FIRST WASHINGTON REALTY TRUST INC
S-11/A, 1996-11-22
REAL ESTATE INVESTMENT TRUSTS
Previous: GREENWICH STREET CALIFORNIA MUNICIPAL FUND INC, DEF 14A, 1996-11-22
Next: INNKEEPERS USA TRUST/FL, 8-K, 1996-11-22




   

   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 22, 1996
                                                      REGISTRATION NO. 333-15423
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 ---------------
                                 Amendment No. 2
                                       to
                                    FORM S-11
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                                 ---------------
                       FIRST WASHINGTON REALTY TRUST, INC.
     (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS GOVERNING INSTRUMENTS)
                                 ---------------
                      4350 East-West Highway, Suite 400
                           Bethesda, Maryland 20814
                                (301) 907-7800
                   (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

                               William J. Wolfe
                    President and Chief Executive Officer
                      4350 East-West Highway, Suite 400
                           Bethesda, Maryland 20814
                                (301) 907-7800
                   (NAME AND ADDRESS OF AGENT FOR SERVICE)

                                  Copies to:

     R. Ronald Hopkinson, Esq.                      J. Warren Gorrell, Jr., Esq.
         LATHAM & WATKINS                               James E. Showen, Esq.
Suite 1300, 1001 Pennsylvania Ave.,                    HOGAN & HARTSON L.L.P.
      Washington, D.C. 20004                               Columbia Square
          (202) 637-2200                                555 13th Street, N.W.
                                                       Washington, D.C. 20004
                                                           (202) 637-5600

Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after the effective date of this Registration Statement.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [ ]
                                 ---------------
If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. [ ]      .

If this form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the Securities  Act,  please check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same  offering. [ ]        .

If delivery of the  prospectus is expected to be made
pursuant to Rule 434, please check the following box. [ ]
                                 ---------------
                      
    The  Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================
    

<PAGE>

   
                                                          SUBJECT TO COMPLETION
                                                              NOVEMBER 22, 1996
    


                                  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 21, 1996, the last reported sale price of the Common
stock on the NYSE was $21 3/4 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 ........    $                  $                             $
Total(3) .........    $                  $                             $
- ----------
<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 $375,000.

(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 $ , $ and $ ,
     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 , 1996.

 ALEX. BROWN & SONS
    INCORPORATED

                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

                                                                  TUCKER ANTHONY
                                                                   INCORPORATED


                  THE DATE OF THIS PROSPECTUS IS NOVEMBER   , 1996.


[RED HERRING LANGUAGE:]

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an  offer to buy nor shall there be any sale of these securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

<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       333,677
  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        18,948
  Stockholders' equity (deficit)........................   (15,160)     45,982      71,076        69,835        97,538

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 45.2%.



     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 drycleaning  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 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 180 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, Weiss Markets, T.J. Maxx, Ross Stores and Sony Theaters, each
occupy  in excess of 10% of the GLA at Valley  Centre.  Weiss  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 drycleaning  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.  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  would  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  estimated to be
approximately  $27.9 million ($32.1 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  $2.5 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 21, 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  21,  1996,  the  closing  sale price of the  Common  Stock as
reported  on the  NYSE was $21 3/4 per  share.  As of  November  21,  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          18,948
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         114,226
Accumulated distributions in excess of earnings...................................         (16,758)        (16,758)
                                                                                           --------        --------
    Total stockholders' equity....................................................          69,835          97,538
                                                                                           --------        --------
        Total capitalization......................................................        $269,754        $328,462
                                                                                          =========       =========
<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....................           333,677
 Mortgage and other notes
 payable.........................           186,976
 Exchangeable Debentures.........            25,000
 Total liabilities...............           217,191
 Minority interest(3)............            18,948
 Stockholders' equity
 (deficit).......................            97,538

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 51.5%, and the ratio of the
Company's  debt  (excluding  the   Exchangeable   Debentures)  to  total  market
capitalization will be approximately 45.2%. 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(2)          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 180 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.

     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

                                      68
<PAGE>

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,  (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.

                                      69
<PAGE>

     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.

     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


                                      70
<PAGE>

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
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.'

                                      71
<PAGE>

     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  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 

                                      72
<PAGE>

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.

     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,  

                                       73
<PAGE>

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.

     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 

                                      74
<PAGE>

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 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 

                                      75
<PAGE>

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'),  through their  Representatives,
Alex.  Brown & Sons  Incorporated,  Friedman,  Billings,  Ramsey & Co., Inc. and
Tucker Anthony  Incorporated  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........................
      Friedman, Billings, Ramsey & Co., Inc..................
      Tucker Anthony Incorporated............................
                                                                --------- 
      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  Representatives  of 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 $     per
share.  The Underwriters  may allow,  and such dealers may reallow, a concession
not in excess of  $     per share  to certain  other  dealers.  After the public
offering,  the offering  price and  other selling  terms may  be changed  by the
Representatives of 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 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, the combined
statement of revenues and certain expenses of the 1996(B) Acquisition Properties
and the financial  statement  schedules  listed in Item 35(a)3  included in this
Form S-11,  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, income 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 the  Principals  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 $20.00  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       2,571(C)        4,441
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   $  58,708      $  333,677
                                                                         ==========   =========      ==========



                              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       6,375(B)       18,948
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      27,688(F)      114,226
  Accumulated distributions in excess of earnings......................     (16,758)         --         (16,758)
                                                                            -------      ------         ------- 
       Total stockholders' equity......................................      69,835      27,703          97,538
                                                                             ------      ------         -------
       Total liabilities and stockholders' equity......................  $  274,969   $  58,708      $  333,677
                                                                         ==========   =========      ==========

</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....  $116,486
Less Preferred Stockholder liquidation preference....................   (57,855)
Less Preferred Unitholders liquidation preference....................   (10,530)
                                                                       -------- 
Equity available for Common Unitholders..............................    48,101
Common Minority interest ownership %.................................      17.5%
Common Minority interest ownership...................................     8,418
Preferred Minority interest ownership................................    10,530
                                                                       --------
ProForma Minority Interest...........................................  $ 18,948
                                                                       ========
</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 $20.00 per share.......................  $   30,000
        Transaction costs associated with the sale of Common Stock.........................      (2,070)
                                                                                                 ------ 
        Net Proceeds.......................................................................      27,930
        Purchase of the New Retail Properties..............................................     (18,794)
        Repayment of Mortgage Debt.........................................................      (4,690)
        Property expansion expenditures....................................................      (1,875)
                                                                                                 ------ 
                                                                                              $   2,571
                                                                                              =========
</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 ($27,915) plus the issuance
       of approximately 300,000 Common Units ($6,148) less the amounts
       allocated to minority interests ($6,375).


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   , 1996

<PAGE>
                    
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 30. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     Set forth  below is an  estimate of the  amount of fees  and expenses to be
incurred in connection with  the issuance and  distribution of  the Common Stock
registered hereby:

   
SEC Registration Fee............................................  $ 11,238
NASD Filing Fee.................................................  $  4,209
Printing and Mailing Costs......................................  $125,000
Legal Fees and Expenses.........................................  $150,000
Accounting Fees and Expenses....................................  $ 50,000
Blue Sky Fees and Expenses (including Fees of Counsel)..........  $  7,500
Transfer Agent and Registrar Fees...............................  $  5,000
Miscellaneous...................................................  $ 22,053
                                                                  -------- 
       Total....................................................  $375,000
                                                                  ========
_________
* To be completed by amendment.
    

ITEM 31. SALES TO SPECIAL PARTIES

     See Item 32 below.

ITEMS 32. RECENT SALES OF UNREGISTERED SECURITIES

     (a) Securities sold

     The  following  table  sets forth  the date  of sale,  title and  amount of
unregistered securities sold by the Company since its incorporation on April 25,
1994:

   DATE OF
    SALE          TITLE              AMOUNT
    ----          -----              ------
  04/28/94   Common Stock              100 shares
  06/27/94   Common Stock        1,574,359 shares
  06/27/94   Preferred Stock     1,920,000 shares   
  06/27/94   Preferred Units       352,000 units
  06/27/94   Common Units          347,056 units
  06/01/95   Common Units           95,877 units
  06/30/95   Preferred Stock       358,000 shares
  11/15/95   Preferred Stock        36,189 shares
  01/04/96   Common Units          120,785 units
  03/20/96   Common Units          183,545 units
  03/20/96   Preferred Units        69,215 units


     (b) Underwriters and other purchasers

         i. April 28, 1994 Sales.  Underwriters  were not retained in connection
     with the sale of these securities. These shares were 'founders shares' sold
     to officers and directors of the Company.

         ii. June 27, 1994 Sales. Friedman, Billings, Ramsey & Co., Inc. ('FBR')
     acted as placement agent and as the initial  purchaser with respect to such
     sales of Common  Stock  and  Preferred  Stock.  Such  sales  were made in a
     private placement to 'accredited investors.' Underwriters were not retained
     in connection  with the sale of the Common Units and Preferred  Units.  The
     Preferred  Units were  issued to the  sellers of Davis  Ford  Crossing  and
     Mayfair  Shopping  Center, 'accredited  investors.'  The Common  Units were
     issued to certain  investors in the  partnership that owned  certain of the
     properties that were transferred to the Company at its formation.

 
                                    II-1
<PAGE>


        iii. June 1, 1995 Sales.  Underwriters  were not retained in connection
     with the sale of these  securities.  These units were sold to the seller of
     Festival at Woodholme Shopping Center, an 'accredited investor.'
 
        iv. June 30, 1995 Sales.  Underwriters  were not retained in connection
     with the sale of these securities.  These shares were issued to the sellers
     of The UDR Properties, 'accredited investors.'

         v.  November  15,  1995  Sales.   Underwriters  were  not  retained  in
     connection with the sale of these  securities.  These shares were issued to
     the seller of Firstfield Shopping Center, an 'accredited investor.'

         vi. January 4, 1996 Sales. Underwriters were not retained in connection
     with the sale of these  securities.  These units were sold to the seller of
     Stefko  Boulevard  Shopping  Center and 15th,  Allen  Shopping  Center,  an
     'accredited investor.'

         vii. March 20, 1996 Sales. Underwriters were not retained in connection
     with the sale of these  securities.  These units were sold to the seller of
     Clopper's Mill Village Shopping Center, an 'accredited investor.'

