              --         2,442(F)   13,467
  Depreciation and amortization.............       5,783            --              --              --         1,292(G)    7,075
                                                   -----            --             ---           -----         -----       -----
                                                  26,779            67             222           1,337         3,907      32,312
                                                  ------            --             ---           -----         -----      ------
Income before income from Management
  Company, minority interest and
  distributions to Preferred Stockholders...       3,334           242             729           4,253        (3,907)      4,651
Income from Management Company..............          97            --              --              --            --          97
                                                     ---           ---             ---             ---           ---         ---
Income before minority interest and
  distributions to Preferred Stockholders...       3,431           242             729           4,253        (3,907)      4,748
(Income)/loss allocated to minority
  interest..................................        (486)           --              --              --          (260)(H)    (746)
                                                    ----          ----            ----            ----          ----        ---- 
Income before distributions to preferred
  stockholders..............................       2,945           242             729           4,253        (4,167)      4,002
Distributions to preferred stockholders.....      (4,231)           --              --              --            --      (4,231)
                                                  ------        ------          ------          ------        ------      ------ 
Income (loss) allocated to common
  stockholders..............................   $  (1,286)    $     242       $     729       $   4,253       $(4,167)  $    (229)
                                               ---------     ---------       ---------       ---------       -------   --------- 
Net loss per Common Share...................   $   (0.40)                                                              $   (0.05)
                                               =========                                                               ========= 
Shares of Common Stock, in thousands........       3,227                                                                   4,727
                                                   =====                                                                   =====
</TABLE>
  The accompanying notes and management assumptions are an integral part of
              these pro forma consolidated financial statements.


                                     F-3
<PAGE>
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
               PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                 (dollars in thousands, except share amounts)
                                 (unaudited)
<TABLE>
<CAPTION>


                                                                 YEAR ENDED DECEMBER 31, 1995
                                                                 -------------------------------------------------------
                                                                1996(A)      1996(B)
                                                             ACQUISITION  ACQUISITION  NEW RETAIL                   PRO
                                                HISTORICAL    PROPERTIES   PROPERTIES  PROPERTIES   ADJUSTMENTS    FORMA
                                                ----------   -----------  -----------  ----------   -----------    -----
                                                    (A)          (B)          (C)          (D)
<S>                                              <C>          <C>          <C>          <C>            <C>       <C>      
Revenues:
  Minimum rents...............................   $  26,876    $   1,474    $   1,946    $   5,578           --   $  35,874
  Percentage rents............................         662           --           --          401           --       1,063
  Tenant reimbursements.......................       5,016          318          407        1,021           --       6,762
  Other income................................       1,463            3           --           39           --       1,505
                                                     -----        -----        -----        -----        -----       -----
      Total revenues                                34,017        1,795        2,353        7,039           --      45,204
                                                    ------        -----        -----        -----        -----      ------
Expenses:
  Property operating and maintenance..........       8,048          399          524        1,307          277(E)   10,555
  General and administrative..................       2,831           --           --           --           --       2,831
  Interest....................................      12,666           --           --           --        4,422(F)   17,088
  Depreciation and amortization...............       6,606           --           --           --        2,337(G)    8,943
                                                     -----        -----        -----        -----        -----       -----
                                                    30,151          399          524        1,307        7,036      39,417
                                                    ------          ---          ---        -----        -----      ------
Income before income from Management Company,
  minority interest and distributions to
  Preferred Stockholders......................       3,866        1,396        1,829        5,732       (7,036)      5,787
Income from Management Company................         449           --           --           --           --         449
                                                       ---          ---          ---          ---          ---         ---
Income before minority interest and
  distributions to Preferred Stockholders.....       4,315        1,396        1,829        5,732       (7,036)      6,236
(Income) loss allocated to minority
  interest....................................        (570)          --           --           --         (407)(H)    (977)
                                                      ----         ----         ----         ----         ----        ----    
Income before distributions to preferred
  stockholders................................       3,745        1,396        1,829        5,732       (7,443)      5,259
Distributions to preferred stockholders.......      (5,641)          --           --           --           --      (5,641)
                                                    ------       ------       ------       ------       ------      ------ 
Income (loss) allocated to common
  stockholders................................   $  (1,896)   $   1,396    $   1,829    $   5,732      $(7,443)  $    (382)
                                                 ---------    ---------    ---------    ---------      -------   --------- 
Net loss per Common Share.....................   $   (0.59)                                                      $   (0.08)
                                                 =========                                                       ========= 
Shares of Common Stock, in thousands..........       3,201                                                           4,701
                                                     =====                                                           =====


</TABLE>

  The accompanying notes and management assumptions are an integral part of
              these pro forma consolidated financial statements.

                                     F-4
<PAGE>

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    NOTES AND MANAGEMENT'S ASSUMPTIONS TO
               THE PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                            (dollars in thousands)
                                 (unaudited)

1. BASIS OF PRESENTATION:


   The accompanying unaudited Pro Forma Consolidated Balance Sheet is
   presented as if the Offering, and the acquisition of the New Retail
   Properties had been consummated on September 30, 1996.


   The  accompanying unaudited Pro Forma Consolidated Statements of Operations
   are presented as if:

   (i)  the acquisition of the 1996(A) and the 1996(B) Acquisition Properties
        and the proposed acquisition of the the New Retail Properties had been
        consummated as of January 1, 1995; and

   (ii) the June 1995 Offering had occurred as of January 1, 1995; and

   (iii) the Offering had occurred as of January 1, 1995.

   The  1996(A)  Acquisition  Properties  consist  of the  operations  of Stefko
   Boulevard Shopping Center and 15th & Allen Shopping Center, both purchased on
   January 4, 1996,  Clopper's Mill Village  Shopping Center  purchased on March
   20, 1996 and Centre Ridge Marketplace purchased on March 29, 1996.

   The 1996(B)  Acquisition  Properties consist of the operations of Takoma Park
   Shopping  Center  Purchased  on  April  29,  1996 and  Southside  Marketplace
   Shopping Center purchased on June 7, 1996.

   These  pro  forma  consolidated   financial  statements  should  be  read  in
   conjunction  with the  historical  financial  statements  and notes  thereto,
   included  elsewhere  in  this  Prospectus.   In  management's   opinion,  all
   adjustments  necessary  to  reflect  the  effects of the  acquisition  of the
   1996(A) and 1996(B) Acquisition  Properties,  the proposed acquisition of the
   New Retail  Properties  and the June 1995 offering and the Offering have been
   made.


   The unaudited pro forma consolidated financial statements are not necessarily
   indicative of the actual financial position at September 30, 1996 or what the
   actual results of operations of the Company would have been assuming the June
   1995  Offering,  the  acquisitions  of the 1996(A)  and  1996(B)  Acquisition
   Properties and the proposed acquisition of the New Retail Properties had been
   completed as of January 1, 1995,  nor are they  indicative  of the results of
   operations for future periods.


2. ADJUSTMENTS TO PRO FORMA CONSOLIDATED BALANCE SHEET:

   (A)  Reflects  the  purchase  of  the  New  Retail  Properties  for  $53,829,
   (including  the payment of  transaction  expenses of $1,379),  expansions  of
   existing  retail  properties of $1,875 and deferred  financing costs of $433.
   These items were financed through new mortgage debt of $8,244, the assumption
   of existing  mortgage  debt of $21,076,  cash of $20,669 from the proceeds of
   the Offering and the issuance of  approximately  300,000  Common Units with a
   value of approximately $6,148.

   (B)  Reflects  the common  minority  interest  share  (17.5%) of the Offering
   proceeds as follows:

<TABLE>
<S>                                                                    <C>       
   
ProForma Stockholders' Equity before Minority Interest adjustment....  $118,881
Less Preferred Stockholder liquidation preference....................   (57,855)
Less Preferred Unitholders liquidation preference....................   (10,530)
                                                                       -------- 
Equity available for Common Unitholders..............................    50,496
Common Minority interest ownership %.................................      17.5%
Common Minority interest ownership...................................     8,837
Preferred Minority interest ownership................................    10,530
                                                                       --------
ProForma Minority Interest...........................................  $ 19,367
                                                                       ========
</TABLE>
    


                                     F-5
<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    NOTES AND MANAGEMENT'S ASSUMPTIONS TO
         THE PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                            (dollars in thousands)
                                 (unaudited)

   (C) Reflects the following transactions:
<TABLE>
<S>                                                                                          <C>      
   
        Sale of 1,500,000 shares of Common Stock at $21.75 per share.......................  $   32,625
        Transaction costs associated with the sale of Common Stock.........................      (2,300)
                                                                                                 ------ 
        Net Proceeds.......................................................................      30,325
        Purchase of the New Retail Properties..............................................     (18,794)
        Repayment of Mortgage Debt.........................................................      (4,690)
        Property expansion expenditures....................................................      (1,875)
                                                                                                 ------ 
                                                                                              $   4,966
                                                                                              =========
</TABLE>
    

   (D) Reflects new mortgage debt of $8,244 and the assumption of mortgage debt
       in the amount of $21,076 in connection with the acquisition of the New
       Retail Properties less repayment of $4,690 of Mortgage Debt with proceeds
       from the Offering.

   (E) Reflects $.01 par value associated with the sale of 1,500,000 shares of
       Common Stock.


   
   (F) Reflects the net proceeds of the offering ($30,310) plus the issuance
       of approximately 300,000 Common Units ($6,859) less the amounts
       allocated to minority interests ($6,794).
    


3. ADJUSTMENTS TO PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS:

(A)  Reflects the proforma results of operations for the year ended December 31,
     1995 as reported in Footnote 2 of the Company's 1995  financial  statements
     included  herein.  The proforma  results of operations were presented as if
     the June 1995  Offering and the  Acquisitions  of the Festival at Woodholme
     Shopping  Center,   the  UDR  Properties,   Kenhorst  Shopping  Center  and
     Firstfield Shopping Center had occurred on January 1, 1995.


(B)  Reflects the operations of the 1996(A)  Acquisition  Properties for the six
     months  ended  June 30,  1996 and the year ended  December  31,  1995.  The
     adjustment  for the six months ended June 30, 1996  represents the activity
     only  for the  period  of time  prior  to the  acquisition  of the  1996(A)
     Acquisition Properties by the Company.

(C)  Reflects the operations of the 1996(B)  Acquisition  Properties for the six
     months  ended  June 30,  1996 and the year ended  December  31,  1995.  The
     adjustment  for the six months ended June 30, 1996  represents the activity
     only  for the  period  of time  prior  to the  acquisition  of the  1996(B)
     Acquisition Properties by the Company.

(D)  Reflects the  operations of the New Retail  Properties  for the nine months
     ended September 30, 1996 and the year ended December 31, 1995.


                                     F-6
<PAGE>

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    NOTES AND MANAGEMENT'S ASSUMPTIONS TO
         THE PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                            (dollars in thousands)
                                 (unaudited)
<TABLE>
<CAPTION>

                                                                          NINE MONTHS
                                                                             ENDED           YEAR ENDED
                                                                      SEPTEMBER 30, 1996  DECEMBER 31, 1995
                                                                      ------------------  -----------------
<S>                                                                       <C>              <C>
   (E) Reflects the net increase in property operating and
       maintenance costs relating to:
1996(A) Acquisition Properties management fees to be incurred..........    $       8        $      43
1996(B) Acquisition Properties management fees to be incurred..........           23               58
New Retail Properties Management fees to be incurred...................          142              176
                                                                           ---------        ---------
                                                                           $     173        $     277
                                                                           =========        =========
   (F) Reflects the net increase (decrease) in interest expense relating to:
Repayment of existing mortgage debt ($4,690, 8.5%).....................    $    (298)       $    (397)
The 1996(A) Acquisition Properties mortgage debt.......................          229              818
The 1996(B) Acquisition Properties debt................................          530            1,307
Debt related to the New Retail Properties .............................        1,951            2,600
Amortization relating to:
  The New Retail Properties mortgage financing costs...................           29               39
  Deferred financing costs on mortgages to be repaid...................          (12)             (17)
  The 1996(A) Acquisition Properties Mortgage debt.....................            3               15
  The 1996(B) Acquisition Properties Mortgage debt.....................           10               57
                                                                           ---------        ---------
                                                                           $   2,442        $   4,422
                                                                           =========        =========

   (G) Reflects the net increase in depreciation and amortization
       relating to:
The 1996(A) Acquisition Properties (Cost basis: $17.1 million).........    $      86        $     542
The 1996(B) Acquisition Properties (Cost basis: $12.7 million).........          162              402
The New Retail Properties (Cost basis: $43.9 million)..................        1,044            1,393
                                                                           ---------        ---------
                                                                           $   1,292        $   2,337
                                                                           =========        =========
       Depreciation is calculated using the
       straight-line method over 31.5 years. It is
       assumed that 80% of the acquisition cost
       basis is allocated to the building.