     (c) Consideration


         i.  April 28, 1994 Sales. The aggregate offering price of the shares of
     Common  Stock was $100. There were no underwriting discounts or commissions
     with respect to such securities.

        ii. June 27, 1994 Sales.

         a) The Company  received  approximately  $73.0 million in consideration
     for the sale of 1,282,051  shares of Common Stock and  1,920,000  shares of
     Convertible   Preferred  Stock.  As  compensation  for  acting  as  initial
     purchaser and placement  agent in connection  with the sale of such shares,
     FBR  received  from the Company an initial  purchaser  discount,  placement
     agent fees and a financial  advisory fee which totalled $5.0 million in the
     aggregate.  The shares of Common Stock and Convertible Preferred Stock were
     sold to 'accredited investors'.

         b)  189,744  shares  of Common  Stock  were  issued  to four  executive
     officers and directors of the Company in exchange for the  contribution  of
     promissory  notes (the 'FWM Notes')  having a value of  approximately  $3.7
     million.  No underwriting  fees or commissions were paid in connection with
     the issuance of such shares.

         c) 102,564  shares of Common  Stock  were  issued to  Farallon  and its
     affiliates in consideration for Farallon's  agreement to fund approximately
     $2.0 million of the expenses of the June 1994 Offering. Concurrent with the
     issuance  of such  shares the  Company  also made a cash  reimbursement  of
     approximately $1.1 million to Farallon.

         d) The Preferred  Units were issued,  in addition to debt assumption of
     $16.3 million,  in consideration  for the purchase of two shopping centers.
     These units were valued, at such time, at $8.8 million.

         e) The Common Units were issued in consideration for certain properties
     transferred to the Company at the time of its  formation.  These units were
     valued, at such time, at approximately $6.8 million.

         iii.  June 1, 1995  Sales.  These  units were  issued in  exchange  for
     property  having a value of  approximately  $1.6  million,  net of  assumed
     indebtedness.  There were no  underwriting  discounts or  commissions  with
     respect to such securities.

         iv. June 30, 1995 Sales.  These  shares were  issued,  in addition to a
     cash payment of $12.2 million,  in  consideration  for the UDR  Properties.
     These  shares were valued,  at such time,  at $8.1  million.  There were no
     underwriting discounts or commissions with respect to such securities.

         v. November 15, 1995 Sales.  These shares were issued, in addition to a
     seller  purchase  note of $2.5 million and a cash  payment of $100,000,  in
     consideration for the purchase of Firstfield Shopping Center.  These shares
     were valued,  at such time,  at $0.8  million.  There were no  underwriting
     discounts or commissions with respect to such securities.

         vi. January 4, 1996 Sales.  These  units  were  issued,  in addition to
     cash payments  of  $47.1  million,  in  consideration  for the  purchase of
     two  shopping  centers.  These  units  were  valued,   at  such  time,   at

                                    II-2
<PAGE>

     approximately  $2.2  million.  There  were  no  underwriting  discounts  or
     commissions  with respect to such securities.

         vii.  March 20, 1996 Sales.  These units were issued,  in addition to a
     cash  payment  of $14.5  million,  in  consideration  for the  purchase  of
     Clopper's Mill Village  Shopping Center.  These units were valued,  at such
     time,  at  approximately  $3.5  million  (Common  Units)  and $1.7  million
     (Preferred Units).

     (d) Exemption from registration claimed.

     Each of the transactions is exempt from registration pursuant to Section
4(2) of the Securities Act of 1933, as amended (the 'Act').

         (e) Terms of Conversion

         The  Preferred  Units  are   exchangeable  for  Preferred  Stock  on  a
     one-for-one  basis.  The Common Units are  exchangeable,  at the  Company's
     option,  for cash equal to the fair market value of a share of Common Stock
     at the time of  exchange  or one  share of  Common  Stock.  Holders  of the
     Convertible Preferred Stock have the right, exercisable on or after May 31,
     1999, to convert shares of Convertible  Preferred Stock (with each share of
     Convertible  Preferred Stock valued at the current  Liquidation  Preference
     Amount of $25.00 per share)  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.


ITEM 33. LIMITATION OF LIABILITY AND INDEMNIFICATION OF DIRECTORS AND OFFICERS
    
     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 who is made a party to the  proceeding  by reason of his service in that
capacity 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 and who is made a
party to the proceeding by reason of his service in that  capacity.  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  determined

                                    II-3

<PAGE>

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.

     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  judgement or mistakes of fact or law or any act or omission
if the Company acted in good faith.

     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.

ITEM 34. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED

     Not applicable.

ITEM 35. FINANCIAL STATEMENTS AND EXHIBITS

(a) FINANCIAL STATEMENTS.
    1.   See Index to Financial Statements on F-1.
    2.   Report of Independent Accountants.
    3.   Financial Statement Schedules
             Schedule II--Variation and Qualifying Accounts.
             Schedule III--Real Estate Investments and Accumulated Depreciation.

(b) EXHIBITS.
                                    
   
    1.1   Form of Underwriting  Agreement(9)
    

    3.1   Articles  of  Incorporation  of  the  Company(1)

    3.2   Bylaws of the  Company(1)

   
    5     Opinion of Ballard Spahr Andrews & Ingersoll  regarding  legality(9)

    8     Opinion of Latham & Watkins  regarding tax matters(9)
    

   10.1   First Amended and Restated  Agreement of Limited  Partnership of First
          Washington Realty Limited Partnership(1)

   10.2   Negotiable Promissory Note between First Washington  Management,  Inc.
          and Stuart D. Halpert(1)

   10.3   Negotiable Promissory Note between First Washington  Management,  Inc.
          and William J. Wolfe(1)

   10.4   Negotiable Promissory Note between First Washington  Management,  Inc.
          and Jack Spector(1)

   10.5   Negotiable Promissory Note between First Washington  Management,  Inc.
          and Lester Zimmerman(1)

   10.6   Term Loan Note dated June 27, 1994 in the  approximate  amount of $4.8
          million from First Washington  Realty Limited  Partnership in favor of
          First State Plaza Associates L.P.(1)

                                    II-4
<PAGE>

(b)EXHIBITS--(Continued)

   10.7   Indenture of Mortgage,  Deed of Trust,  Security Agreement,  Financing
          Statement,  Fixture Filing and Assignment of Leases and Rents dated as
          of  June  27,  1994,  between  JFD  Limited  Partnership,  Greenspring
          Associates Limited  Partnership and FW-Byrans Road Limited Partnership
          as mortgagors, trustors and debtors, Nomura Asset Capital Corporation,
          as mortgagee,  beneficiary,  and secured party,  and Douglas J. Mathis
          and Kelly M. Wrenn, as individual trustees(1)

   10.8   Promissory  Note in the  principal  amount of $38.5 million dated June
          27,  1994  from  the  Company  in  favor  of  Nomura   Asset   Capital
          Corporation(1)

   10.9   Cash  Collateral  Account  Security,  Pledge and Assignment  Agreement
          among  JFD  Limited   Partnership,   Greenspring   Associates  Limited
          Partnership and FW-Bryans Road Limited  Partnership as borrowers,  and
          Nomura Asset Capital Corporation, as Lender(1)

   10.10  The 1994 Stock Option Plan of First  Washington  Realty  Trust,  Inc.,
          First  Washington  Realty  Limited  Partnership  and First  Washington
          Management, Inc.(1)

   
   10.11  Employment  Contract,  dated June 30,  1996,  between  the Company and
          Stuart D. Halpert(9)

   10.12  Employment  Contract,  dated June 30,  1996,  between  the Company and
          William J. Wolfe(9)
    

   10.13  Indemnity,  Pledge and Security  Agreement dated June 27, 1994 between
          the Operating Partnership, Stuart D. Halpert, William J. Wolfe, Lester
          Zimmerman and Jack E. Spector(1)

   10.14  Term Loan Agreement  dated as of June 27, 1994 between the Company and
          First State Plaza Associates Limited Partnership(1)

   10.15  Stock Option Agreement between the Company and William J. Wolfe(2)

   10.16  Stock Option Agreement between the Company and Stuart D. Halpert(2)

   10.17  Stock   Option   Agreement   between   the   Company  and  Jeffrey  S.
          Distenfeld(2)

   10.18  Stock Option Agreement between the Company and James Blumenthal(2)

   10.19  Stock Option Agreement between the Company and James G. Pound(2)

   10.20  Stock Option Agreement between the Company and Stanley T. Burns(2)

   10.21  Stock Option Agreement between the Company and Matthew J. Hart(2)

   10.22  Stock Option Agreement between the Company and William J. Russell(2)

   10.23  Stock Option Agreement between the Company and Heywood Wilansky(2)

   10.24  Purchase  Agreement dated March 30, 1995, between the First Washington
          Realty Trust, Inc. and United Dominion Realty Trust, Inc.(1)

   10.25  Contribution  Agreement  dated May 3, 1995  between  First  Washington
          Realty Limited  Partnership and Stewart J. Greenebaum,  Samuel G. Rose
          and Woodholme Center, Inc., all of the general and limited partners of
          Woodholme Properties Limited Partnership(1)

   10.26  Real  Estate  Purchase  Agreements  dated  May 1, 1995  between  First
          Washington  Realty  Trust,  Inc.  and United  Dominion  Realty  Trust,
          Inc.(3)

   10.27  Form of Registration  Rights Agreement between First Washington Realty
          Trust, Inc. and United Dominion Realty Trust, Inc.(4)

   10.28  Real Estate  Purchase  Agreement  dated August 18, 1995 between  First
          Washington  Realty Limited  Partnership and Kenhorst Plaza Associates,
          L.P.(4)

                                    II-5
<PAGE>

(b)EXHIBITS--(Continued)

   10.29  Deed of Trust and  Security  Agreement  dated  October 6, 1995 between
          First Washington Realty Limited  Partnership and Lutheran  Brotherhood
          and Deed of Trust Note of even date therewith.(4)

   10.30  Real Estate Purchase Agreement dated November 15, 1995, by and between
          First  Washington  Realty  Trust,  Inc. and  Firstfield  Center Duncan
          Limited Partnership.(5)

   10.31  Contribution  Agreement  dated  October 30, 1995, by and between First
          Washington Realty Limited  Partnership and Carriage Associates Limited
          Partnership.(5)

   10.32  Purchase  Money Deed of Trust dated  November 15, 1995, by and between
          First  Washington  Realty Limited  Partnership  and Army and Air Force
          Mutual Aid Association.(5)

   10.33  Mortgage,  Assignment of Leases and Rents and Security Agreement dated
          January  4,  1996,  by  and  between  Allenbeth   Associates   Limited
          Partnership  (First  Washington Realty Trust, Inc. is the sole general
          partner) and Nomura Asset Capital Corporation.(5)

   10.34  Real Estate Purchase  Agreement dated February 1, 1996, by and between
          First   Washington   Realty  Limited   Partnership  and  Centre  Ridge
          Development L.P.(6)

   10.35  Agreement  to Sell Real Estate  dated March 28,  1996,  by and between
          First  Washington  Realty  Limited  Partnership  and Super  Fresh Food
          Markets of Virginia, Inc.(6)

   10.36  Contribution  Agreement dated March 20, 1996 (effective as of March 1,
          1996), by and between First Washington Realty Limited  Partnership and
          Brian G.  McElwee,  Richard  W.  Ireland,  John H.  Donegan,  Stacy C.
          Hornstein, Sweet Gum Tree, L.L.C. and Wendy A. Seher.(6)

   10.37  Amendment and  Restatement  of Deed of Trust,  Assignment and Security
          Agreement  dated March 21, 1996 by and between  Clopper's Mill Village
          Center,   L.C.,  Timothy  R.  Casgar  and  Margaret   Everson-Fischer,
          Trustees, and Jackson National Life Insurance Company.(6)

   10.38  Credit Line Deed of Trust and Security  Agreement dated March 28, 1996
          by and between First  Washington  Realty Limited  Partnership,  Sam T.
          Beale and Barry  Musselman,  as  Trustees,  and  South  Trustees,  and
          SouthTrust Bank of Alabama, N.A.(6)

   10.39  Real Estate  Purchase  Agreement dated October 23, 1995 by and between
          First  Washington  Realty Limited  Partnership  and 6875 New Hampshire
          Avenue Partnership.(7)

   10.40  Purchase  Money Deed of Trust and Security  Agreement  dated April 24,
          1996 by and between First  Washington  Realty Limited  Partnership and
          Nicoletta R. Parker and Margaret H. Blewitt, as Trustees.(7)

   10.41  Purchase Agreement dated April 4, 1996 by and between First Washington
          Realty  Limited  Partnership  and Michael F.  Klein,  Philip E. Klein,
          Jeffrey F. Klein,  George Arconti,  Professional Real Estate Services,
          Inc., H.S. Taylor White, Rick C. Klein and William S. Berman.(7)

   10.42  Indemnity  Deed of Trust,  Security  Agreement and Assignment of Rents
          and Leases  dated June 28, 1995 by and between  Southside  Marketplace
          Limited   Partnership  in  favor  of  Fleet  Management  and  Recovery
          Corporation.(7)

   10.43  First Washington Realty Trust, Inc. Restricted Stock Plan.(7)

   10.44  The  Contingent  Stock  Agreement  dated June 30,  1996 by and between
          First Washington Realty Trust, Inc. and William J. Wolfe.(7)

   10.45  The  Contingent  Stock  Agreement  dated June 30,  1996 by and between
          First Washington Realty Trust, Inc. and Stuart D. Halpert.(7)

                                    II-6
<PAGE>

(b)EXHIBITS--(Continued)

   10.46  Restricted  Stock  Agreement  dated June 30, 1996 by and between First
          Washington Realty Trust, Inc. and William J. Wolfe.(7)

   10.47  Restricted  Stock  Agreement  dated June 30, 1996 by and between First
          Washington Realty Trust, Inc. and Stuart D. Halpert.(7)

   
   10.48  Contribution   Agreement   dated  October  21,  1996  by  and  between
          Continental Realty Investor Corp., JHP Development  Company,  Inc., J.
          Mark Shapiro,  John A. Luetkemeyer,  Jr., James Stone Trustee for Mary
          Luetkemeyer,  James Stone Trustee for Julia  Luetkemeyer,  James Stone
          Trustee for Anne Luetkemeyer, Tripec Associates, L.P., Herbert Rochlin
          and JHJ Investment  Limited  Partnership and  First Washington  Realty
          Limited Partnership.(9)

   10.49  Contribution  Agreement dated October 22, 1996, by and between Isadore
          Shooster,  Harry Shooster,  Donald  Shooster,  David Shooster,  Daniel
          Shooster,  Myra Gerson,  Richard and Helaine Gordon, David and Michele
          Saland and Fairless Hills S.C.  Associates and First Washington Realty
          Limited Partnership.(9)

   10.50  Real Estate  Purchase  Agreement dated October 15, 1996 by and between
          Graylyn Shopping Center  Associates,  L.P. and First Washington Realty
          Limited Partnership.(9)

   10.51  Real Estate  Purchase  Agreement  dated October 3, 1996 by and between
          VOL  Properties   Corporation  and  First  Washington  Realty  Limited
          Partnership.(9)

   10.52  Real Estate  Purchase  Agreement  dated  September  23,  1996,  by and
          between Newtown Square  Associates,  L.P. and First Washington  Realty
          Limited Partnership.(9)

   10.53  Contribution  Agreement dated  October 22, 1996 by  and  between Kings
          Park Associates and First Washington Realty Limited Partnership.(9)

   12     Computation of the Company's Ratio of Earnings to Fixed Charges(9)

   21     List of Subsidiaries(9)

   24.1   Consent of Latham & Watkins (included in Exhibit 8)(9)

   24.2   Consent  of   Ballard   Spahr   Andrews  &   Ingersoll   (included  in
          Exhibit 5)(9)

   24.3   Consent of Coopers & Lybrand L.L.P.(9)

   25     Power of Attorney(9)

   27     Financial Data Schedule(9)
- ----------
(1) Previously filed with the Company's Registration Statement on Form S-11,
    file No. 33-83960, and incorporated herein by reference.
    

(2) Previously filed with the Company's annual report on Form 10-K on March
    31, 1995 and incorporated herein by reference.

(3) Previously filed with the Company's Registration Statement on Form S-11,
    file No. 33-93188, and incorporated herein by reference.

(4) Previously filed with the Company's Quarterly Report on Form 10-Q on
    November 11, 1995 and incorporated herein by reference.

(5) Previously filed with the Company's Current Report on Form 8-K on
    January 19, 1996 and incorporated herein by reference.

(6) Previously filed with the Company's Current Report on Form 8-K on April 1,
    1996 and incorporated herein by reference.

(7) Previously filed with the Company's Registration Statement on Form S-3,
    file No. 333-4966, and incorporated herein by reference.

                                    II-7
<PAGE>

(8) Previously filed with the Company's Registration Statement on Form S-11, 
    file No. 333-15423, and incorporated herein by reference.

   
(9) Filed herewith.
    


ITEM 36. UNDERTAKINGS

     The  undersigned Registrant hereby undertakes that:

          (1) For purposes of  determining  any liability  under the  Securities
     Act, the information  omitted from the form of prospectus  filed as part of
     this  registration  statement in reliance upon Rule 430A and contained in a
     form of prospectus  filed by the  registrant  pursuant to Rule 424(b)(1) or
     (4) or 497(h) under the  Securities  Act shall be deemed to be part of this
     registration statement as of the time it was declared effective.

          (2) For the purpose of determining  any liability under the Securities
     Act, each post-effective amendment that contains a form of prospectus shall
     be deemed to be a new  registration  statement  relating to the  securities
     offered therein,  and the offering of such securities at that time shall be
     deemed to be the initial bona fide offering thereof.

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

                                    II-8
<PAGE>
 

                      REPORT OF INDEPENDENT ACCOUNTANTS



     In connection with our audits of the consolidated  financial  statements of
First Washington Realty Trust, Inc. and Subsidiaries as of December 31, 1995 and
1994 and for each of the three  years in the period  ended  December  31,  1995,
which  financial  statements  are included in the S-11, we have also audited the
financial statement schedules listed in Item 35(a)3 herein.

     In our opinion,  these financial  statement  schedules,  when considered in
relation to the basic  financial  statements  taken as a whole,  in all material
respects, the information required to be included therein.



                                            COOPERS & LYBRAND L.L.P.