   (H) Reflects the limited partners' interest in the Operating
       Partnership after preferred distributions.
Pro forma income before distributions and minority interest............    $   4,731        $   6,216
                                                                           =========        =========
Distributions to Preferred Stockholders (84.6%)........................    $  (4,231)       $  (5,641)
Distributions to Preferred Unitholders (15.4%).........................         (721)            (858)
                                                                                ----             ---- 
       Total distributions.............................................    $  (4,952)       $  (6,499)
                                                                           =========        ========= 
Income allocated to Preferred Minority interest........................          729              957
Minority interest ownership of City Line Shopping Center (11%).........           17               20
                                                                                  --               --
Total income allocated to minority interest............................    $     746        $     977
                                                                           =========        =========

</TABLE>

                                     F-7
<PAGE>

    
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                   (dollars in thousands except share data)

<TABLE>
<CAPTION>

                                                                                         SEPTEMBER 30   DECEMBER 31
                                                                                             1996          1995
                                                                                             ----          ----
                                                                                          (UNAUDITED)
<S>                                                                                       <C>          <C>      
                                                      ASSETS
Rental properties:
  Land.................................................................................   $  56,511    $   42,420
  Buildings and improvements...........................................................     229,263       185,672
                                                                                            -------       -------
                                                                                            285,774       228,092
Accumulated depreciation...............................................................     (28,324)      (22,775)
                                                                                            -------       ------- 
  Rental properties, net...............................................................     257,450       205,317
Cash and equivalents...................................................................       1,870         7,806
Tenant receivables, net................................................................       4,692         3,214
Deferred financing costs, net..........................................................       4,717         5,690
Other assets...........................................................................       6,240         5,378
                                                                                          ---------    ----------
          Total assets.................................................................   $ 274,969    $  227,405
                                                                                          =========    ==========

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Mortgage notes payable...............................................................   $ 162,346    $  116,182
  Debentures...........................................................................      25,000        25,000
  Accounts payable and accrued expenses................................................       5,215         4,059
                                                                                            -------       -------
          Total liabilities............................................................     192,561       145,241
Minority interest......................................................................      12,573        11,088
Stockholders' equity:
  Convertible preferred stock $.01 par value, 3,750,000 shares designated; 2,314,189
issued and outstanding.................................................................          23            23
  Common stock $.01 par value, 90,000,000 shares authorized; 3,291,245 and 3,189,549
shares issued and outstanding, respectively............................................          32            32
  Additional paid-in capital...........................................................      86,538        80,699
  Accumulated distributions in excess of earnings......................................     (16,758)       (9,678)
                                                                                            -------        ------ 
          Total stockholders' equity...................................................      69,835        71,076
                                                                                          ---------    ----------
          Total liabilities and stockholders' equity...................................   $ 274,969    $  227,405
                                                                                          =========    ==========

</TABLE>

 The accompanying notes are an integral part of these consolidated financial
                                 statements.

                                     F-8
<PAGE>
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                  (dollars in thousands, except share data)
                                 (unaudited)
<TABLE>
<CAPTION>

                                                              FOR THREE MONTHS
                                                                   ENDED        FOR NINE MONTHS ENDED
                                                                SEPTEMBER 30,        SEPTEMBER 30,
                                                              ---------------       ---------------
                                                              1996       1995       1996       1995
                                                              ----       ----       ----       ----
<S>                                                         <C>        <C>        <C>        <C>      
Revenues:
  Minimum rents...........................................  $   8,390  $   6,152  $  23,408  $  16,597
  Percentage rents........................................        107        121        501        302
  Tenant reimbursements...................................      1,742      1,175      5,015      3,106
  Other income............................................        275        256      1,189        787
                                                                  ---        ---        ---        ---
       Total revenues.....................................     10,514      7,704     30,113     20,792
                                                               ------      -----     ------     ------
Expenses:
  Property operating and maintenance......................      2,631      1,787      7,623      5,024
  General and administrative..............................        648      1,737      2,348      2,152
  Interest................................................      3,999      2,845     11,025      8,095
  Depreciation and amortization...........................      2,039      1,533      5,783      4,162
                                                                -----      -----      -----      -----
       Total expenses.....................................      9,317      7,902     26,779     19,433
                                                                -----      -----     ------     ------
Income before income from Management Company, minority
  interest and distributions to Preferred Stockholders....      1,197       (198)     3,334      1,359
Income from Management Company............................         90         87         97        361
                                                                   --        ---          -        ---
Income before minority interest and distributions to
  Preferred Stockholders..................................      1,287       (111)     3,431      1,720
(Income) loss allocated to minority interest..............       (188)      (218)      (486)       (87)
                                                                 ----        ---       ----        ---
Income before distributions to Preferred Stockholders.....      1,099       (329)     2,945      1,633
Distributions to Preferred Stockholders...................     (1,410)    (1,388)    (4,231)    (3,728)
                                                               ------     ------     ------     ------ 
Net Income (loss) allocated to common stockholders........  $    (311) $  (1,717) $  (1,286) $  (2,095)
                                                            =========  =========  =========  ========= 
Net Income (loss) per Common Share........................  $   (0.09) $   (0.56)  $  (0.40) $   (1.01)
                                                            =========  =========  =========  ========= 
Shares of Common Stock, in thousands......................      3,288      3,076      3,227      2,081
                                                                =====      =====      =====      =====
Distributions per share...................................  $  0.4875  $  0.4875  $  1.4625  $  1.4625
                                                            =========  =========  =========  =========
</TABLE>
 The accompanying notes are an integral part of these consolidated financial
                                 statements.


                                     F-9
<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Dollars in thousands)
                                 (unaudited)
<TABLE>
<CAPTION>

                                                                                       FOR THE NINE MONTHS
                                                                                              ENDED
                                                                                           SEPTEMBER 30,
                                                                                          ---------------
                                                                                          1996       1995
                                                                                          ----       ----
<S>                                                                                     <C>        <C>      
Operating activities:
  Income before distributions to Preferred Stockholders...............................  $   2,945  $   1,633
  Adjustment to reconcile net cash provided by operating activities:
    Income allocated to minority interest.............................................        486         87
    Depreciation and amortization.....................................................      5,784      4,162
    Amortization of deferred financing costs and loan discounts.......................      1,668      1,713
    Equity in earnings of Management Company..........................................        263         99
    Compensation paid or payable in company stock.....................................      1,136      1,183
    Provision for uncollectible accounts..............................................        228        349
    Recognition of deferred rent......................................................       (691)      (549)


     
    Net changes in:
      Tenant receivables..............................................................     (1,015)       (46)
      Other assets....................................................................     (1,359)    (1,329)
      Account payable and accrued expenses............................................         21       (514)
                                                                                             ----       ---- 
           Net cash provided by operating activities..................................      9,466      6,788
                                                                                            -----      -----
Investing activities:
  Additions to rental properties......................................................     (3,298)    (1,420)
  Purchase of rental properties.......................................................    (38,962)   (13,851)
                                                                                          -------    ------- 
           Net cash used in investing activities......................................    (42,260)   (15,271)
                                                                                          -------    ------- 
Financing activities:
  Proceeds from line of credit........................................................      8,348         --
  Proceeds from mortgage notes........................................................     30,225         --
  Proceeds from issuance of Common Stock..............................................         --     27,129
  Cost of raising equity capital......................................................         --     (2,334)
  Repayment on mortgage notes.........................................................       (612)    (2,193)
  Additions to deferred financing costs...............................................       (591)      (136)
  Repayments of Advances due Principals...............................................         --       (447)
  Distributions paid to Preferred Stockholders........................................     (4,231)    (3,728)
  Distributions paid to Common Stockholders...........................................     (4,720)    (3,048)
  Distributions paid to minority interest.............................................     (1,561)    (1,167)
                                                                                             ----       ---- 
           Net cash provided by financing activities..................................     26,858     14,076
                                                                                           ------     ------
  Net increase (decrease) in cash and equivalents.....................................     (5,936)     5,593
  Cash and equivalents, beginning of period...........................................      7,806      1,113
                                                                                            -----      -----
  Cash and equivalents, end of period.................................................  $   1,870  $   6,706
                                                                                        =========  =========
</TABLE>


 The accompanying notes are an integral part of these consolidated financial
                                 statements.

                                     F-10
<PAGE>

  
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except share data)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation

   The unaudited interim consolidated financial statements of the Company are
   prepared pursuant to the Securities and Exchange Commission's rules and
   regulations for reporting on Form S-11 and should be read in conjunction
   with the audited financial statements included herein. Accordingly certain
   disclosures accompany annual financial statements prepared in accordance
   with generally accepted accounting principles are omitted. In the opinion
   of management, all adjustments, consisting solely of normal recurring
   adjustments, necessary for fair presentation of the consolidated financial
   statements for the interim periods have been included. The current period's
   results of operations are not necessarily indicative of results which
   ultimately may be achieved for the year.

   The consolidated financial statements include the accounts of the Company
   and its majority owned partnerships, including the Operating Partnership.
   All significant intercompany balances and transactions have been
   eliminated.

   Loss per Share


   Loss per share is calculated by dividing income after minority interest,
   less preferred distributions by the weighted average number of common shares
   outstanding during the three months and nine months ended September 30,
   1996 and 1995 respectively. The weighted average number of common shares
   outstanding during three months ended September 30, 1996 and 1995 were 
   3,288,000 and 3,076,000, respectively and the weighted average number of 
   common shares outstanding during nine months ended September 30, 1996 and 
   1995 were 3,227,000 and 2,081,000 respectively. Options outstanding are not 
   included since their inclusion would be anti-dilutive. The assumed conversion
   of the Preferred Stock as of the date of issuance would have been 
   anti-dilutive. The assumed conversion of the partnership units held by the 
   limited partners of the Operating Partnership as of the REIT formation, which
   would result in the elimination of earnings and losses allocated to minority
   interests would have been anti-dilutive, as the allocation of losses to
   limited partners was suspended due to their lack of responsibility to fund
   losses. The Debentures, which are exchangeable into shares of Convertible
   Preferred Stock, do not meet the criteria for classification as common
   stock equivalents.


2. PURCHASE OF RENTAL PROPERTIES

   On June 1, 1995, the Company purchased the Festival at Woodholme Shopping
   Center located in Baltimore, Maryland for an approximate purchase price of
   $14.3 million. The acquisition was financed through the issuance of
   approximately 96,000 Operating Partnership common units with a value of
   approximately $1.6 million and assumed mortgage indebtedness of $12.7
   million. Concurrent with the closing, the Company made a $1.0 million
   mortgage curtailment. The mortgage bears interest at 9.6% per annum and is
   payable monthly based on a 28 year amortization schedule. The loan is due
   in April 2000. The center is anchored by Sutton Place Gourmet and Pier One
   Imports.

   On June 30, 1995, (effective July 1, 1995) the Company purchased four
   shopping centers located in Richmond, Virginia for an approximate purchase
   price of $20.3 million. The shopping centers are Glen Lea, anchored by
   Winn-Dixie Supermarket; Hanover Village, anchored by Farm Fresh
   Supermarket; Laburnum Square, anchored by Hannaford Brothers Supermarket;
   and Laburnum Park, anchored by Ukrops Supermarket. The acquisition was
   financed through the issuance of approximately 358,000 shares of Preferred
   Stock with a value of approximately $8.1 million, and cash of approximately
   $12.2 million.

                                     F-11
<PAGE>



             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

   On October 12, 1995, the Company purchased Kenhorst Plaza Shopping Center
   in Reading, Pennsylvania for an approximate purchase price of $11.0
   million. The center is anchored by Redner's Supermarket and Rite-Aid Drugs.
   The property was financed from the proceeds of the $14.2 million mortgage
   loan obtained from Lutheran Brotherhood using Glen Lea, Hanover Village,
   Laburnum Park and Laburnum Square as collateral.

   On November 15, 1995, the Company purchased Firstfield Shopping Center
   located in Gaithersburg, Maryland for an approximate price of $3.4 million.
   The acquisition was financed through the issuance of approximately 36,000
   shares of Preferred Stock with a value of approximately $0.8 million, a
   seller provided purchase money note in the amount of approximately $2.5
   million and $0.1 million cash.