Washington, D.C.
February 9, 1996






                                    II-9

<PAGE>

 
                     FIRST WASHINGTON REALTY TRUST, INC.
                SCHEDULE II--VARIATION AND QUALIFYING ACCOUNTS
             FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>
                                                 BALANCE AT        ADDITIONS        DEDUCTION
                                                  BEGINNING    CHARGED TO BAD         AMOUNTS     BALANCE AT
DESCRIPTION                                         OF YEAR     DEBT EXPENSE      WRITTEN OFF    END OF YEAR
- -----------                                         -------     ------------      -----------    -----------
<S>                                               <C>              <C>              <C>            <C>      
Allowance for Doubtful Accounts:
Year Ended December 31, 1995..................       $391           $483             $(456)         $418
Year Ended December 31, 1994..................       $185           $941             $(735)         $391
Year Ended December 31, 1993..................       $557           $318             $(690)         $185
</TABLE>

                                    II-10

<PAGE>

 


                          FIRST WASHINGTON REALTY TRUST
       SCHEDULE III -- REAL ESTATE INVESTMENTS AND ACCUMULATED DEPRECIATION
                                DECEMBER 31, 1995

                              (dollars in thousands)
<TABLE>
<CAPTION>


                                                                                          CAPITALIZED      GROSS AMOUNTS AT
                                                                      INITIAL COST         SUBSEQUENT      WHICH CARRIED AT
                                                                  --------------------         TO         THE CLOSE OF PERIOD
                                                                           BUILDINGS &    ACQUISITION-   ---------------------
PROPERTY                    LOCATION               ENCUMBRANCES   LAND     IMPROVEMENTS   IMPROVEMENTS   LAND     IMPROVEMENTS
- --------                    --------               ------------   ----     ------------   ------------   ----     ------------
<S>                        <C>                    <C>            <C>      <C>            <C>            <C>       <C>
Retail:
  Brafferton(3)             Garrisonville, VA             --      $1,595      $6,385        $  33   $   1,595   $   6,418
  Bryans Road(1)            Bryans Road, MD              150       1,214       3,314        3,692       1,230       7,006
  Capital Corner            Landover, MD               3,587         966           0        3,410         989       3,410
  Chesapeake Bagel
    Building                Alexandria, VA               734         191         804          627         192       1,431
  Clinton Square            Clinton, MD                1,313         242       1,437          117         251       1,554
  4483 Connecticut          Washington, DC               626          91         932          140          95       1,072
  Colonial Square           York, PA                   1,530         639       1,678          131         646       1,809
  Davis Ford Crossing       Manassas, VA              38,500       2,574      10,092           42       2,574      10,134
  First Field               Gaithersburg, MD           2,520         699       2,797            1         699       2,798
  First State Plaza(1)      New Castle, DE             4,308       2,575      10,358          415       2,575      10,773
  Fox Mill                  Reston, VA                25,000       2,752      11,019           14       2,752      11,033
  Georgetown Shops(4)       Washington, D.C.           1,655         949       3,174          279         970       3,453
  Glen Lea                  Richmond, VA              14,163         757       3,027            9         757       3,036
  Hanover Village           Mechanicsville, VA           (5)       1,081       4,323            3       1,081       4,326
  James Island(1)           Charleston, SC                --       1,321       2,758          356       1,324       3,114
  Kenhorst Plaza            Reading, PA                   --       2,253       9,013            0       2,253       9,013
  Laburnum Park             Richmond, VA                 (5)       1,194       4,774            0       1,194       4,774
  Laburnum Square           Richmond, VA                 (5)       1,104       4,418            4       1,104       4,422
  Mayfair                   Philadelphia, PA           7,440       2,463       9,860           24       2,463       9,884
  Penn Station(2)           District Heights, MD       3,500       4,275           0       21,129       4,285      21,129


<CAPTION>


                                       ACCUMULATED      DATE OF       DATE     DEPRECIABLE
PROPERTY                      TOTAL    DEPRECIATION   CONSTRUCTION  ACQUIRED      LIVES
- --------                      -----    -------------  ------------  --------      -----
<S>                         <C>         <C>          <C>           <C>           <C>         
Retail:
  Brafferton(3)             $   8,013   $     306       1974        1994            31.5
  Bryans Road(1)                8,236       1,024       1972        1990            31.5
  Capital Corner                4,399       1,103       1987        1986            31.5
  Chesapeake Bagel
    Building                    1,623         546      1800's       1983            31.5
  Clinton Square                1,805         585       1979        1984            31.5
  4483 Connecticut              1,167         314       1954        1986            31.5
  Colonial Square               2,455         337       1955        1990            31.5
  Davis Ford Crossing          12,708         484       1988        1994            31.5
  First Field                   3,497          11       1978        1995            31.5
  First State Plaza(1)         13,348         522       1988        1994            31.5
  Fox Mill                     13,785         526       1988        1994            31.5
  Georgetown Shops(4)           4,423       1,141      1800's     1983-1989         31.5
  Glen Lea                      3,793          48       1969        1995            31.5
  Hanover Village               5,407          69       1971        1995            31.5
  James Island(1)               4,438         578       1967        1990            31.5
  Kenhorst Plaza               11,266          60       1990        1995            31.5
  Laburnum Park                 5,968          76       1988        1995            31.5
  Laburnum Square               5,526          70       1975        1995            31.5
  Mayfair                      12,347         471       1988        1994            31.5
  Penn Station(2)              25,414       4,206       1989        1986            31.5

                               

<PAGE>


<CAPTION>

<S>                         <C>                         <C>         <C>         <C>         <C>         <C>          <C>
  P.G. Co. Comm & Tech Pk.  Beltsville, MD                  4,150       1,309         972        5,272       1,342       6,244
  Potomac Plaza             Woodbridge, VA                  3,656         795       4,235          746         733       4,981
  Rosecroft                 Temple Hills, MD                2,000         664       2,723        2,207         688       4,930
  Shoppes of Kildaire       Cary, NC                        7,998       2,202       8,833          520       2,208       9,353
  Thieves Market            Alexandria, VA                    734         246       1,065          111         247       1,176
  Valley Center(1)          Owings Mills, MD                    0       4,719      18,937          153       4,719      19,090
  Festival At Woodholme     Baltimore, MD                  11,671       2,915      11,660           80       2,915      11,740
Multi-family:
  Branchwood Apts.          Charleston, SC                  2,121         142       2,521          161         144       2,682
  Broadmoor Apts.           Charleston, SC                  3,826         387       4,396          491         395       4,887
                                                            -----         ---       -----          ---         ---       -----

                                                        $ 141,182   $  42,314   $ 145,505    $  40,167   $  42,420   $ 185,672
                                                        =========   =========   =========    =========   =========   =========



<CAPTION>
<S>                         <C>         <C>         <C>         <C>             <C>
  P.G. Co. Comm & Tech Pk.      7,586       1,886       1985        1985            31.5
  Potomac Plaza                 5,714       1,335       1963        1985            31.5
  Rosecroft                     5,618       1,367       1963        1985            31.5
  Shoppes of Kildaire          11,561       2,666       1986        1986            31.5
  Thieves Market                1,423         268       1946        1986            31.5
  Valley Center(1)             23,809         911       1987        1994            31.5
  Festival At Woodholme        14,655         216       1986        1995            31.5
Multi-family:
  Branchwood Apts.              2,826         618       1989        1989            27.5
  Broadmoor Apts.               5,282       1,031       1990        1990            27.5
                                -----       -----       ----        ----            ----
                            $ 228,092   $  22,775
                              =======      ======

</TABLE>
    ____________
    (1) These properties are also encumbered by first deeds of trust as
    collateral for the $38,500,000 Nomura mortgage loan.

    (2) This property (phase 1 only) also serves as collateral for the
    $25,000,000 Exchangeable Debentures.
     
    (3) This property serves as collateral for the line of credit.

    (4) Consists of five locations in the shopping district of Georgetown in
    Washington, D.C.

    (5) These properties are also encumbered by first deeds of trust as
    collateral for a $14,163,000 mortgage loan.

   
                                    II-11

<PAGE>

   
                                  SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant has duly caused this Amendment No. 2 to Registration  Statement to be
signed on its behalf by the undersigned,  thereunto duly authorized, in the City
of Bethesda, State of Maryland on November   , 1996.


                                          FIRST WASHINGTON REALTY TRUST, INC.

                                          By: /S/ WILLIAM J. WOLFE
                                              ------------------------------
                                              William J. Wolfe
                                              President and Chief Execuitve
                                              Officer


     Pursuant to the  requirements of the Securities Act of 1933, this Amendment
No. 2 to Registration  Statement has been signed below by the following  persons
in the capacities and on the dates indicated.
     
<TABLE>
<CAPTION>

      SIGNATURE                         TITLE                                DATE
      ---------                         -----                                ----
<S>                            <C>                                       <C>
STUART D. HALPERT*             Chairman of the Board of Directors        November   , 1996
- ------------------------
Stuart D. Halpert

/s/ WILLIAM J. WOLFE           President, Chief Executive Officer,       November   , 1996
- ------------------------         Director
William J. Wolfe                            

LESTER ZIMMERMAN*              Executive Vice President, Director        November   , 1996
- ------------------------
Lester Zimmerman

JAMES G. BLUMENTHAL*           Chief Financial Officer                   November   , 1996
- ------------------------
James G. Blumenthal

STANLEY T. BURNS*              Director                                  November   , 1996
- ------------------------
Stanley T. Burns

MATTHEW J. HART*               Director                                  November   , 1996
- ------------------------
Matthew J. Hart

WILLIAM M. RUSSELL*            Director                                  November   , 1996
- ------------------------
William M. Russell

HEYWOOD WILANSKY*              Director                                  November   , 1996
- ------------------------
Heywood Wilansky


*By /s/ William J. Wolfe
- ------------------------
   William J. Wolfe
   Attorney-in-Fact

</TABLE>
    

                                    II-12



                                                                     Exhibit 1.1



                                1,500,000 Shares
                       FIRST WASHINGTON REALTY TRUST, INC.
                            (a Maryland corporation)


                                  Common Stock
                           ($.01 Par Value per share)


                             UNDERWRITING AGREEMENT

                                November __, 1996


ALEX. BROWN & SONS INCORPORATED
FRIEDMAN, BILLINGS, RAMSEY
  & CO., INC.
TUCKER ANTHONY INCORPORATED
As Representatives of the
    Several Underwriters
c/o Alex. Brown & Sons Incorporated
135 East Baltimore Street
Baltimore, Maryland  21202

Ladies and Gentlemen:

     First  Washington   Realty  Trust,   Inc.,  a  Maryland   corporation  (the
"Company"),  subject to the terms and conditions stated herein, proposes to sell
to the several Underwriters (the "Underwriters")  named in Appendix I hereto for
whom you are acting as representatives (the  "Representatives")  an aggregate of
1,500,000  shares of the Company's  Common Stock,  $.01 par value per share (the
"Firm Shares").  The respective amounts of the Firm Shares to be so purchased by
the  several  Underwriters  are set forth  opposite  their  names in  Appendix I
hereto.  The  Company  also  proposes  to sell at the  Underwriters'  option  an
aggregate of up to 225,000  additional shares of the Company's Common Stock (the
"Optional Shares") as set forth below.