   On January 4, 1996, the Company purchased two shopping centers, Stefko
   Boulevard Shopping Center, located in Bethlehem, Pennsylvania and 15th &
   Allen Shopping Center, located in Allentown, Pennsylvania, from one seller
   for an approximate purchase price of $9.3 million. The shopping centers are
   each anchored by Laneco Supermarket. The acquisition was financed through
   the issuance of approximately 121,000 Common Units with a value of
   approximately $2.2 million, mortgage indebtedness of approximately $6.1
   million and $1.0 million cash. The mortgage loan bears interest at 7.745%
   per annum and is self amortizing over a 25 year period.

   On March 20, 1996, the Company purchased the Clopper's Mill Village
   Shopping Center located in Germantown, Maryland for an approximate purchase
   price of $20.2 million. The center is anchored by Shoppers Food Warehouse
   and CVS/Pharmacy. The purchase was financed with new mortgage debt of $14.5
   million, the issuance of approximately 183,000 Common Units with a value of
   approximately $3.5 million, the issuance of approximately 69,000 Preferred
   Units with a value of approximately $1.7 million and approximately $.5
   million cash. The mortgage loan bears interest at 7.18% per annum,
   amortizes over a 25 year period and matures in 10 years.

   On March 29, 1996, the Company purchased Centre Ridge Marketplace located
   in Centreville, Virginia. The purchase price of the property was $5.5
   million. On June 1, 1996, the Company purchased the Superfresh Supermarket
   building, which anchors the shopping center for $3.0 million. The Company
   expects to spend approximately $2.1 million for the construction of an
   additional 34,000 square feet. The total cost of the project will be
   approximately $11.0 million which will be financed through a $9.0 million
   construction loan and $2.0 million of cash. A portion of the cash came from
   a draw on the Company's line of credit.

   On April 29, 1996, the Company purchased Takoma Park Shopping Center
   located in Takoma Park, Maryland for an approximate purchase price of $4.6
   million. The center is anchored by Shoppers Food Warehouse. The purchase
   was financed with new mortgage debt of $2.4 million and a draw on the
   Company's line of credit in the amount of $2.1 million and $0.1 million
   cash. The Company plans on renovating the shopping center at a cost of
   approximately $.8 million. The work is expected to be completed by October
   1996 and will be financed through additional proceeds from the current
   first trust lender.

   On June 7, 1996, the Company purchased Southside Marketplace shopping
   center located in Baltimore, Maryland for an approximate purchase price of
   $11.0 million. The center is anchored by Metro Foods and Rite Aid Drugs.
   The purchase was financed through the assumption of an $8.1 million first
   trust mortgage and a draw on the Company's line of credit in the amount of
   approximately $2.9 million.

   The following unaudited pro forma condensed consolidated results of
   operations are presented as if the acquisitions had occurred on January 1
   of the period presented. In preparing the pro forma data, adjustments have
   been made for the June 1995 Offering transactions. The pro forma
   information is provided for information purposes only. It is based on
   historical information and does not necessarily reflect the actual results
   that would have occurred nor is it necessarily indicative of future results
   of operations of the Company.

                                     F-12
<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

<TABLE>
<CAPTION>

                                                        FOR THE NINE MONTHS    FOR THE YEAR
                                                                ENDED             ENDED
                                                            SEPTEMBER 30,      DECEMBER 31,
                                                          ---------------      ------------
                                                          1996       1995          1995
                                                          ----       ----          ----

<S>                                                     <C>        <C>            <C>      
Total revenues........................................  $  31,373  $  27,837      $  37,865
                                                        ---------  ---------      ---------
Expenses:
     
  Property operating and maintenance..................      7,943      6,560          9,074
  General and administrative..........................      2,348      2,152          2,831
  Interest............................................     11,800     10,886         14,856
  Depreciation and amortization.......................      6,031      5,402          7,419
                                                            -----      -----          -----
       Total Expenses.................................     28,122     25,000         34,180
                                                           ------     ------         ------
Income before income from Management Company, minority
  interest and distributions to Preferred
  Stockholders........................................      3,251      2,837          3,685
Income from Management Company........................         97        361            449
                                                               --        ---            ---
Income before minority interest and distributions to
  Preferred Stockholders..............................      3,348      3,198          4,134
Income allocated to minority interest.................       (516)      (422)          (637)
                                                             ----       ----           ---- 
Income before distributions to Preferred
  Stockholders........................................      2,832      2,776          3,497
Distributions to Preferred Stockholders...............     (4,231)    (4,231)        (5,642)
                                                           ------     ------         ------ 
Loss allocated to Common Stockholders.................  $  (1,399) $  (1,455)     $  (2,145) 
                                                        =========  =========      =========  
Net loss per common share.............................  $   (0.43) $   (0.45)     $   (0.66)
                                                        =========  =========      ========= 
</TABLE>

3. SUMMARY OF NONCASH INVESTING AND FINANCING ACTIVITIES

   Significant noncash transactions for the nine months ended September 30, 1996
   and 1995 and were as follows:

<TABLE>
<CAPTION>
                                                                                  1996       1995
                                                                                  ----       ----
<S>                                                                             <C>        <C>      
Liabilities assumed in purchase of rental properties..........................  $   8,097  $  11,723
Common units in the Operating Partnership issued in connection with the
  purchase of rental properties...............................................        --   $   1,630
Convertible Preferred Stock issued in connection with the Purchase of UDR
  Properties..................................................................        --   $   8,055
Adjustment for minority interest's ownership of the operating partnership       $   1,485  $   3,560
Accrual of cost of raising equity capital.....................................        --   $     474
Recognition of excess minority interest share of losses previously allocated
  to common stockholders......................................................        --   $     647
</TABLE>


                                     F-13
<PAGE>

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

4. ENVIRONMENTAL

   The Company, as an owner of real estate, is subject to various
   environmental laws of Federal and local governments. Compliance by the
   Company with existing laws has not had a material adverse effect on its

   financial condition and management does not believe it will have such an
   effect in the future. However, the Company cannot predict the impact of new
   or changed laws or regulations on its current Properties.

   All of the Properties have been subjected to Phase I environmental audits.
   Such audits have not revealed, nor is management aware of any environmental
   liability that management believes would have a material adverse impact on
   the consolidated financial position, results from operations or liquidity,
   including the two situations discussed below. Management is unaware of any
   instances in which it would incur and be financially responsible for any
   material environmental costs if any or all Properties were sold, disposed
   of or abandoned.

   Contamination caused by dry cleaning solvents has been detected in ground
   water below the Penn Station Shopping Center. The source of the
   contamination has not been determined. Potential sources include a dry
   cleaner tenant at the Penn Station Shopping Center and a dry cleaner
   located in an adjacent property. Sampling conducted at the site indicates
   that the contamination is limited and is unlikely to have any effect on
   human health. The Company has made a request for closure to the State of
   Maryland. Management believes that there is very little exposure at this
   time, and therefore has not recorded an accrued environmental clean-up
   liability.

   Petroleum has been detected in the soil of a parcel adjacent to Fox Mill
   Shopping Center on property occupied by Exxon Corporation ('Exxon') for use
   as a gas station (the 'Exxon Station'). Exxon has taken steps to remediate
   the petroleum in and around the Exxon Station, which is located
   down-gradient from the Fox Mill Shopping Center. Exxon has agreed to take
   full responsibility for the remediation of such petroleum. Currently, there
   has been no contamination of the Company's property and none is expected to
   occur. In addition, a dry cleaning solvent has been detected in the
   groundwater below the Fox Mill Shopping Center. A groundwater pump and
   treatment system, approved by the Virginia Water Control Board, was
   installed in July 1992, and was operating until recently when the Control
   Board ordered quarterly sampling to determine if further remediation is
   necessary. The cost of running the pumps and monitoring the contamination
   is approximately $10 per annum. The previous owner of the Fox Mill Shopping
   Center has agreed to fully remediate the groundwater contamination.
   Management does not believe that it has a material probable liability,
   notwithstanding the pledge of the previous owner and the Company believes
   that there is minimal exposure at this time, and therefore has not recorded
   an accrued environmental clean-up liability.

5. SUBSEQUENT EVENTS


   On October 19, 1996, the Board of Directors declared a distribution of
   $0.4875 and $.6094 per share of Common Stock and Preferred Stock, 
   respectively to shareholders of record as of November 1, 1996, paid on 
   November 15, 1996.


                                     F-14
<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
of First Washington Realty Trust, Inc.

     We have audited the accompanying consolidated balance sheets of First
Washington Realty Trust, Inc. and Subsidiaries, as of December 31, 1995 and
1994, and the related consolidated statements of operations, stockholders
equity, and cash flows for each of the three years in the period ended
December 31, 1995. These financial statements are the responsibility of the
management of First Washington Realty Trust, Inc. Our responsibility is to
express an opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of First
Washington Realty Trust, Inc. and Subsidiaries as of December 31, 1995 and
1994, and the consolidated results of their operations and their cash flows
for each of the three years in the period ended December 31, 1995 in
conformity with generally accepted accounting principles.

                                            COOPERS & LYBRAND L.L.P.

Washington, D.C.
February 9, 1996

                                     F-15


<PAGE>



             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                       as of December 31, 1995 and 1994
                   (dollars in thousands except share data)

<TABLE>
<CAPTION>

                                                                                               1995        1994
                                                                                               ----        ----
                                                      ASSETS
<S>                                                                                         <C>         <C>       
Rental properties:
  Land....................................................................................  $   42,420  $   32,417
  Buildings and improvements..............................................................     185,672     142,796
                                                                                               -------     -------
                                                                                               228,092     175,213
  Accumulated depreciation................................................................     (22,775)    (17,241)
                                                                                               -------     ------- 
  Rental properties, net..................................................................     205,317     157,972
Cash and equivalents......................................................................       7,806       1,113
Tenant receivables, net...................................................................       3,214       2,550
Deferred financing costs, net.............................................................       5,690       7,228
Other assets..............................................................................       5,378       3,624
                                                                                                 -----       -----
          Total assets....................................................................  $  227,405  $  172,487
                                                                                            ==========  ==========

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Mortgage notes payable..................................................................  $  116,182  $   89,858
  Debentures..............................................................................      25,000      25,000
  Accounts payable and accrued expenses...................................................       4,059       2,620
  Advances due Principals.................................................................          --         447
                                                                                               -------     -------
          Total liabilities...............................................................     145,241     117,925
Minority interest.........................................................................      11,088       8,580
Stockholders' equity:
  Convertible preferred stock $.01 par value, 3,750,000 shares designated; 2,314,189 and
1,920,000 shares issued and outstanding, respectively.....................................          23          19
  Common stock $.01 par value, 90,000,000 shares authorized; 3,189,549 and 1,574,359
shares issued and outstanding, respectively...............................................          32          16
Additional paid-in capital................................................................      80,699      48,245
Accumulated distributions in excess of earnings...........................................      (9,678)     (2,298)
                                                                                                ------      ------ 
          Total stockholders' equity......................................................      71,076      45,982
                                                                                                ------      ------
          Total liabilities and stockholders' equity......................................  $  227,405  $  172,487
                                                                                            ==========  ==========
</TABLE>

 The accompanying notes are an integral part of these consolidated financial
                                 statements.

                                     F-16

<PAGE>


  
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
             for the years ended December 31, 1995, 1994 and 1993
                  (dollars in thousands, except share data)
<TABLE>
<CAPTION>

                                                                                     1995       1994       1993
                                                                                     ----       ----       ----
<S>                                                                                <C>        <C>        <C>      
Revenues:
  Minimum rents..................................................................  $  23,276  $  14,701  $  10,594
  Percentage rents...............................................................        495        255         68
  Tenant reimbursements..........................................................      4,362      2,823      1,889
  Third-party fees...............................................................         --      1,912      4,396
  Other income...................................................................      1,447        508        245
                                                                                       -----        ---        ---
       Total revenues............................................................     29,580     20,199     17,192
                                                                                      ------     ------     ------
Expenses:
  Property operating and maintenance.............................................      7,229      6,299      5,137
  General and administrative.....................................................      2,831      1,356      2,665
  Interest.......................................................................     11,230      9,301      7,909
  Depreciation and amortization..................................................      5,808      4,579      2,721
                                                                                       -----      -----      -----
       Total expenses............................................................     27,098     21,535     18,432
                                                                                      ------     ------     ------
Income (loss) before income from Management Company, extraordinary item,
  distribution to Preferred Stockholders and minority interest...................      2,482     (1,336)    (1,240)
Income from Management Company...................................................        449        500         --
                                                                                         ---        ---      ----- 
Income (loss) before extraordinary item, distributions to Preferred Stockholders
  and minority interest..........................................................      2,931       (836)    (1,240)
Extraordinary item--Gain on early extinguishment of debt and debt
  restructuring..................................................................         --      2,251      2,665
                                                                                       -----      -----      -----
Income before distributions to Preferred Stockholders and minority interest......      2,931      1,415  $   1,425
                                                                                                             ======
Income allocated to minority interest............................................       (602)    (1,101)
                                                                                        ----     ------ 
Income before distributions to Preferred Stockholders............................      2,329        314
Distributions to Preferred Stockholders..........................................     (5,117)    (1,811)
                                                                                      ------     ------ 
Loss allocated to Common Stockholders............................................  $  (2,788) $  (1,497)
                                                                                   =========  ========= 
Net loss per Common Share........................................................  $   (1.19) $   (0.95)
                                                                                   =========  ========= 
Shares of Common Stock, in thousands.............................................      2,351      1,574
                                                                                       =====      =====
</TABLE>

 The accompanying notes are an integral part of these consolidated financial
                                 statements.