     As the  Representatives,  you have  advised  the  Company  (a) that you are
authorized to enter into this  Agreement on behalf of the several  Underwriters,
and (b) that the several  Underwriters are acting severally and not jointly,  to
purchase the number of Firm Shares set forth opposite their  respective names in
Appendix I, plus their pro rata portion of the  Optional  Shares if you elect to
exercise the  over-allotment  option in whole or in part for the accounts of the
several



<PAGE>



Underwriters.  The Firm  Shares  and the  Optional  Shares  (to the  extent  the
aforementioned option is exercised) are herein collectively called the "Shares."

     On or immediately following the Closing Date (as hereinafter defined),  the
Company  expects to use  approximately  $18.8 million of the net proceeds of the
Offering to acquire the six shopping  centers set forth in the Prospectus  under
the  caption  "Prospectus  Summary -- New  Retail  Properties"(the  "New  Retail
Properties"   and  together  with  the  Company's  35  other   properties,   the
"Properties").

     In  consideration  of the  mutual  agreements  contained  herein and of the
interests of the parties in the transactions  contemplated  hereby,  the parties
hereto agree as follows:


     1.  Representations  and  Warranties  of  the  Company  and  the  Operating
Partnership.

     The Company and First  Washington  Realty Limited  Partnership,  a Maryland
limited  partnership  (the  "Operating  Partnership"),  jointly  and  severally,
represent and warrant to, and agree with, the Representatives that:

     (a) A registration statement on Form S-11 (File No. 333-15423) with respect
to the  Shares  has  been  prepared  by  the  Company  in  conformity  with  the
requirements  of the  Securities  Act of 1933,  as amended (the "Act"),  and the
Rules and  Regulations  (the  "Rules and  Regulations")  of the  Securities  and
Exchange  Commission (the  "Commission")  thereunder and has been filed with the
Commission.  Copies of such  registration  statement,  including any  amendments
thereto, the preliminary prospectuses (meeting the requirements of the Rules and
Regulations)  contained  therein  and the  exhibits,  financial  statements  and
schedules, as finally amended and revised, have heretofore been delivered by the
Company to you. Such  registration  statement,  together  with any  registration
statement  filed by the  Company  pursuant  to Rule  462(b)  of the Act,  herein
referred to as the  "Registration  Statement,"  which shall be deemed to include
all  information  omitted  therefrom in reliance upon Rule 430A and contained in
the  Prospectus  referred to below,  has become  effective  under the Act and no
post-effective  amendment to the Registration Statement has been filed as of the
date of this  Agreement.  "Prospectus"  means (a) the form of  prospectus  first
filed with the  Commission  pursuant to Rule 424(b) or (b) the last  preliminary
prospectus  included in the  Registration  Statement  filed prior to the time it
becomes  effective  or  filed  pursuant  to Rule  424(a)  under  the Act that is
delivered by the Company to the  Underwriters  for delivery to purchasers of the
Shares,  together with the term sheet or  abbreviated  term sheet filed with the
Commission pursuant to Rule 424(b)(7) under the Act. Each preliminary prospectus
included in the Registration  Statement prior to the time it became effective is
herein referred to as a "Preliminary  Prospectus."  Any reference  herein to any
Preliminary Prospectus or the Prospectus


                                      - 2 -

<PAGE>


shall be deemed to refer to and include any  supplements  relating to the Shares
being issued and sold pursuant  thereto filed with the Commission after the date
of  filing  of the  Prospectus  under  Rules  424(b)  and 430A and  prior to the
termination of the offering of the Shares by the Underwriters.

          (b) The  Commission  has not issued an order  preventing or suspending
the use of any  Prospectus  relating to the proposed  offering of the Shares nor
instituted proceedings for that purpose. The Registration Statement contains and
the  Prospectus  and any  amendments  or  supplements  thereto  will contain all
statements which are required to be stated therein by, and will conform,  to the
requirements  of the  Act  and  the  Rules  and  Regulations.  The  Registration
Statement and any amendment  thereto do not contain,  and will not contain,  any
untrue statement of a material fact and do not omit, and will not omit, to state
any  material  fact  required  to be stated  therein  or  necessary  to make the
statements  therein  not  misleading.  The  Prospectus  and any  amendments  and
supplements thereto do not contain,  and will not contain,  any untrue statement
of material fact; and do not omit, and will not omit, to state any material fact
required to be stated  therein or necessary to make the statements  therein,  in
the light of the  circumstances  under  which  they were made,  not  misleading;
provided, however, that the Company makes no representations or warranties as to
information  contained  in or omitted  from the  Registration  Statement  or the
Prospectus,  or any such  amendment  or  supplement,  in reliance  upon,  and in
conformity with, written information furnished to the Company by or on behalf of
any  Underwriter  through  the  Representatives,  specifically  for  use  in the
preparation thereof.

          (c)  The  financial  statements,   together  with  related  notes  and
schedules included in the Registration  Statement,  present fairly the financial
position and the results of operations and cash flows of the  respective  entity
or entities  presented  therein,  at the  indicated  dates and for the indicated
periods.  Such financial  statements and related schedules have been prepared in
accordance with generally accepted accounting  principles  consistently  applied
throughout  the  periods  involved,   except  as  disclosed  therein,   and  all
adjustments  necessary for a fair  presentation of results for such periods have
been  made.  The  summary   financial  and  statistical  data  included  in  the
Registration  Statement  present fairly the  information  shown therein and have
been  compiled on a basis  consistent  with the financial  statements  presented
therein  and the books  and  records  of the  Company.  The pro forma  financial
statements  and  other  pro  forma   financial   information   included  in  the
Registration  Statement and the Prospectus  present fairly the information shown
therein,  have been  prepared  in  accordance  with the  Commission's  rules and
guidelines  with respect to pro forma financial  statements,  have been properly
compiled on the pro forma bases  described  therein,  and, in the opinion of the
Company,  the assumptions used in the preparation thereof are reasonable and the
adjustments  used therein are appropriate to give effect to the  transactions or
circumstances referred to therein.



                                      - 3 -

<PAGE>


          (d)  Coopers &  Lybrand  L.L.P.,  who have  certified  certain  of the
financial  statements  filed  with the  Commission  as part of the  Registration
Statement,  are  independent  public  accountants as required by the Act and the
Rules and Regulations.

          (e) Since the respective dates as of which information is given in the
Registration  Statement,  except as otherwise stated therein, (i) there has been
no  material  adverse  change  in  or  affecting  the  condition,  financial  or
otherwise, or in the earnings, business, management, properties, assets, rights,
operations  or  prospects  of the  Company,  the  Operating  Partnership,  First
Washington  Management,  Inc.  ("FWM"),  the direct and indirect  majority owned
subsidiaries of the Company and the Operating Partnership listed on Exhibit 22.1
to the Registration  Statement (the "Subsidiaries") taken as a whole, whether or
not  occurring  in the ordinary  course of business,  and there has not been any
material  transaction entered into or any material  transaction that is probable
of being  entered into by the Company,  the  Operating  Partnership,  FWM or the
Subsidiaries,  other than  transactions  in the ordinary  course of business and
changes and transactions described in the Registration  Statement,  as it may be
amended or supplemented.  The Company,  the Operating  Partnership,  FWM and the
Subsidiaries have no material contingent  obligations which are not disclosed in
the  Company's  financial  statements  which are  included  in the  Registration
Statement.

          (f)  Each  of the  Company  and  the  Operating  Partnership  has  all
corporate or partnership power and authority to enter into this Agreement and to
perform its  obligations  hereunder;  and (i) this  Agreement  has been duly and
validly  authorized,  executed and  delivered  by the Company and the  Operating
Partnership and (assuming the due authorization,  execution and delivery thereof
by the  Underwriters)  is a valid and binding  obligation of each of the Company
and the Operating  Partnership,  enforceable against them in accordance with its
terms; and (ii) all of the agreements filed (excluding  agreements  incorporated
by  reference  from prior  Company  filings)  as  exhibits  to the  Registration
Statement (the "Material  Agreements") to which the Company and/or the Operating
Partnership  are parties  (including by  assignment)  have been duly and validly
authorized,  executed and  delivered by the parties  thereto,  and are valid and
binding agreements, enforceable in accordance with their terms, and there are no
dissenters'  rights or rights of first refusal or similar  rights which have not
been waived with  respect to the  transfer of any of the New Retail  Properties,
partnership  interests or assets that are the subject of any Material Agreement;
provided, however, that the enforceability of the documents specified in clauses
(i)-(ii) is subject to applicable bankruptcy, insolvency, fraudulent conveyance,
reorganization,  moratorium  and  similar  laws,  now or  hereafter  in  effect,
affecting   creditors'  rights  and  remedies  generally  and  subject,   as  to
enforceability,   to  general   principles  of  equity  (regardless  of  whether
enforcement  is sought in a proceeding  at law or in equity),  and except to the
extent that rights to indemnification and


                                      - 4 -

<PAGE>



contribution hereunder may be limited by state or federal securities laws or the
public policy underlying such laws.

          (g) The  information set forth under the caption  "Capitalization"  in
the Prospectus is true and correct; and all of the outstanding shares of capital
stock of the Company have been duly  authorized and validly issued and are fully
paid and non-assessable and conform to all statements and descriptions  relating
thereto  contained  in the  Registration  Statement.  Except as disclosed in the
Prospectus,  no shares of capital stock of the Company are, or as of the Closing
Date will be, reserved for any purpose.  Except as described in the Registration
Statement,  there are,  and at the  Closing  Date there will be, no  outstanding
securities  convertible  into or  exchangeable  for any  shares  of stock of the
Company and no outstanding options, rights (preemptive or otherwise) or warrants
to  purchase or to  subscribe  for such  shares or any other  securities  of the
Company.  Neither the filing of the  Registration  Statement nor the offering or
sale of the Shares as  contemplated  by this Agreement gives rise to any rights,
other than those  which have been  waived or  satisfied,  for or relating to the
registration of any shares of Common Stock.