                                     F-17

<PAGE>




             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
             for the years ended December 31, 1995, 1994 and 1993
                            (dollars in thousands)
<TABLE>
<CAPTION>

                                                                                   ACCUMULATED
                                                    CONVERTIBLE     ADDITIONAL   DISTRIBUTIONS
                                         COMMON       PREFERRED           PAID       IN EXCESS      ACCUMULATED
                                          STOCK           STOCK     IN CAPITAL     OF EARNINGS          DEFICIT     TOTAL
                                          -----           -----     ----------     -----------          -------     -----

<S>                                   <C>            <C>            <C>             <C>              <C>         <C>
Balance at December 31, 1992......    $               $              $               $               $  (16,437)  $ (16,437)
                                         -----          ------         ------          ------           --------     ------- 
Net income........................                                                                        1,425       1,425
Distributions.....................                                                                         (441)       (441)
Contributions.....................                                                                          293         293
                                         ------         -------        -------         ------               ---         ---
Balance, December 31, 1993........                                                                      (15,160)    (15,160)
Common stock issued in connection
  with June 1994 Offering
  (1,282,051 shares)..............           13                         24,987                                       25,000
Common stock issued in exchange
  for $4 million note due from
  Management Company (189,744
  shares).........................            2                             (2)
Stock issued to Farallon (102,564
  shares).........................            1                          1,999                                        2,000
Convertible Preferred Stock issued
  in connection with June 1994
  Offering (1,920,000 shares).....                           19         47,981                                       48,000
Cost of raising capital...........                                     (11,902)                                     (11,902)
Net income........................                                                         314              875       1,189
Cash distributions................                                                      (2,612)          (2,039)     (4,651)
Pre-reorganization
  contributions...................                                                                        1,772       1,772
Adjustment for deconsolidation of
  Management Company..............                                                                         (204)       (204)
Reclassification of accumulated
  deficit upon reorganization.....                                     (14,756)                          14,756          --
Reclassification of minority
  interest........................                                         (62)                                         (62)
                                        -------          -------            ---          ------          ------          --- 
Balance, December 31, 1994........           16              19         48,245          (2,298)              --      45,982
Net Income........................                                                       2,329                        2,329
Issuance of Common Stock
  (1,528,393 shares)..............           15                         27,114                                       27,129
Issuance of Preferred Stock
  (358,000 shares)................                            4          8,051                                        8,055
Issuance of Common Stock for
  compensation (66,666 shares)....            1                          1,182                                        1,183
Issuance of Preferred Stock
  (36,189 shares).................                            0            787                                          787


     
Cost of raising equity capital....                                      (2,808)                                      (2,808)
Cash distributions................                                                      (9,709)                      (9,709)
Exchange of common units for
  common shares (20,131 shares)...                                         119                                          119
Adjustment for Minority Interest's
  ownership of the Operating
  Partnership.....................                                      (1,991)                                      (1,991)
                                        -------          -------        -------          ------      -------         ------ 
Balance, December 31, 1995........    $      32       $      23      $  80,699       ($  9,678)      $    --      $  71,076
                                       =========       =========      =========       =========       ========     =========

</TABLE>

                                     F-18

 The accompanying notes are an integral part of these consolidated financial
                                 statements.

<PAGE>



             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
             for the years ended December 31, 1995, 1994 and 1993
                            (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                        YEAR ENDED DECEMBER 31,
                                                                                        -----------------------
                                                                                      1995       1994       1993
                                                                                      ----       ----       ----
<S>                                                                                 <C>        <C>        <C>      
Operating activities:
  Income before distributions to Preferred Stockholders...........................  $   2,329  $     314  $   1,425
  Adjustment to reconcile net cash provided by operating activities:
    Income allocated to minority interest.........................................        602      1,101         --
    Depreciation and amortization.................................................      5,808      4,579      2,721
    Amortization of deferred financing costs and loan discounts...................      2,260      1,308        216
    Compensation paid or payable in company stock.................................      1,800         --         --
    Provision for uncollectible accounts..........................................        483        941        318
    Gain on early extinguishment of debt and debt restructuring...................         --     (2,251)    (2,665)
    Recognition of deferred rent..................................................       (855)       537         30
    Net changes in:
      Tenant receivables..........................................................       (292)    (1,336)      (522)
      Other assets................................................................     (2,160)    (1,048)      (417)
      Account payable and accrued expenses........................................         (3)      (981)      (275)
      Equity in earnings of Management Company....................................         31         --         --
                                                                                           --    --------    -------        
           Net cash provided by operating activities..............................     10,003      3,164        831
                                                                                       ------      -----        ---
Investing activities:
  Additions to rental properties..................................................     (2,067)    (3,301)      (515)
  Purchase of rental properties...................................................    (27,917)   (52,935)        --
  Sale of land....................................................................         --         --         65
  Distributions from Management Company...........................................        100         --         --
                                                                                      --------   --------    -------
           Net cash used in investing activities..................................    (29,884)   (56,236)      (450)
                                                                                      --------   --------    -------
Financing activities:
  Proceeds from mortgage notes....................................................     16,720     40,834      5,801
  Proceeds from Debentures........................................................         --     25,000         --
  Proceeds from sale of Common Stock..............................................     27,129     25,000         --
  Proceeds from sale of Preferred Stock...........................................         --     48,000         --
  Cost of raising equity capital..................................................     (2,680)    (8,962)        --
  Repayment on mortgage notes.....................................................     (2,260)   (63,800)    (5,395)
  Additions to deferred financing costs...........................................       (581)    (8,032)      (300)
  (Reduction in) addition to Advances due Principals..............................       (447)        --       (487)
  Establishment of Lender escrows.................................................         --       (737)        --
  Prepayment penalties............................................................         --       (276)        --
  Distributions paid--Pre-reorganization..........................................         --     (2,039)      (441)
  Distributions paid to Preferred Stockholders....................................     (5,117)    (1,811)        --
  Distributions paid to Common Stockholders.......................................     (4,593)      (801)        --
  Distributions paid to minority interest.........................................     (1,597)      (509)        --
  Contributions--Pre-reorganization...............................................         --      1,772        293
  Deconsolidation of Management Company...........................................         --        (24)        --
                                                                                       ------        ---     -------  
           Net cash provided by (used in) financing activities....................     26,574     53,615       (529)
                                                                                       ------     ------       ---- 
  Net increase (decrease) in cash and equivalents.................................      6,693        543       (148)
  Cash and equivalents, beginning of period.......................................      1,113        570        718
                                                                                        -----        ---        ---
  Cash and equivalents, end of period.............................................  $   7,806  $   1,113  $     570
                                                                                    =========  =========  =========
</TABLE>

 The accompanying notes are an integral part of these consolidated financial
                                 statements.

                                    F-19
<PAGE>


 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (dollars in thousands, except share data)

1. ORGANIZATION AND BUSINESS
     

   First Washington Realty Trust, Inc. and subsidiaries (collectively, the
   'Company') is the successor to substantially all of the interests of First
   Washington Management, Inc. ('FWM'), its affiliates and certain others in a
   portfolio of 14 retail and two multifamily properties owned by FWM and its
   affiliates (collectively, the 'Existing Properties'), and six properties
   acquired from unrelated third parties (the 'Acquisition Properties' and
   collectively, the 'Properties') all located in the Mid-Atlantic region and
   the economic beneficiary of the related acquisition, property management,
   renovation and third-party businesses (together with the Existing
   Properties, the 'FWM Group' or 'Predecessor') through the issuance of
   1,282,051 and 1,920,000 shares of Common and Convertible Preferred Stock,
   respectively, (the 'Offering') of the Company.

   The Company, incorporated in Maryland in April 1994, is self-managed and
   self-administered and has elected to be taxed as a real estate investment
   trust ('REIT') under the Internal Revenue Code of 1986, as amended (the
   'Code').

   On June 27, 1994, the Company completed a private placement offering (the
   'June 1994 Offering') of 1,920,000 shares of 9.75% Series A Cumulative
   Participating Convertible Preferred Stock ('Preferred Stock') with a $0.01
   par value per share and a liquidation preference of $25.00 per share, and
   1,282,051 shares of $0.01 par value Common Stock. The June 1994 Offering
   price per share of Preferred Stock and Common Stock was $25.00 and $19.50,
   respectively, resulting in gross offering proceeds of $73.0 million. Net of
   Initial Purchaser's Discount/Placement Agent's fee and total estimated
   offering expenses, the Company received approximately $63.1 million in
   proceeds.

   Simultaneously with the June 1994 Offering, the Company was admitted as the
   sole general partner of First Washington Realty Limited Partnership (the
   'Operating Partnership'). The transactions leading to the admittance of the
   Company into the Operating Partnership were as follows:

        The Operating Partnership was formed via the contribution of
        substantially all the assets of or interests in the FWM Properties by
        the owners, net of related mortgage indebtedness. In addition, certain
        of the Principals contributed a $4.0 million promissory note with no
        cost basis (the 'FWM Note') due from First Washington Management, Inc.
        ('FWM'), operator of the related acquisition, property management,
        leasing and brokerage business, to the Company in exchange for 189,744
        shares of Common Stock. The Company was admitted as the sole general
        partner of the Operating Partnership, receiving an approximate
        ownership interest of 83.5% in exchange for contributing the net June
        1994 Offering proceeds and the FWM Note.

        The net proceeds of the June 1994 Offering, together with borrowings
        of $38.5 million under new mortgage loans collateralized by certain of
        the Properties and the issuance of $25.0 million of Exchangeable
        Debentures, were used to repay indebtedness of $68.1 million including
        approximately $3.1 million for prepaid interest and amortization,
        prepayment penalties and term extension fees; to purchase the
        Acquisition Properties at a cost of $51.9 million; to pay expenses in
        connection with the Formation Transactions of $6.5 million; and, to
        fund working capital. The original owners' interests in the properties
        were converted into 337,732 limited partnership units, including 2,564
        units received by the Principals in connection with their contribution
        of all of the non-voting preferred stock entitled to 99% of the cash
        flow of FWM, which are exchangeable on a one-for-one basis for shares
        of the Company's common stock.

  Farallon Capital Management, Inc. ('Farallon'), a previously unrelated third
  party, along with certain of its affiliates were reimbursed approximately
  $1.1 million advanced in connection with their funding of certain expenses
  relating to the Offering and received 102,564 shares of Common Stock with a
  value of $2.0 million

                                     F-20

<PAGE>

 
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

   based upon the June 1994 Offering price of $19.50 per share. The Common
   Stock issued was recorded at its fair value with a corresponding increase
   in costs of raising capital.

   The accompanying financial statements for the periods prior to the REIT
   formation are presented on a combined historical cost basis due to their
   common control and management. The exchange of the Predecessor for
   interests in the Operating Partnership was accounted for as a
   reorganization of entities under common control. As such, these assets and
   liabilities were transferred and accounted for at historical cost in a
   manner similar to that in a pooling of interests.

   The Company's assets are held by, and all its operations conducted through,
   the Operating Partnership and FWM. As of December 31, 1995, the Company and
   the Operating Partnership, including subsidiary partnerships, collectively
   owned 100% of the properties. Due to the Company's ability, as the general
   partner, to exercise both financial and operational control over the
   Operating Partnership, the Operating Partnership is consolidated for
   financial reporting purposes. Subsequent to the admittance of the Company,
   allocation of net income to the limited partners of the Operating
   Partnership is based on their respective partnership interests and is
   reflected in the accompanying Consolidated Financial Statements as minority
   interests. Losses allocable to the limited partners in excess of their
   basis are allocated to the Common Stockholders as the limited partners have
   no requirement to fund losses.

   The Company's investment in the preferred stock of FWM is accounted for
   under the equity method of accounting. In addition to receiving fees under
   third-party management, leasing and brokerage agreements, FWM manages all
   the properties owned by the Operating Partnership in exchange for a fee.

   On September 14, 1994, the Company filed a registration statement with the
   Securities and Exchange Commission to register shares issued or reserved
   for issuance pursuant to the June 1994 Offering. The registration statement
   was declared effective on December 15, 1994.

   On June 27, 1995, the Company completed a public offering of 1,450,000
   shares of Common stock (the 'June 1995 offering'). The shares of stock were
   priced at $17.75 per share, resulting in gross offering proceeds of $25.7
   million. The Company netted $23.0 million after deducting the underwriters
   discount and estimated offering expenses of $2.7 million.

   On July 27, 1995, an additional 78,393 shares of Common Stock were issued
   pursuant to the exercise of a portion of the underwriters over-allotment
   option. The Company received additional proceeds of $1.3 million net of the
   underwriters discount.

   The Company's financial results are affected by general economic conditions
   in the markets in which its properties are located. An economic recession,
   or other adverse changes in general or local economic conditions, could
   result in the inability of some existing tenants of the Company to meet
   their lease obligations and could otherwise adversely affect the Company's
   ability to attract or retain tenants. The Retail Properties are typically
   anchored by supermarkets, drug stores and other consumer necessity and
   service retailers which usually offer day-to-day necessities rather than
   luxury items. These types of tenants, in the experience of the Company,
   generally maintain more consistent sales performance during periods of
   adverse economic conditions.

2. ACQUISITION OF RENTAL PROPERTIES

   With the proceeds from the June 1994 Offering, the Company acquired six
   additional retail properties (collectively, the 'Acquisition Properties'),
   net of mortgage debt assumed, for an aggregate purchase price of
   approximately $83.8 million. The properties were acquired for approximately
   $51.9 million in cash, the assumption of approximately $14.4 million of
   debt, including purchase money notes exchangeable into either

                                     F-21

<PAGE>

 
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

   shares of Convertible Preferred Stock or Common Stock (see Note 3),
   issuance of 352,000 Exchangeable Preferred Units and net of an additional
   $8.7 million of debt assumed and repaid. The acquisitions were accounted
   for using the purchase method of accounting.

   On June 1, 1995, the Company purchased the Festival at Woodholme Shopping
   Center located in Baltimore, Maryland for an approximate price of $14.3
   million. The acquisition was financed through the issuance of approximately
   96,000 Operating Partnership common units with a value of approximately
   $1.6 million and assumed mortgage of indebtedness of $12.7 million.
   Concurrent with the closing, the Company made a $1.0 million mortgage
   curtailment. The mortgage bears interest at 9.6% per annum and is payable
   monthly based on a 28 year amortization schedule. The loan is due in April
   2000. The center is anchored by Sutton Place Gourmet and Pier One Imports.

   On June 30, 1995 (effective July 1, 1995), the Company purchased four
   shopping centers located in Richmond, Virginia for an approximate purchase
   price of $20.3 million. The shopping centers are Glen Lea, anchored by
   Winn-Dixie Supermarket; Hanover Village, anchored by Farm Fresh Supermarket
   Supermarket; Laburnum Square, anchored by Hannaford Brothers; and Laburnum
   Park, anchored by Ukrops Supermarket. The acquisition was financed through
   the issuance of approximately 358,000 shares of Preferred Stock with a
   value of approximately $8.1 million, and cash of approximately $12.2
   million.

   The Company obtained a loan commitment using the four Richmond properties
   as collateral, in the amount of $14.2 million which has a term of ten
   years, and bears interest at 8.57% per annum, with monthly payments based
   on a 22 year amortization schedule. The loan closed on October 6, 1995.

   On October 12, 1995, the Company purchased Kenhorst Plaza Shopping Center
   in Reading, Pennsylvania for an approximate purchase price of $11.0
   million. The center is anchored by Redner's Supermarket and Rite-Aid Drugs.
   The property was financed from the proceeds of the $14.2 million loan
   discussed above.

   On November 15, 1995, the Company purchased Firstfield Shopping Center
   located in Gaithersburg, Maryland for an approximate price of $3.4 million.
   The acquisition was financed through the issuance of approximately 36,000
   shares of Preferred Stock with a value of approximately $0.8 million, a
   seller provided purchase money note in the amount of approximately $2.5
   million and $0.1 million cash.

   The following unaudited pro forma condensed combined results of operations
   for the years ended December 31, 1995 and 1994 are presented as if the
   acquisitions of the rental properties occurred on January 1 of the period
   presented. In preparing the pro forma data, adjustments have been made for
   the June 1995 Offering and the June 1994 Offering and Formation
   transactions. The proforma statements are provided for information purposes
   only. They are based on historical information and do not necessarily
   reflect the actual results that would have occurred nor are they
   necessarily indicative of future results of operations of the Company.

                                     F-22
<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)
<TABLE>
<CAPTION>

                                                                                    1995       1994
                                                                                    ----       ----
                                                                                      (UNAUDITED)

<S>                                                                               <C>        <C>      
Total revenues..................................................................  $  34,017  $  31,026
Expenses:
  Property operating and maintenance............................................      8,048      8,693
  General and administrative....................................................      2,831        603
  Interest......................................................................     12,666     12,624
  Depreciation and amortization.................................................      6,606      6,882
                                                                                      -----      -----
                                                                                     30,151     28,802
                                                                                     ------     ------
Income before income from Management Company and minority interest..............      3,866      2,224
Income from Management Company..................................................        449        700
                                                                                        ---        ---
Income before distributions to preferred stockholders and minority interest.....      4,315      2,924
Income allocated to minority interest...........................................       (570)      (386)
Distributions to preferred stockholders.........................................     (5,641)    (5,641)
                                                                                     ------     ------ 
Loss allocated to common stockholders...........................................  $  (1,896) $  (3,103)
                                                                                  =========  ========= 
Net loss per common share.......................................................  $   (0.59) $   (0.97)
                                                                                  =========  ========= 
</TABLE>

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation

   The consolidated financial statements include the accounts of the Company
   and its majority owned partnerships, including the Operating Partnership.
   All significant intercompany balances and transactions have been
   eliminated. Combined financial statements, including the accounts after
   elimination of all transactions between business entities included in the
   FWM Group, are presented prior to the June 1994 Offering.

   Following the formation of the Company and the recapitalization of FWM, the
   accounts of the Management Affiliate were deconsolidated, resulting in a
   net charge to accumulated deficit of $204.

   Use of Accounting Estimates

   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 and
   disclosure of contingent assets and liabilities at the date of the
   financial statements and the reported amounts of revenues and expenses
   during the reporting period. These estimates involve judgments with respect
   to, among other things, various future economic factors which are difficult
   to predict and are beyond the control of the Company. Therefore, actual
   amounts could differ from these estimates.

   Rental Properties

   Rental properties are carried at the lower of cost less accumulated
   depreciation or net realizable value. Depreciation is computed on the
   straight-line basis over the estimated useful lives of the assets. The
   Company uses a 27.5-to 31.5-year estimated life for buildings and 5-to
   31.5-year estimated life for capital improvements. Tenant improvement
   expenditures are depreciated over the term of the related lease.
   Expenditures for ordinary maintenance and repairs are charged to operations
   as incurred while significant

                                     F-23
<PAGE>

  

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

   renovations and improvements that improve and/or extend the useful life of
   the asset are capitalized and depreciated over the estimated useful life.

   In determining whether there has been any impairment losses, the Company
   determines that the property's net projected undiscounted cash flow before
   debt service is sufficient to recover the cost of the asset. An impairment
   loss would result if the carrying value were greater than the cumulative
   undiscounted net cash flow. The amount of an impairment would be calculated
   by determining the difference between the carrying value and the cumulative
   discounted net cash flow.

   Cash and Equivalents

   All demand, money market accounts, certificates of deposit and repurchase
   agreement accounts with an original maturity of three months or less at
   date of purchase are considered to be cash and equivalents. The Company
   places its temporary cash investments with high quality financial
   institutions. The deposits at such financial institutions are guaranteed by
   the Federal Deposit Insurance Corporation ('FDIC') up to $100. At various
   times during the year, the Company has deposits in excess of the FDIC
   insurance limit. In addition, the Company is required to maintain escrow
   deposits with certain lenders. Such amounts which are included in other
   assets, are also in excess of FDIC insurance limits.

   Deferred Lease Costs

   Deferred lease costs consist of fees and costs incurred to initiate and
   renew operating leases, including amounts paid to FWM, and are amortized
   over the lease term and are included in other assets.

   Deferred Financing Costs

   Deferred financing costs include fees and costs incurred to obtain
   long-term financing and are being amortized over the terms of the
   respective loans using the effective interest method. Unamortized deferred
   financing costs are charged to expense when debt is retired before the
   maturity date. Accumulated amortization of deferred financing costs at
   December 31, 1995 and 1994 was $3,492 and $1,373, respectively. Deferred
   financing cost amortization expense is included in interest expense and
   amounted to $2,260, $1,308 and $216 during 1995, 1994, and 1993
   respectively.

   Revenue Recognition

   Rental income attributable to leases is recorded when due from tenants.
   Certain of the leases provide for escalating base rents, which are
   recognized on a straight-line basis over the term of the agreement. Rents
   accrued, but not yet paid, are included in accounts receivable. As of
   December 31, 1995 and 1994, the amounts of these straight-line receivables
   were $2,396 and $1,541, respectively. The amount of rental income from the
   straight-lining of rents amounted to $855, ($603) and ($30) for the years
   ended 1995, 1994 and 1993, respectively. Certain of the leases also provide
   for additional revenue to be paid based upon the level of sales achieved by
   the lessee. Most leases provide for tenant reimbursement of common area
   maintenance and other operating expenses.

   An allowance for doubtful accounts has been provided against the portion of
   tenant accounts receivable which is estimated to be uncollectible. Tenant
   accounts receivable in the accompanying combined balance sheets are shown
   net of an allowance for doubtful accounts of $418 and $391 as of December
   31, 1995, and 1994, respectively.

                                     F-24

<PAGE>



             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

   Income Taxes

   The Company operates and intends to continue to operate in a manner
   intended to qualify as a REIT under the Code. A trust which distributes at
   least 95% of its taxable income to its shareholders each year and which
   meets certain other conditions will not be taxed on that portion of its
   taxable income which is distributed to its shareholders. During 1995,
   common and preferred distributions paid of $0 and $1.90 per share are
   treated as ordinary income, respectively and $1.95 and $0.54 are treated as
   a return of capital, respectively.

   If the Company fails to qualify as a REIT in any tax year, the Company will
   be subject to Federal income tax (including any applicable alternative
   minimum tax) on its taxable income at regular corporate rates. Even if the
   company qualifies for taxation as a REIT, the Company may be subject to
   certain state and local taxes on its income and property and federal income
   and excise taxes on its undistributed income.

   Loss per Share

   Loss per share is calculated by dividing income after minority interest,
   less preferred distributions by the weighted average number of common
   shares outstanding during the respective periods. Options outstanding are
   not included since their inclusion would be anti-dilutive. The assumed
   conversion of the Preferred Stock as of the date of issuance would have
   been anti-dilutive. The assumed conversion of the partnership units held by
   the limited partners of the Operating Partnership as of the REIT formation,
   which would result in the elimination of earnings and losses allocated to
   minority interests would have no effect for 1995 and would have been
   anti-dilutive in 1994, as the allocation of losses to limited partners was
   suspended due to their lack of responsibility to fund losses. The
   Debentures, which are exchangeable into shares of Convertible Preferred
   Stock, do not meet the criteria for classification as common stock
   equivalents.

   Minority Interest

   Minority interest represents the limited partners' interest of 422,802, and
   347,056 common units as of December 31, 1995 and 1994, respectively, and
   352,000 Exchangeable Preferred Units in the Operating Partnership. The
   Exchangeable Preferred Units have an aggregate liquidation preference of
   $8,800. At the date of formation, the minority interest was established
   based on their interest in the value of the Operating Partnership.


     
   Annually, the income is assigned to Preferred Stockholders to the extent of
   their distributions and amounts necessary to maintain their balance at its
   liquidation value. Any remaining income is assigned to minority Common
   Stockholders based on their percentage interest during the period the
   income is generated. Losses of the Operating Partnership are allocated to
   minority Common Stockholders based on their percentage interest to the
   extent that they have capital available. In the event that consolidated net
   assets decrease below the Preferred Stock liquidation value, operating
   losses are allocated to the Preferred minority interest based on their
   percentage ownership. Additionally, the impact on stockholders equity of
   changes in minority interest percentage ownership caused by the issuance of
   common stock or conversions of preferred stock are reflected in additional
   paid in capital.