          (h) The Shares have been duly  authorized and when issued and paid for
as contemplated  herein, will be validly issued,  fully paid and non-assessable;
no preemptive or similar rights of stockholders exist with respect to any of the
Shares or the issue and sale thereof; and the terms of the Shares conform to all
statements  and  descriptions  related  thereto  contained  in the  Registration
Statement and comply with all applicable legal requirements (including,  without
limitation,  federal and state securities laws). The Shares and all other shares
of stock of the Company conform to the provisions of the charter of the Company.
The form of  certificates  for the Shares  conforms to Maryland  corporate  law.
Sections  4.4  and  4.6  of  the  Charter  comply  with  all  applicable   legal
requirements  and are enforceable in accordance with their terms against holders
of shares of stock of the  Company.  The units of limited  partnership  interest
issued by the Operating  Partnership  ("Units") since its formation,  including,
without limitation,  the Units issued to the Company,  have been duly authorized
for  issuance  by the  Operating  Partnership  to the holders  thereof,  and are
validly  issued and fully paid.  Such Units were offered and sold, and any Units
to be issued in connection with the  acquisitions  of the New Retail  Properties
have been offered,  in compliance with all applicable laws  (including,  without
limitation,  federal and state securities  laws), and all applicable  filings in
connection therewith were made.

          (i) Neither the Company, the Operating Partnership, FWM nor any of the
Subsidiaries  is or with the giving of notice or lapse of time or both, will be,
in  violation  of or in  default  under its  charter  or  bylaws or  partnership
agreement or under any agreement, lease, contract, indenture or other instrument
or obligation  to which it is a party or by which it, or any of its  properties,
is bound


                                      - 5 -

<PAGE>

and  which  default  would  have a  material  adverse  effect  on the  condition
(financial or otherwise) of the Company, the Operating Partnership,  FWM and its
Subsidiaries taken as a whole or the business,  management,  properties, assets,
rights,  operations,  condition  (financial  or  otherwise)  or prospects of the
Company,  the Operating  Partnership,  FWM and the Subsidiaries taken as a whole
("Material  Adverse  Effect").  The execution and delivery of this Agreement and
the consummation of the transactions therein contemplated and the fulfillment of
the  terms  hereof  will not  conflict  with or result in a breach of any of the
terms or  provisions  of, or  constitute  a default  under,  (i) any  indenture,
mortgage,  deed of trust or other  agreement or instrument to which the Company,
the Operating  Partnership,  FWM or any Subsidiary is a party, (ii) the charter,
bylaws or partnership agreement of the Company, the Operating  Partnership,  FWM
or any  Subsidiary  or (iii) any order,  rule or  regulation  applicable  to the
Company  or  any  Subsidiary  of  any  court  or  of  any  regulatory   body  or
administrative agency or other governmental body having jurisdiction,  except in
the  cases of  clauses  (i) and  (iii)  above for such  conflicts,  breaches  or
defaults which would not have a Material Adverse Effect.

          (j)  Each  approval,  consent,  order,   authorization,   designation,
declaration  or  filing  by or with  any  regulatory,  administrative  or  other
governmental body necessary in connection with the execution and delivery by the
Company and the Operating  Partnership of this Agreement and the consummation of
the  transactions  herein  contemplated  (except such additional steps as may be
required by the Commission, the National Association of Securities Dealers, Inc.
(the "NASD") or such additional  steps as may be necessary to qualify the Shares
for public offering by the Underwriters under state securities or Blue Sky laws)
has been obtained or made and is in full force and effect.

          (k) Each of the Company  and FWM is a  corporation  and the  Operating
Partnership  is  a  limited  partnership,   and  each  Subsidiary  is  either  a
corporation,  limited liability company or a limited partnership duly organized,
validly  existing and in good  standing  under the laws of its  jurisdiction  of
incorporation or organization and has all requisite corporate, limited liability
company  or  partnership  power and  authority  to own,  lease and  operate  its
properties and conduct its business as described in the Registration  Statement.
Each of the Company,  FWM, the Operating Partnership and each Subsidiary is duly
qualified  or licensed to transact  business as a foreign  corporation,  limited
liability company or partnership, as applicable, and is in good standing in each
jurisdiction  in which it owns or leases  properties  or in which the conduct of
its business requires it to so qualify or be licensed, except to the extent that
the  failure  to so  qualify  or be in good  standing  would not have a Material
Adverse Effect. The outstanding shares of (i) stock or partnership interests, as
the case may be,  of each of the  Subsidiaries  have been  duly  authorized  and
validly issued,  are fully paid and  non-assessable and are owned by the Company
or the Operating Partnership, and


                                      - 6 -

  
<PAGE>



(ii) capital  stock of FWM have been duly  authorized  and validly  issued,  are
fully paid and  non-assessable  and are owned as described  in the  Registration
Statement; and, with respect to clauses (i) and (ii), except as described in the
Registration  Statement,  are free  and  clear of all  liens,  encumbrances  and
equities and claims; and except as described in the Registration  Statement,  no
options, warrants, or other rights to purchase,  agreements or other obligations
to issue or other  rights to convert  any  obligations  into  shares of stock or
ownership interests in FWM or the Subsidiaries are outstanding.

          (l)  The  Company  and  the  Operating  Partnership  do not  have  any
subsidiary  companies  or  interests  in  any  limited  liability  companies  or
partnerships except as set forth in Exhibit 22.1 to the Registration  Statement.
The Company is the sole general partner of the Operating  Partnership and on the
Closing Date will own a ___% partnership interest therein.

          (m) The Company, the Operating Partnership,  FWM, and the Subsidiaries
have good and marketable  title to all of the properties and assets reflected in
the  financial   statements  (or  described  in  the   Registration   Statement)
hereinabove described,  and, if acquired, will acquire good and marketable title
to the New Retail Properties on or promptly  following the Closing Date, subject
to no lien, mortgage,  pledge,  security interest,  charge or encumbrance of any
kind ("Liens") except as described in the Registration  Statement,  or which are
not  material  in  amount.  Each  lease of real  property  by the  Company,  the
Operating  Partnership  or any  Subsidiary  as  lessor is the  legal,  valid and
binding  obligation  of the  lessee in  accordance  with the terms of such lease
(except that the remedy of specific  performance  and injunctive and other forms
of equitable  relief may be subject to equitable  defenses and to the discretion
of the court  before  which any  proceeding  therefor  may be brought and to the
Bankruptcy  Code of 1978, as amended (the  "Bankruptcy  Code")).  The rents with
respect  to the  Properties  which as of the date  hereof  are more than 30 days
overdue are not payable under leases such that,  were no further rental payments
to be received from such tenants by the Operating  Partnership  or  Subsidiaries
under those leases, there would be a Material Adverse Effect. The Company has no
reason to believe  that any tenant which is  responsible  for  aggregate  annual
rental  payments in excess of $200,000 under all of the leases at the Properties
is not financially  capable of performing its obligations  thereunder or intends
to terminate any of its leases prior to or upon  expiration  thereof,  either as
the  rejection  of  an  executory  contract  under  applicable  bankruptcy  laws
(including the Bankruptcy  Code) or otherwise,  except,  with respect to each of
the foregoing,  as set forth in the  Registration  Statement.  The Company,  the
Operating  Partnership,  FWM and the Subsidiaries occupy their leased properties
under valid and binding leases. Each of the management and leasing agreements to
which FWM is a party (the "Management  Agreements") is in full force and effect,
except  where  the  failure  to be in full  force  and  effect  would not have a
Material Adverse Effect. There exist no defaults by FWM under any of the


                                      - 7 -


<PAGE>

Management  Agreements  or, to the  Company's  knowledge,  by the other  parties
thereto  that  would  have  a  Material  Adverse  Effect;  and no  fees  payable
thereunder  are more than 30 days  overdue,  except such amounts  which,  in the
aggregate,  would not have a Material Adverse Effect.  The Company has no reason
to believe that any party to any Management  Agreement  intends to terminate its
agreement  prior to or upon  expiration  thereof,  either as the rejection of an
executory  contract under  applicable  bankruptcy laws (including the Bankruptcy
Code) or otherwise,  except as set forth in the Registration Statement or except
where such termination would not have a Material Adverse Effect.

          (n) The Company, the Operating  Partnership,  FWM and the Subsidiaries
have filed all federal,  state,  local and foreign income tax returns which have
been required to be filed,  or filed  extension  requests  with respect  thereto
within the  required  time  periods,  and have paid all taxes  indicated by said
returns and all  assessments  received by them or any of them to the extent that
such taxes have become due (and are not being contested in good faith).  All tax
liabilities have been adequately provided for in the financial statements of the
Company.

          (o) There is no action,  suit, claim or proceeding  pending or, to the
knowledge  of  the  Company,  threatened  against  the  Company,  the  Operating
Partnership,  FWM or any of the Subsidiaries  before any court or administrative
agency or  otherwise  (i) which if  determined  adversely  to the  Company,  the
Operating Partnership, FWM or any of the Subsidiaries might result in a Material
Adverse  Effect  or  (ii)  to  prevent  the  consummation  of  the  transactions
contemplated hereby, except as set forth in the Registration Statement.

          (p) The Company  qualified as a real estate  investment trust ("REIT")
under the Internal Revenue Code of 1986, as amended (the "Code") with respect to
its taxable  years  ended  December  31,  1994 and  December  31,  1995,  and is
organized in conformity with the requirements for  qualification as a REIT under
the Code,  and it has operated and will  continue to operate in such a manner as
to enable it to meet the requirements for taxation as a REIT in the future;  all
statements in the Registration  Statement regarding the Company's  qualification
as a REIT are true, complete and correct in all material respects.

          (q) (A) All Liens on or affecting any of the  Properties or the assets
of the Company, which are required to be disclosed in the Registration Statement
are  disclosed  therein;  (B) neither any  landlord nor any tenant of any of the
Properties is in default under any of the leases  pursuant to which any Property
is leased (and the Company does not know of any event which, but for the passage
of time or the giving of notice,  or both,  would constitute a default under any
of such leases) other than such defaults that would not have a Material  Adverse
Effect; (C) no person has an option or right of first refusal to purchase all or
part of any New  Retail  Properties  or any  interest  therein,  (D) each of the
Properties complies


                                      - 8 -

<PAGE>


with all applicable codes, laws and regulations (including,  without limitation,
building and zoning codes,  laws and  regulations and laws relating to access to
the  Properties),  except if and to the  extent  disclosed  in the  Registration
Statement  and except for such failures to comply that would not have a Material
Adverse  Effect;  (E) there is in effect  for the  assets  of the  Company,  the
Operating  Partnership,  FWM,  the  Subsidiaries  and the  Properties  insurance
coverages  that  are  commercially  reasonable,  and  none of the  Company,  the
Operating  Partnership,  FWM or any  Subsidiary  has received from any insurance
company  notice  of  any  material   defects  or   deficiencies   affecting  the
insurability of any such assets; and (F) the Company does not have any knowledge
of any pending or threatened condemnation  proceedings,  zoning change, or other
similar  proceeding or action that will in any material  respect affect the size
of, use of, improvements on, construction on or access to the Properties.

          (r)  Except  as  disclosed  in the  Registration  Statement,  (A) each
Property,  including,  without  limitation,  the  Environment (as defined below)
associated  with such Property,  is free of any Hazardous  Substance (as defined
below),  except for Hazardous  Substances that would not have a Material Adverse
Effect,  (B)  none  of  the  Company,  the  Operating  Partnership,  FWM  or any
Subsidiary has caused or suffered to occur any Release (as defined below) of any
Hazardous Substance into the Environment on, in, under or from any Property, and
no condition  exists on, in,  under or, to the  knowledge of the Company and the
Operating  Partnership,  adjacent  to any  Property  that  could  result  in the
incurrence  of  material   liabilities   or  any  material   violations  of  any
Environmental  Law (as defined  below),  give rise to the imposition of any Lien
(as defined below) under any Environmental Law, or, to the Company's  knowledge,
cause or constitute a health,  safety or  environmental  hazard to any property,
person or entity which hazard would have a Material Adverse Effect;  (C) none of
the Company, the Operating  Partnership,  FWM or any Subsidiary is engaged in or
intends to engage in any manufacturing or any other operations at the Properties
that (1)  require  the use,  handling,  transportation,  storage,  treatment  or
disposal of any Hazardous  Substance  (other than cleaning  solvents and similar
materials  and  other  than  insecticides  and  herbicides  that are used in the
ordinary  course  of  operating  the  Properties  and  in  compliance  with  all
applicable Environmental Laws) or (2) require permits or are otherwise regulated
pursuant  to any  Environmental  Law;  (D) none of the  Company,  the  Operating
Partnership,  FWM or any  Subsidiary has received any notice of a claim under or
pursuant to any  Environmental  Law or under common law  pertaining to Hazardous
Substances on or  originating  from any Property;  (E) none of the Company,  the
Operating  Partnership,  FWM or any  Subsidiary has received any notice from any
Governmental  Authority  (as  defined  below)  claiming  any  violation  of  any
Environmental Law that is uncured or unremediated as of the date hereof;  (F) no
Property  is included  or, to the  knowledge  of the  Company and the  Operating
Partnership,  proposed  for  inclusion on the  National  Priorities  List issued
pursuant to CERCLA (as defined below) by the


                                      - 9 -

<PAGE>



United   States   Environmental   Protection   Agency  (the  "EPA")  or  on  the
Comprehensive  Environmental Response,  Compensation,  and Liability Information
System database  maintained by the EPA, and has not otherwise been identified by
the EPA as a potential CERCLA removal, remedial or response site or included or,
to the  knowledge  of the Company and the  Operating  Partnership,  proposed for
inclusion on, any similar list of potentially contaminated sites pursuant to any
other Environmental Law and (G) except as disclosed in the environmental reports
furnished to the Underwriters, there are no underground storage tanks located on
or in any Property.

          As  used  herein,   "Hazardous   Substance"  shall  include,   without
limitation,  any  hazardous  substance,  hazardous  waste,  toxic  or  dangerous
substance,  pollutant, solid waste or similarly designated materials, including,
without limitation,  oil, petroleum or any petroleum-derived substance or waste,
asbestos  or  asbestos-containing   materials,  PCBs,  pesticides,   explosives,
radioactive materials,  dioxins, urea formaldehyde insulation or any constituent
of any such  substance,  pollutant  or  waste,  including  any  such  substance,
pollutant  or  waste  identified  or  regulated  under  any   Environmental  Law
(including, without limitation, materials listed in the United States Department
of Transportation  Optional Hazardous Material Table, 49 C.F.R. ss. 172.101,  as
currently in effect, or in the EPA's List of Hazardous Substances and Reportable
Quantities,  40 C.F.R.  Part 302, as currently in effect);  "Environment"  shall
mean any surface water,  drinking water, ground water, land surface,  subsurface
strata, river sediment, buildings, structures, and ambient, workplace and indoor
air;  "Environmental Law" shall mean the Comprehensive  Environmental  Response,
Compensation  and Liability Act of 1980, as amended (42 U.S.C. ss. 9601 et seq.)
("CERCLA"),  the Resource  Conservation and Recovery Act of 1976, as amended (42
U.S.C. ss. 6901, et seq.), the Clean Air Act, as amended (42 U.S.C. ss. 7401, et
seq.),  the Clean Water Act, as amended (33 U.S.C. ss. 1251, et seq.), the Toxic
Substances  Control  Act,  as  amended  (15  U.S.C.  ss.  2601,  et  seq.),  the
Occupational  Safety and Health Act of 1970,  as amended (29 U.S.C.  ss. 651, et
seq.),  the Hazardous  Materials  Transportation  Act, as amended (49 U.S.C. ss.
1801,  et  seq.),  and all other  applicable  federal,  state  and  local  laws,
ordinances,  regulations,  rules, orders,  decisions and permits relating to the
protection of the  environment  or of human health from  environmental  effects;
"Governmental  Authority"  shall  mean any  applicable  federal,  state or local
governmental  office,  agency  or  authority  having  the duty or  authority  to
promulgate,  implement  or enforce any  Environmental  Law; for purposes of this
paragraph (s),  "Lien" shall mean,  with respect to any Property,  any mortgage,
deed of trust, pledge,  security interest,  lien,  encumbrance,  penalty,  fine,
charge,  assessment,  judgment  or other  liability  in,  on or  affecting  such
Property;  and "Release"  shall mean any spilling,  leaking,  pumping,  pouring,
emitting,  emptying,   discharging,   injecting,  escaping,  leaching,  dumping,
emanating  or  disposing  of  any  Hazardous  Substance  into  the  Environment,
including,   without   limitation,   the  abandonment  or  discard  of  barrels,
containers, tanks (including,


                                     - 10 -

<PAGE>



without limitation,  underground storage tanks) or other receptacles  containing
or  previously  containing  any  Hazardous  Substance or any release,  emission,
discharge or similar term, as those terms are defined or used in any  applicable
Environmental Law.

          (s) None of the Company, the Operating Partnership,  FWM or any of the
Subsidiaries  is, or after giving  effect to the issuance and sale of the Shares
by the Company will be, (i) an "investment company" or a company "controlled" by
an  "investment  company"  within the meaning of the  Investment  Company Act of
1940, as amended (the "Investment  Company Act"), or (ii) a "holding company" or
a  "subsidiary  company" of a  "registered  holding  company," as defined in the
Public Utility Holding Company Act of 1938, as amended.

          (t) Neither the Company,  nor to the Company's best knowledge,  any of
its  affiliates,  has taken or may take,  directly  or  indirectly,  any  action
designed  to  cause or  result  in,  or which  has  constituted  or which  might
reasonably be expected to constitute,  the  stabilization or manipulation of the
price of the  shares of  Common  Stock to  facilitate  the sale or resale of the
Shares.

          (u) The  Company,  the  Operating  Partnership,  FWM  and  each of the
Subsidiaries  holds  all  material  licenses,   certificates  and  permits  from
governmental  authorities which are necessary to the conduct of their businesses
except  for such as the  absence  of which  would  not have a  Material  Adverse
Effect; and none of the Company,  the Operating  Partnership,  FWM or any of the
Subsidiaries has infringed any patents,  patent rights, trade names,  trademarks
or copyrights,  which  infringement  is material to the business of the Company,
the  Operating  Partnership,  FWM and the  Subsidiaries  taken as a  whole.  The
Company knows of no material  infringement by others of patents,  patent rights,
trade names,  trademarks or copyrights owned by or licensed to the Company,  the
Operating Partnership, FWM or any Subsidiary which would have a Material Adverse
Effect.

          (v) No  statement,  representation,  warranty or covenant  made by the
Company or the Operating  Partnership in any certificate or document required by
this  Agreement to be delivered to the  Underwriters  was or will be, when made,
inaccurate, untrue or incorrect in any material respect.

          (w)  Each of the  Company,  the  Operating  Partnership  and FWM is in
compliance in all material respects with all presently applicable  provisions of
the Employee  Retirement Income Security Act of 1974, as amended,  including the
regulations and published  interpretations  thereunder ("ERISA"); no "reportable
event" (as defined in ERISA) has occurred with respect to any "pension plan" (as
defined in ERISA) for which any of the Company, the Operating Partnership or FWM
would have any liability;  none of the Company, the Operating Partnership or FWM
has  incurred  or  expects to incur  liability  under (i) Title IV of ERISA with
respect to termination of, or withdrawal from, any "pension plan" or


                                     - 11 -

<PAGE>



(ii)  Sections  412 or 4971 of the Internal  Revenue  Code of 1986,  as amended,
including the regulations and published interpretations thereunder (the "Code");
and each "pension plan" for which the Company, the Operating  Partnership or FWM
would have any liability  that is intended to be qualified  under Section 401(a)
of the Code is so qualified in all material  respects and nothing has  occurred,
whether  by action or by  failure  to act,  which  could  cause the loss of such
qualification.