   New Accounting Pronouncements

   In March 1995, the Financial Accounting Standards Board ('FASB') issued
   Statement of Financial Accounting Standards ('SFAS') 121, Accounting for
   the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
   Disposed Of. SFAS 121, which is required to be adopted by January 1, 1996,
   established accounting standards for the impairment of long-lived assets,
   certain intangible assets and cost in excess of net assets related to those
   assets to be held and used and for long-lived assets and certain
   identifiable intangibles to be disposed of.

                                     F-25

<PAGE>


             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

   In October 1995, the FASB issued SFAS 123, Accounting for Stock-Based
   Compensation. SFAS 123, which is required to be adopted by January 1, 1996,
   established financial accounting and reporting standards for issuance of
   equity instruments to acquire goods and services from non-employees. The
   Company intends to continue to measure compensation using the accounting
   prescribed by APB Opinion No. 25.

   The Company does not expect that adoption of SFAS 121 and 123 will have a
   material effect on its consolidated financial position, consolidated
   statement of income or liquidity.

4. RENTAL PROPERTIES

   Depreciation expense for each of the years ended December 31, 1995, 1994,
   and 1993 was $5,534, $4,223, and $2,296, respectively.

   For each of the years ended December 31, 1995, 1994, and 1993, maintenance
   and repairs expense was $1,872, $1,552, and $771, respectively, and real
   estate taxes were $2,044, $1,484, and $1,109, respectively. Such amounts
   are included in property operating and maintenance expense in the
   accompanying consolidated statements of operations.

5. DEFERRED FINANCING COSTS

   As part of the June 1994 Offering, the Company purchased an interest rate
   cap, prepaid some mortgage interest and incurred various finance charges
   and other costs associated with the mortgage loans. These costs have been
   recorded as deferred finance charges and are amortized over the life of the
   related loans. A summary of the charges incurred during 1994 is as follows:

Purchase of interest rate cap.........................  $   3,204
Buy down of interest rates............................      2,751
Lender's points, fees and other charges...............      2,077
                                                            -----
       Total incurred.................................  $   8,032
                                                        =========

                                     F-26

<PAGE>

 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

6. MORTGAGE DEBT

   Mortgage and other notes payable consisted of the following as of December
   31, 1995 and 1994, respectively:

                                                         1995       1994
                                                         ----       ----
   Mortgage notes with fixed interest at:
   8.50%, maturing July 1997........................  $           $   2,000
   6.50%, maturing June 1998........................       4,151      4,151
   6.50%, maturing July 1999(f).....................       3,587      3,587
   6.50%, maturing July 1999........................       3,826      3,826
   6.70%, maturing July 1999(a)(b)(c)...............      38,500     38,500
   7.00%, maturing July 1999........................       3,500      3,518
   7.00%, maturing July 1999........................       3,656      3,656
   9.60% maturing April 2000........................      11,671         --
   5.00%, maturing July 2000(d).....................       4,308      4,167
   6.50% to 8.00%, maturing through July 2001.......       9,332      9,325
   8.57% maturing October 2005......................      14,163         --
   7.50% maturing December 2005.....................       2,520         --
   6.50%, maturing April 2006.......................       7,998      7,998
                                                           -----      -----
   Total fixed rate notes...........................     107,212     80,728
                                                         -------     ------
   Mortgage notes with variable rates:


     
   Variable maturing June 1998(e)...................       7,440      7,600
   Variable maturing February 2020..................       1,530      1,530
                                                           -----      -----
   Total variable rate notes........................       8,970      9,130
                                                           -----      -----
                                                      $  116,182  $  89,858
                                                      ==========  =========

     (a)  As part of this loan the lender required the Company to establish
          escrow accounts for real estate taxes, insurance and a replacement
          reserve. These escrows, totaling $512 at December 31, 1995, are
          included in other assets.

     (b)  The Company borrowed $38.5 million under new mortgage loans
          (collectively, the 'Nomura Mortgage Loan') collateralized by five of
          the Properties. These loans, which bear interest at 30-day LIBOR
          (5.69% at December 31, 1995) plus 2.0% and mature on July 1, 1999,
          are closed to prepayment for 48 months and can be prepaid thereafter
          based on a 1.50% declining prepayment penalty. To mitigate its
          exposure to these variable rate loans, the Company entered into a
          five year interest rate protection agreement for a notional amount
          of $38.5 million that is effective through the loans maturity, and
          caps the interest rate at 6.20% for year one, 6.70% for year two,
          and 7.70% for years three through five. The financing cost of the
          interest rate protection agreement of approximately $3.2 million, is
          being amortized over the life of the agreement using the effective
          interest rate method resulting in an effective interest rate on the
          Nomura Mortgage Loan of approximately 8.9% per annum. The estimated
          fair market value of the interest rate protection agreement, as
          determined by the issuing financial institution, was approximately
          $1.2 million at December 31, 1995.

                                     F-27

<PAGE>

 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

     (c)  In December 1995, the Company entered into two interest rate swap
          contracts with a notional amount of $38.5 million. The Company
          intends to hold such contracts, the first of which commences in July
          1996 and expires in June 1999 and the second of which commences in
          July 1999 and expires in December 2003,until their expiration dates.
          The purpose of the swaps is to fix the interest rate on the $38.5
          million Nomura loan through its expiration date of June 1999 at
          7.09% and to mitigate any interest rate exposure upon refinancing
          the loan by fixing the LIBOR rate at 6.375% for the period beginning
          July 1999 through December 2003. Under the terms of the interest
          rate contract, the Company will be paying a fixed rate of 5.09% to
          the Counter Party through June 1999 and a fixed rate of 6.375%
          through December 2003. The Company will be receiving variable
          payments from the Counter Party based on 30 day libor through
          December 2003. The Counter Party has as collateral a $2.4 million
          restriction on the $5.8 million line of credit it provided the
          Company (see below). The fair market value of each of the interest
          rate swaps is determined by the amounts at which they could be
          settled. If the Company had settled these agreements with the
          counter party on December 31, 1995, the Company would have paid
          approximately $1.2 million.

     (d)  In connection with the purchase of First State Plaza and Valley
          Centre, the Company issued a $4.8 million note (the 'FS Note')
          bearing interest at 5.0% per annum, plus a participation under
          certain circumstances as described in the agreement, and is
          exchangeable for shares of Common Stock. The FS Note was recorded
          net of a discount of $703 of which $492 remains outstanding,
          reflecting an effective interest rate of approximately 8.2% as the
          stated interest rate represented a below market rate. This discount
          is being amortized over the life of the loan using the effective
          interest method.

     (e)  The Company assumed Bond Obligations of $7.6 million collateralized
          by Mayfair Shopping Center. The Bond Obligations bear interest at a
          variable rate, plus a credit enhancement fee of 2.0%. The variable
          rate is determined weekly at the rate necessary to produce a bid in
          the process of remarketing the Bond Obligations equal to par plus
          accrued interest, based on comparable issues in the market. The
          interest rate, including the 2.0% credit enhancement fee, was 7.35%
          at December 31, 1995. The Bond Obligations have a stated maturity of
          February 1, 2010, however, the letter of credit supporting the Bond
          Obligations expires on June 24, 1998.

     (f)  $1,750 of this loan was repaid with proceeds from the June 1994
          Offering. As part of this transaction, the lender waived $787 of
          accrued interest. This has been recorded as an extraordinary item
          during 1994.

     A portion of the net proceeds from the June 1994 Offering, along with
     proceeds from the aforementioned new borrowings were used to repay
     indebtedness of $68.1 million, including approximately $3.1 million for
     prepaid and escrowed interest and principal amortization, prepayment
     penalties and loan extension fees. The Operating Partnership recorded
     extraordinary gains of approximately $2,251, including $787 of accrued
     interest, resulting from the early extinguishment of debt at a discount.

     In June 1993, the Company purchased at a discount the original debt,
     which bore interest at the prime rate plus 1.0% and matured on December
     31, 1993, including accrued interest of $54, for a payment of $4,578 and
     a note for $1,044. The $1,618 discount has been reflected as an
     extraordinary gain in 1993.

     In August 1992, an FWM-affiliated partnership owning the Penn Station
     Shopping Center was voluntarily placed in Chapter 11 under the United
     States Bankruptcy Code as a result of the lender's unwillingness to
     extend the loan in the ordinary course on terms and conditions acceptable
     to the partnership. Among other matters, the lender, as a condition to
     the extension, endeavored to convert the loan from non-recourse to
     personal recourse. In July 1993, a consensual plan was approved by all
     parties and the loan was modified and extended, on a non-recourse basis,
     to provide for capitalization of $800 of accrued interest, bringing the

                                     F-28

<PAGE>

 
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

     principal balance to $20,000, waiver of approximately $897 of accrued
     interest and an extension of the maturity through August 1998. Interest
     would accrue at the rate of 8% per annum through August 1995, increasing 
     to 8.5% for the year ending August 1996 and increasing to 8.75% for the
     remainder of the term, resulting in an effective rate of approximately
     8.4% per annum. Principal amortization, based on a 30-year amortization
     schedule, would begin in September 1995. The original note of $19,200 had
     accrued interest outstanding of $1,697 at July 30, 1993. Accordingly, the
     Company reflected an extraordinary gain of $897 in 1993 for the forgiveness
     of interest on the debt pursuant to the plan of reorganization. The note
     was repaid in June 1994 from proceeds of the June 1994 Offering and an
     extraordinary gain was recognized during 1994 for $1,200 less the
     write-off of unamortized deferred charges of $198.

     The Nomura Mortgage Loan, the Debentures (see Note 7), the Bond
     Obligations, and the FS Note contain affirmative and negative covenants,
     events of default and other provisions as are customarily required for
     such instruments. The most restrictive covenants require the Company to
     maintain a leverage ratio (total indebtedness divided by net worth) of at
     least 2.50, maintain a debt service coverage ratio (net income before
     interest and depreciation divided by scheduled debt service payments) of
     at least 1.50 and require the Operating Partnership to maintain a net
     worth of at least $57 million. Management believes that the Company is in
     compliance with all restrictive covenants. In the case of mortgage loans
     on four of the Properties, scheduled principal amortization for the five
     years subsequent to June 27, 1994 of approximately $868 was escrowed in
     an irrevocable trust at closing of the June 1994 Offering with the
     corresponding note balances reduced for reporting purposes. As of
     December 31, 1995, $328 was considered extinguished.

     Maturities of the existing indebtedness at December 31, 1995 are as
     follows for the years ending December 31:

                                                              AMOUNT
                                                              ------
1996......................................................  $      522
1997......................................................       2,838
1998......................................................       4,768
1999......................................................      59,013
2000......................................................      16,637
Thereafter................................................      32,896
                                                                ------
                                                               116,674
Less: Unamortized loan discount...........................        (492)
                                                                  ---- 
                                                            $  116,182
                                                            ==========

     The fair market value of the Company's mortgage debt at December 31, 1995
     was approximately $116.6 million. The amount was estimated by the Company
     using a discounted cash flow analysis using the Company's estimate of
     current interest rates for similar notes.

     The Company has entered into a line-of-credit agreement (the 'Agreement')
     providing for a borrowing facility up to $5.8 million, with interest
     payable monthly at a rate of LIBOR (5.69% December 31, 1995) plus 2.0%.
     The Agreement, which matures June 1, 1998, is collateralized by one of
     the properties and requires an annual non-refundable facility fee of $16.
     The Agreement calls for the amount of the facility to be curtailed at any
     point when it exceeds 75% of the appraised value of the collateral.

     Interest paid for the years ended December 31, 1995, 1994, and 1993 was
     $8,965, $9,114, and $7,548, respectively.

                                     F-29

<PAGE>

 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

7. DEBENTURES

   Simultaneous with the June 1994 Offering, the Company effected a private
   placement with respect to $25.0 million of aggregate principal amount of
   8.25% Debentures due June 27, 1999, with interest payable quarterly
   beginning September 27, 1994. The Debentures are exchangeable in the
   aggregate for one million shares of Convertible Preferred Stock,
   representing approximately 15.4% of all shares of Common Stock (assuming
   exchange/conversion of all Common Units and Convertible Preferred Stock (or
   securities exchangeable into Convertible Preferred Stock or Common Stock)).
   The Debentures are collateralized by two of the Properties. The fair market
   value of the Debentures as of December 31, 1995 was approximately $24.5
   million.

8. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

   Accounts payable and accrued expenses consisted of the following as of
   December 31, 1995 and 1994, respectively:

                                                             1995       1994
                                                             ----       ----
   Tenant Security Deposits............................  $     993  $     683
   Accrued compensation................................        617         --
   Accounts payable and other accrued expenses.........      1,569      1,503
   Accrued tenant improvement construction allowance...        700         --
   Due to Management Affiliate.........................        180        434
                                                               ---        ---
                                                         $   4,059  $   2,620
                                                         =========  =========

9. PREFERRED STOCK

   The Company's charter authorizes the issuance of up to 10,000,000 shares of
   preferred stock, par value $.01 per share. In connection with the June 1994
   Offering, the Company designated 3,500,000 (subsequently increased to
   3,750,000) shares of preferred stock as Convertible Preferred Stock, of
   which 1,920,000 shares were issued and remain outstanding. The Convertible
   Preferred Stock has a liquidation preference equal to $25.00 per share plus
   an amount equal to any accrued and unpaid dividend, (the 'Convertible
   Preferred Liquidation Preference Amount'). Holders of the Convertible
   Preferred Stock are entitled to receive cumulative preferential cash
   dividends in an amount per share of Convertible Preferred Stock equal to
   $0.6094 per quarter plus a participating dividend equal to the amount, if
   any, of dividends in excess of $0.4875 per quarter with respect to the
   number of shares of Common Stock into which a share of Convertible
   Preferred Stock is then convertible.

   Shares of Convertible Preferred are convertible on or after May 31, 1999
   into shares of Common Stock, at a conversion price equal to $19.50.

                                     F-30

<PAGE>

 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

10. SUMMARY OF NONCASH INVESTING AND FINANCING ACTIVITIES

     Significant noncash transactions for the year ended December 31, 1995,
    and 1994 were as follows:
<TABLE>
<CAPTION>

                                                                                                1995       1994
                                                                                                ----       ----
<S>                                                                                           <C>        <C>      
     Liabilities assumed in purchase of rental properties...................................  $  11,723  $  22,428
     Common and Preferred units in the Operating Partnership issued in connection with the
    purchase of the rental properties.......................................................  $   1,630  $   8,800
     Convertible Preferred Stock issued in connection with the purchase of rental
     properties.............................................................................  $   8,842         --
     Common Stock issued as a fee for the funding of offering costs.........................         --  $   2,000
     Accrual of cost of raising capital.....................................................  $     128  $     940
     Reclassification of accumulated deficit at June 27, 1994 to additional paid-in
     capital................................................................................         --  $  14,756
     Adjustment for Minority Interest's ownership of the Operating Partnership..............  $   1,991  $   8,862
     Deconsolidation of Management Affiliate................................................         --  $     204
     Accrual of tenant improvement construction allowance...................................  $     700         --
</TABLE>

     There were no significant noncash transactions for the year ended
     December 31, 1993.

     The above information supplements the disclosures required by Statement
     of Financial Accounting Standards No. 95-'Statement of Cash Flows.'

11. LEASE AGREEMENTS

    The Company is the lessor of 27 retail properties with initial lease
    terms expiring through the year 2020. Many leases are renewable for three
    to five years at the lessee's option. Future minimum lease receipts under
    noncancelable operating leases as of December 31, 1995 are as follows:

     1996..............................................   $    22,005
     1997..............................................        19,533
     1998..............................................        16,856
     1999..............................................        14,373
     2000..............................................        11,994
     Thereafter........................................        74,215
                                                               ------
                                                          $   158,976
                                                          ===========

     These future rentals do not include additional rent which may be received
     from tenants for pass-through provisions in leases related to increases
     in operating expenses and percentage rentals or rentals on the
     multifamily properties due to their short duration.

                                     F-31

<PAGE>

 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
    
                  (dollars in thousands, except share data)

12. COMMITMENTS AND CONTINGENCIES

     Environmental

     The Company, as an owner of real estate, is subject to various
     environmental laws of Federal and local governments. Compliance by the
     Company with existing laws has not had a material adverse effect on its
     financial condition and management does not believe it will have such an
     effect in the future. However, the Company cannot predict the impact of
     new or changed laws or regulations on its current Properties.

     All of the Properties have been subjected to Phase I environmental
     audits. Such audits have not revealed, nor is management aware of any
     environmental liability that management believes would have a material
     adverse impact on the consolidated financial position, results from
     operations or liquidity, including the two situations discussed below.
     Management is unaware of any instances in which it would incur and be
     financially responsible for any material environmental costs if any or
     all Properties were sold, disposed or abandoned.

     Contamination caused by dry cleaning solvents has been detected in ground
     water below the Penn Station Shopping Center. The source of the
     contamination has not been determined. Potential sources include a dry
     cleaner tenant at the Penn Station Shopping Center and a dry cleaner
     located in an adjacent property. Sampling conducted at the site indicates
     that the contamination is limited and is unlikely to have any effect on
     human health. The Company has made a request for closure to the State of
     Maryland. Management believes that there is minimal exposure at this
     time, and therefore has not recorded an accrued environmental clean-up
     liability.

     Petroleum has been detected in the soil of a parcel adjacent to Fox Mill
     Shopping Center on property occupied by Exxon Corporation ('Exxon') for
     use as a gas station (the 'Exxon Station'). Exxon has taken steps to
     remediate the petroleum in and around the Exxon Station, which is located
     down gradient from the Fox Mill Shopping Center. Exxon has agreed to take
     full responsibility for the remediation of such petroleum. Currently,
     there has been no contamination of the Company's property and none is
     expected to occur. In addition, a dry cleaning solvent has been detected
     in the groundwater below the Fox Mill Shopping Center. A groundwater pump
     and treatment system, approved by the Virginia Water Control Board, was
     installed in July 1992, and was operating until recently when the Control
     Board ordered quarterly sampling to determine if further remediation is
     necessary. The cost of running the pumps and monitoring the contamination
     is approximately $10 per annum. The previous owner of the Fox Mill
     Shopping Center has agreed to fully remediate the groundwater
     contamination. Management does not believe that it has a material
     probable liability, not withstanding the pledge of the previous owner and
     the Company believes that there is minimal exposure at this time and
     therefore has not recorded an accrued environmental clean-up liability.

     Employment agreements

     Two of the Company's officers have entered into three year employment
     agreements. The agreements call for a base salary plus an incentive
     compensation arrangement based on the Company meeting certain operating
     result requirements. The incentive compensation is in the form of common
     stock grants. Up to 100,000 shares of stock may be issued to each of the
     two officers (or their designees). These additional shares of stock will
     be recorded as additional compensation in the period earned. During 1995,
     22,417 shares were issued to each of the two officers. No additional
     shares were issued during 1994.

                                     F-32

<PAGE>

 
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

13. RELATED-PARTY TRANSACTIONS

     The Operating Partnership owns 100% of the Preferred non-voting stock of
     First Washington Management, Inc. (FWM), which entitles it to 99% of the
     cash flow of FWM, which amounted to $100 and $255 in 1995 and 1994
     respectively. Certain of the officers of the Company own 100% of the
     Common Stock of FWM which entitles them to 1% of the cash flow of FWM,
     which amounted to approximately $1 and $3 in 1995 and 1994 respectively.
     In addition, the Company received $480 and $245 of interest income,
     included in income from Management Affiliate, on the FWM Note in 1995 and
     1994 respectively. The Company's equity in earnings of FWM for the year
     ended December 31, 1995 and 1994 was ($31) and $0, respectively.

     FWM provides property management, leasing and other related services to
     the Company. Management and other fees paid by the Company in 1995
     amounted to $1,178. Management and other fees paid by the Company during
     the period from June 27, 1994 through December 31, 1994 amounted to $350.
     Fees for such services were eliminated in the combined financial
     statements for the periods prior to the REIT formation.

14. STOCK INCENTIVE PLAN

     The Company established a stock incentive plan (the 'Stock Incentive
     Plan') for the Company's directors, executive officers and other key
     employees.

     The Stock Incentive Plan provides that 351,540 shares of Common Stock
     will be reserved for issuance. Currently, with the closing of the June
     1994 Offering, the Company issued options to two officers to purchase
     146,475 Shares of Common Stock each, pursuant to their respective
     employment agreements. Such options vest 33 1/3% per years over 3 years,
     have a life of ten years and are exercisable at $19.50 per Share. As of
     December 31, 1995, no options were exercised.

     The Company has also issued options to certain officers and employees to
     purchase an aggregate of 35,868 Shares of Common Stock. The options have
     an exercise price of $19.50 and have a term of ten years. The option
     rights vest 20% per year beginning with the first anniversary date of the
     grant if the employee continues to be employed by the Company. As of
     December 31, 1995 no options were exercised. During 1995, 9,781 options
     were forfeited.

     The Company has also issued a total of 10,000 options to the four
     independent board members. These options have an exercise price of $19.50
     and have a term of 10 years. These option rights are vested immediately.

                                     F-33

<PAGE>

 
             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

15. CONDENSED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
<TABLE>
<CAPTION>

     1995                                                            FIRST     SECOND      THIRD        FOURTH
     ----                                                            -----     ------      -----        ------
<S>                                                                <C>        <C>         <C>          <C>      
     Total Revenues..............................................  $   6,480  $   6,608   $   7,704    $   8,788
     Net Income (loss) before Preferred Distributions and
     Minority Interest...........................................  $     979  $     918(1)$     (78)(1)$   1,112
     Net Income (loss) allocated to Common Stockholders..........  $    (536) $     224(1)$  (1,684)(1)$    (792)
     Net Income (loss) per Common Share..........................  $   (0.34) $    0.14   $   (0.55)   $   (0.25)

     1994                                                            FIRST         SECOND      THIRD       FOURTH
     ----                                                            -----         ------      -----       ------
     Total Revenues..............................................  $   4,038   $   4,184    $   5,865     $   6,112
     Net Income (loss) before Preferred Distributions and
     Minority Interest...........................................  $    (595)  $   1,470(3) $     383     $     157
     Net Income (loss) allocated to Common Stockholders..........        n/a(2)      n/a(2) $  (1,130)(4) $    (367)
     Net Income (loss) per Common Share..........................        n/a(2)      n/a(2) $   (0.72)    $   (0.32)
</TABLE>

     (1) The decrease in net income allocated to Common Shareholders in the
         third quarter was due to increases in general and administrative
         expenses, operating and maintenance expenses, depreciation and
        amortization expense and interest expense. The increase in these
         expenses were partially offset by increased revenues. General and
         administrative expenses increased due to the awarding of performance
         bonuses in the form of stock grants during the third quarter. The
         increases in other expenses and revenues were due to the acquisition
         of five properties. In addition, there was an increase in the amount
         of income allocated to minority interests in the third quarter when
         compared to the previous quarter. This occurred because the common
         minority interests were allocated losses in the second quarter which
         were suspended from previous quarters due to lack of basis. The
         common minority interests are not allocated losses if their basis
         would fall below zero because they are not required to fund losses.
         The common minority interests currently have basis.

     (2) Not applicable--the Company commenced operations as a corporation on
         June 27, 1994.

     (3) Large increase in net income due to the recognition of a $2,251 gain
         on early extinguishment of debt and debt restructuring.

     (4) Includes reclassification of net income prior to the June 1994
         offering to minority interest.

16. SUBSEQUENT EVENTS

     On January 19, 1996, the Board of Directors declared a distribution of
    $0.4875 and $.6094 per Common and Preferred share of stock, respectively
    to shareholders of record as of February 1, 1996. On February 15, 1996,
    distributions in the amount of $2,965 were paid.

     On January 4, 1996, the Company purchased two shopping centers, Stefko
    Boulevard Shopping Center, located in Bethlehem, Pennsylvania and 15th &
    Allen Shopping Center, located in Allentown, Pennsylvania, from one seller
    for an approximate purchase price of $9.3 million. The shopping centers
    are each anchored by Laneco Supermarket. The acquisition was financed
    through the issuance of approximately 121,000 Common Units with a value of
    approximately $2.2 million, mortgage indebtedness of approximately $6.1
    million and $1.0 million cash. The mortgage loan bears interest at 7.745%
    per annum and is self amortizing over a 25 year period.

     On March 20, 1996, the Company purchased the Clopper's Mill Village
    Shopping Center located in Germantown, Maryland for an approximate
    purchase price of $20.2 million. The center is anchored by Shoppers 
    Food Warehouse and CVS/Pharmacy. The purchase was financed with new 
    mortgage debt of 
 
                                    F-34
<PAGE>
 

             FIRST WASHINGTON REALTY TRUST, INC. AND SUBSIDIARIES
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                  (dollars in thousands, except share data)

     $14.5 million, the issuance of approximately 183,000 Common Units with 
     a value of approximately $3.5 million, the issuance of approximately 
     69,000 Preferred Units with a value of approximately $1.7 million and 
     approximately $500,000 cash. The mortgage loan bears interest at 7.18% 
     per annum, amortizes over a 25 year period and matures in 10 years.

     On March 29, 1996, the company purchased Centre Ridge Marketplace located
     in Centreville, Virginia. The purchase price of the property was $5.5
     million. The company expects to spend approximately $2.1 million for the
     construction of an additional 34,000 square feet and $3.0 million for the
     purchase of the building currently owned by the Superfresh Supermarket,
     which anchors the shopping center. The purchase of the Superfresh
     building will occur when the tenant opens for business which is expected
     to take place in June 1996. The total cost of the project will be
     approximately $11.0 million which will be financed through a $9.0 million
     construction loan and $2.0 million of cash. A portion of the cash is
     expected to come from a draw on the Company's line of credit.







                                     F-35

<PAGE>

 

                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
First Washington Realty Trust, Inc.

     We have audited the combined statement of revenues and certain expenses
of the New Retail Properties, as described in Note 1, for the year ended
December 31, 1995. This financial statement is the responsibility of each of
the respective New Retail Properties' management. Our responsibility is to
express an opinion on this financial statement based on our audit.

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

     The accompanying statement of revenues and certain expenses was prepared
for the purpose of complying with the rules and regulations of the Securities
and Exchange Commission for inclusion in the Form S-11 of First Washington
Realty Trust, Inc., and is not intended to be a complete presentation of the
New Retail Properties' revenues and expenses and may not be comparable to
results from future operations of the New Retail Properties.

     In our opinion, the financial statement referred to above presents
fairly, in all material respects, the combined revenues and certain expenses
of the New Retail Properties for the year ended December 31, 1995, in
conformity with generally accepted accounting principles.

                                            COOPERS & LYBRAND L.L.P.

Washington, D.C.
October 18, 1996

                                     F-36

<PAGE>

 
                            NEW RETAIL PROPERTIES
             COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
                            (dollars in thousands)


                                               NINE MONTHS       YEAR ENDED
                                           ENDED SEPTEMBER 30,   DECEMBER 31,
                                                  1996              1995
                                                  ----              ----
                                               (UNAUDITED)
Revenues:
     Minimum rents.........................     $   4,292       $   5,578
     Percentage rents......................           262             401
     Tenant reimbursements.................         1,023           1,021
     Other income..........................            13              39
                                                    -----           -----
          Total revenues...................         5,590           7,039
                                                    -----           -----

Certain expenses:
     Real estate taxes.....................           494             591
     Recoverable operating expenses........           777             646
     Other operating expenses..............            66              70
                                                    -----           -----
          Total certain expenses...........         1,337           1,307
                                                    -----           -----
Revenues in excess of certain expenses.....     $   4,253       $   5,732
                                                =========       =========


  The accompanying notes are an integral part of this combined statement of
                        revenues and certain expenses.






                                     F-37

<PAGE>

 

                            NEW RETAIL PROPERTIES
         NOTES TO COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
                            (dollars in thousands)

1. BASIS OF PRESENTATION

   The statement of revenues and certain expenses relates to the operations of
   six properties (the 'New Retail Properties') which are expected to be
   acquired by First Washington Realty Limited Partnership (the 'Operating
   Partnership'), whose general partner is First Washington Realty Trust, Inc.
   The accompanying combined statement of revenues and certain expenses
   includes the accounts of the following shopping center properties, City
   Line Shopping Center located in Philadelphia, Pennsylvania, Four Mile Fork
   Shopping Center located in Fredericksburg, Virginia, Kings Park Shopping
   Center located in Burke, Virginia, Newtown Square Shopping Center located
   in Newtown Square, Pennsylvania, Northway Shopping Center located in
   Millersville, Maryland, and Shoppes of Graylyn located in Wilmington,
   Delaware. The accompanying combined financial statement includes the
   operations of these properties.

   Rental revenues and expenses are recorded using the accrual basis of
   accounting.

   The accompanying combined financial statement is not representative of the
   actual operations for the year presented as certain expenses which may not
   be comparable to the expenses expected to be incurred by the Company in the
   proposed future operations of the New Retail Properties have been excluded.
   The Company is not aware of any material factors relating to the New Retail
   Properties that would cause the reported financial information not to be
   necessarily indicative of future operating results. Expenses excluded
   consist of interest, depreciation and amortization and the following other
   costs which, in the opinion of management, are not directly related to the
   future operations of the New Retail Properties.


                                           NINE MONTHS         YEAR ENDED
                                         ENDED SEPTEMBER 30,   DECEMBER 31,
                                               1996               1995
                                               ----               ----
                                            (UNAUDITED)
Management fees........................      $     257         $     336
Leasing commissions....................      $     156         $      27
Non-recurring capital expenditures.....      $      51         $       0
Other..................................      $      85         $      81

2. OPERATING LEASES

   In addition to minimum rent, certain tenant leases provide for the
   reimbursement of certain operating expenses and/or percentage rent in the
   amount of a percentage of annual gross sales in excess of a specified base
   sales amount.


   Minimum rents presented for the nine months ended September 30, 1996 and the
   year ended December 31, 1995, contain straight-line adjustments for rental
   revenue increases or abatements in accordance with generally accepted
   accounting principles. The aggregate rental revenue increases (decreases)
   resulting from the straight-line adjustments for the nine months ended
   September 30, 1996 (unaudited) and the year ended December 31, 1995 was $(6)
   and $16, respectively.

   No individual tenant accounts for 10% or more of the total rents for the
   nine months ended September 30, 1996 or the year ended December 31, 1995.


   The New Retail Properties are leased to tenants under operating leases with
   expiration dates extending to the year 2013. Minimum future base rentals
   under noncancelable operating leases as of December 31, 1995 are
   approximately as follows:

1996............................................................  $   5,495
1997............................................................      5,159
1998............................................................      4,362
1999............................................................      3,338
2000............................................................      2,452
2001 and thereafter.............................................     10,309
                                                                     ------
                                                                  $  31,115
                                                                  =========

                                     F-38

<PAGE>

    


                      REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders
of First Washington Realty Trust, Inc.

     We have audited the combined statement of revenues and certain expenses
of the 1996(B) Acquisition Properties, as described in Note 1, for the year
ended December 31, 1995. This financial statement is the responsibility of
each of the respective 1996(B) Acquisition Properties' management. Our
responsibility is to express an opinion on this financial statement based on
our audit.

     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the statement of revenues and


     
certain expenses is free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statement. An audit also includes assessing the accounting
principles used and the significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

     The accompanying statement of revenues and certain expenses was prepared
for the purpose of complying with the rules and regulations of the Securities
and Exchange Commission for inclusion in the Form S-11 of First Washington
Realty Trust, Inc., and is not intended to be a complete presentation of the
1996(B) Acquisition Properties' revenues and expenses and may not be
comparable to results from future operations of the 1996(B) Acquisition
Properties.

     In our opinion, the financial statement referred to above presents
fairly, in all material respects, the revenues and certain expenses of the
1996(B) Acquisition Properties for the year ended December 31, 1995, in
conformity with generally accepted accounting principles.

                                            COOPERS & LYBRAND L.L.P.

Washington, D.C.
July 2, 1996

                                     F-39

<PAGE>

    

                        1996(B) ACQUISITION PROPERTIES
             COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
                            (dollars in thousands)

                                              SIX MONTHS      YEAR ENDED
                                            ENDED JUNE 30,   DECEMBER 31,
                                                    1996            1995
                                                    ----            ----
                                              (UNAUDITED)
Revenues:
     Minimum rents........................     $     774       $   1,946
     Tenant reimbursements................           176             407
     Other income.........................             1              --
                                                     ---           -----
          Total revenues..................           951           2,353
                                                     ---           -----

Certain expenses:
     Real estate taxes....................           112             287
     Recoverable operating expenses.......           105             192
     Other operating expenses.............             5              45
                                                       -              --
          Total certain expenses..........           222             524
                                                     ---             ---
Revenues in excess of certain expenses....     $     729       $   1,829
                                               =========       =========

  The accompanying notes are an integral part of this combined statement of
                        revenues and certain expenses.












                                     F-40

<PAGE>

 

                        1996(B) ACQUISITION PROPERTIES
         NOTES TO COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
                            (dollars in thousands)

1. BASIS OF PRESENTATION


   The  combined  statement  of  revenues  and certain  expenses  relates to the
   operations of the two 1996(B)  Acquisition  Properties which were acquired by
   First Washington  Realty Limited  Partnership (the 'Operating  Partnership'),
   whose general partner is First Washington Realty Trust, Inc. The accompanying
   combined  statement of revenues and certain expenses includes the accounts of
   Takoma Park Shopping Center located in Takoma Park,  Maryland (acquired April
   29, 1996) and Southside  Marketplace  Shopping  Center  located in Baltimore,
   Maryland (acquired June 7, 1996) for the period of time prior to acquisition.


   Rental  revenues  and  expenses  are  recorded  using  the  accrual  basis of
   accounting.

   The accompanying  combined  financial  statement is not representative of the
   actual operations for the year presented as certain expenses which may not be
   comparable  to the  expenses  expected  to be  incurred by the Company in the
   proposed future  operations of the 1996(B)  Acquisition  Properties have been
   excluded.  The Company is not aware of any material  factors  relating to the
   1996(B)  Acquisition  Properties  that  would  cause the  reported  financial
   information  not to be necessarily  indicative of future  operating  results.
   Expenses  excluded consist of interest,  depreciation and amortization of the
   following there costs which,  in the opinion of management,  are not directly
   related to the future operations of the 1996(B) Acquisition Properties.

                                          SIX MONTHS          YEAR ENDED
                                         ENDED JUNE 30,       DECEMBER 31,
                                             1996                1995
                                             ----                ----
                                          (UNAUDITED)
Management fees.....................       $      14          $      99
Leasing Commissions.................       $       0          $       6
Professional Fees...................       $       6          $     240

2. OPERATING LEASES

   In  addition  to  minimum  rent,   certain  tenant  leases  provide  for  the
   reimbursement  of certain  operating  expenses and/or  percentage rent in the
   amount of a percentage  of annual  gross sales in excess of a specified  base
   sales amount.

   There are no tenants  which  accounted for 10% or more of the total rents for
   the six months ended June 30, 1996 or the year ended December 31, 1995.

   The 1996(B)  Acquisition  Properties  are leased to tenants  under  operating
   leases with expiration dates extending to the year 2016.  Minimum future base
   rentals   noncancelable   operating  leases  as  of  December  31,  1995  are
   approximately as follows:

1996............................................................  $   1,161
1997............................................................      1,934
1998............................................................      1,918
1999............................................................      1,842
2000............................................................      1,784
2001 and thereafter.............................................     13,438
                                                                     ------
                                                                  $  22,077
                                                                  =========

                                     F-41

<PAGE>

 


NO PERSON HAS BEEN AUTHORIZED IN CONNECTION WITH THE OFFERING MADE
HEREBY TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN
THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS
MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR ANY
UNDERWRITER. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A
SOLICITATION OF ANY OFFER TO BUY ANY OF THE SECURITIES OFFERED HEREBY TO ANY
PERSON OR BY ANYONE IN ANY JURISDICTION IN WHICH IT IS UNLAWFUL TO MAKE SUCH
OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE
MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY DATE SUBSEQUENT TO THE DATE
HEREOF.

                                TABLE OF CONTENTS

                                                     PAGE
                                                     ----
Prospectus Summary...............................      1
Risk Factors.....................................      8
The Company......................................     19
Properties.......................................     21
Use of Proceeds..................................     33
Price Range of the Common Stock and
  Distributions..................................     33
Capitalization...................................     35
Selected Pro Forma and Historical Financial and
  Portfolio Information..........................     36
Management's Discussion and Analysis of Financial
  Condition and Results of Operations............     39
Management.......................................     46
Policies With Respect to Certain Activities......     55
Certain Relationships and Related Transactions...     59
Principal Stockholders...........................     60
Description of Capital Stock.....................     61
Shares Available for Future Sale.................     67
Certain Provisions of Maryland Law and the
  Company's Charter and Bylaws...................     68
Federal Income Tax Considerations................     71
Underwriting.....................................     85
Experts..........................................     86
Legal Matters....................................     86
Additional Information...........................     86
Glossary of Terms................................     87
Index to Financial Statements....................    F-1

                                1,500,000 SHARES

                                FIRST WASHINGTON
                               REALTY TRUST, INC.

                                  COMMON STOCK

                                   ----------
                                   PROSPECTUS
                                   ----------

                               Alex. Brown & Sons
                                  Incorporated

                            Friedman, Billings & Co.
                                      Inc.

                                 Tucker Anthony
                                  Incorporated

   
                                November 25, 1996
    





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