          (x) The Company  maintains a system of  internal  accounting  controls
sufficient to provide  reasonable  assurances that (i) transactions are executed
in  accordance  with  management's  general  or  specific  authorization;   (ii)
transactions are recorded as necessary to permit preparation of final statements
in conformity  with  generally  accepted  accounting  principles and to maintain
accountability  for  assets;  (iii)  access  to  assets  is  permitted  only  in
accordance with  management's  general or specific  authorization;  and (iv) the
recorded   accountability  for  assets  is  compared  with  existing  assets  at
reasonable  intervals  and  appropriate  action  is taken  with  respect  to any
differences.


     2. Purchase, Sale and Delivery of the Firm Shares.

          (a) On the basis of the  representations,  warranties,  covenants  and
agreements herein contained,  and subject to the terms and conditions herein set
forth,  the  Company  agrees to sell to the  Underwriters  and each  Underwriter
agrees,  severally and not jointly, to purchase, at a price of $_____ per share,
the number of Firm Shares set forth  opposite  the name of each  Underwriter  in
Appendix I hereof, subject to adjustments in accordance with Section 9 hereof.

          (b) Payment for the Firm Shares to be sold  hereunder is to be made in
Federal funds or by certified or bank cashier's checks drawn to the order of the
Company against delivery of certificates therefor to the Representatives for the
several accounts of the  Underwriters.  Such payment and delivery are to be made
at the  offices  of  Hogan  &  Hartson  L.L.P.,  555  Thirteenth  Street,  N.W.,
Washington,  D.C.  20004,  at 9:00 a.m.,  local time, on the third  business day
after the date of this  Agreement  or at such other time and date not later than
five business days thereafter as you and the Company shall agree upon, such time
and date being  herein  referred  to as the  "Closing  Date."  (As used  herein,
"business  day"  means a day on which the New York  Stock  Exchange  is open for
trading  and on which  banks in New  York  are  open  for  business  and are not
permitted by law or executive order to be closed.) The certificates for the Firm
Shares will be delivered in such  denominations and in such registrations as the
Representatives  request in writing not later than the second full  business day
prior to the Closing  Date,  and will be made  available  for  inspection by the
Representatives at least one business day prior to the Closing Date.



                                     - 12 -

<PAGE>



          (c) In addition,  on the basis of the  representations  and warranties
herein  contained and subject to the terms and conditions  herein set forth, the
Company  hereby  grants an option to the several  Underwriters  to purchase  the
Optional  Shares at the price per share as set forth in the first  paragraph  of
this Section 2. The option  granted  hereby may be exercised in whole or in part
by giving  written  notice (i) at any time before the Closing Date and (ii) only
once  thereafter  within 30 days after the date of this  Agreement,  by you,  as
Representatives  of the several  Underwriters,  to the Company setting forth the
number of Optional  Shares as to which the several  Underwriters  are exercising
the option,  the names and  denominations in which the Optional Shares are to be
registered and the time and date at which such certificates are to be delivered.
The time and date at which  certificates for Optional Shares are to be delivered
shall be determined by the  Representatives  but shall not be earlier than three
nor later than 10 full business  days after the exercise of such option,  nor in
any event prior to the Closing Date (such time and date being herein referred to
as the "Option Closing Date"). If the date of exercise of the option is three or
more days before the Closing Date,  the notice of exercise shall set the Closing
Date as the Option Closing Date.  The number of Optional  Shares to be purchased
by each  Underwriter  shall be in the same  proportion  to the  total  number of
Optional  Shares being purchased as the number of Firm Shares being purchased by
such Underwriters  bears to 1,500,000 adjusted by you in such manner as to avoid
fractional  shares.  The option  with  respect to the  Optional  Shares  granted
hereunder may be exercised only to cover over-allotments in the sale of the Firm
Shares by the Underwriters. You, as Representatives of the several Underwriters,
may  cancel the option at any time  prior to its  expiration  by giving  written
notice of such  cancellation  to the Company.  To the extent,  if any,  that the
option is exercised, payment for the Optional Shares shall be made on the Option
Closing Date in New York  Clearing  House funds by  certified or bank  cashier's
check  drawn to the  order  of the  Company  against  delivery  of  certificates
therefor at the offices of Alex. Brown & Sons  Incorporated,  135 East Baltimore
Street, Baltimore, Maryland.


     3. Offering by the Underwriters.

     It is  understood  that  the  several  Underwriters  are to  make a  public
offering of the Firm Shares as soon as the Representatives  deem it advisable to
do so. The Firm Shares are to be initially  offered to the public at the initial
public offering price set forth in the Prospectus.  The Representatives may from
time to time  thereafter  change the  public  offering  price and other  selling
terms. To the extent, if at all, that any Optional Shares are purchased pursuant
to  Section 2 hereof,  the  Underwriters  will  offer  them to the public on the
foregoing terms.

     It is further understood that you will act as the  Representatives  for the
Underwriters in the offering and sale of the Shares in accordance with an


                                     - 13 -

<PAGE>



Agreement  Among  Underwriters  entered  into  by  you  and  the  several  other
Underwriters.


     4. Covenants of the Company and the Operating Partnership.

     The Company and the Operating  Partnership each hereby covenants and agrees
with the Underwriters as follows:

          (a)  The  Company   will  (i)  use  its  best  efforts  to  cause  the
Registration  Statement to become effective or, if the procedure in Rule 430A of
the Rules and  Regulations  is  followed,  to prepare  and timely  file with the
Commission under Rule 424(b) of the Rules and Regulations a Prospectus in a form
approved by the Representatives containing information previously omitted at the
time of effectiveness of the Registration  Statement in reliance on Rule 430A of
the Rules and  Regulations  and (ii) not file any amendment to the  Registration
Statement or supplement to the Prospectus of which the Representatives shall not
previously  have  been  advised  and  furnished  with a  copy  or to  which  the
Representatives  shall have  reasonably  objected  in writing or which is not in
compliance with the Rules and Regulations.

          (b) The Company will advise the Representatives  promptly (i) when the
Registration Statement or any post-effective amendment thereto shall have become
effective, (ii) of the receipt of any comments from the Commission, and (iii) of
any request of the Commission for amendment of the Registration Statement or for
supplement to the Prospectus or for any additional information,  and (iv) of the
issuance by the Commission of any stop order suspending the effectiveness of the
Registration Statement or the use of the Prospectus or of the institution of any
proceedings  for that purpose.  The Company will use its best efforts to prevent
the  issuance of any such stop order  preventing  or  suspending  the use of the
Prospectus and to obtain as soon as possible the lifting thereof, if issued.

          (c) The Company will cooperate with the Representatives in endeavoring
to qualify the Shares for sale under the securities  laws of such  jurisdictions
as the  Representatives  may reasonably have designated in writing and will make
such applications,  file such documents,  and furnish such information as may be
reasonably required for that purpose, provided the Company shall not be required
to qualify as a foreign  corporation or to file a general  consent to service of
process in any jurisdiction where it is not now so qualified or required to file
such a consent.  The  Company  will,  from time to time,  prepare  and file such
statements,  reports, and other documents, as are or may be required to continue
such  qualifications in effect for so long a period as the  Representatives  may
reasonably request for distribution of the Shares.



                                     - 14 -

<PAGE>



          (d)  The  Company   will  deliver  to,  or  upon  the  order  of,  the
Representatives, from time to time, as many copies of any Preliminary Prospectus
as the Representatives  may reasonably request.  The Company will deliver to, or
upon the order of, the  Representatives  during the period  when  delivery  of a
Prospectus is required  under the Act, as many copies of the Prospectus in final
form, or as  thereafter  amended or  supplemented,  as the  Representatives  may
reasonably request. The Company will deliver to the Representatives at or before
the Closing  Date,  five signed  copies of the  Registration  Statement  and all
amendments  thereto including all exhibits filed therewith,  and will deliver to
the  Representatives  such  number  of  copies  of  the  Registration  Statement
(including  such  number of  copies of the  exhibits  filed  therewith  that may
reasonably be requested),  and of all amendments thereto, as the Representatives
may reasonably request.

          (e)  The  Company   will  comply  with  the  Act  and  the  Rules  and
Regulations,  and the Securities  and Exchange Act of 1934 (the "Exchange  Act")
and the rules and regulations of the Commission thereunder,  so as to permit the
completion of the  distribution  of the shares as contemplated by this Agreement
and the  Prospectus.  If during the period in which a prospectus  is required by
law to be  delivered  by an  Underwriter  or dealer any event  shall  occur as a
result of which, in the judgment of the Company or in the reasonable  opinion of
the Underwriters,  it becomes necessary to amend or supplement the Prospectus to
make the statements therein,  in the light of the circumstances  existing at the
time the Prospectus is delivered to a purchaser,  not  misleading,  or, if it is
necessary at any time to amend or supplement  the  Prospectus to comply with any
law,  the  Company  promptly  will  prepare  and  file  with the  Commission  an
appropriate  amendment  to  the  Registration  Statement  or  supplement  to the
Prospectus so that the Prospectus as so amended or supplemented will not, in the
light of the circumstances  when it is so delivered,  be misleading,  or so that
the Prospectus will comply with applicable law.

          (f) The Company will make generally available to its security holders,
as soon as it is practicable to do so, but in any event not later than 15 months
after the effective date of the  Registration  Statement,  an earning  statement
(which need not be audited) in reasonable detail,  covering a period of at least
12 consecutive  months  beginning  after the effective date of the  Registration
Statement,  which earning  statement  shall satisfy the  requirements of Section
11(a) of the Act and Rule 158 of the Rules and Regulations.

          (g) The  Company  will,  for a period of five years  from the  Closing
Date, deliver to the Representatives  copies of annual reports and copies of all
other  documents,  reports  and  information  furnished  by the  Company  to its
securityholders   or  filed  with  any  securities   exchange  pursuant  to  the
requirements of such exchange or with the Commission  pursuant to the Act or the
Exchange Act. The Company will,  upon  request,  deliver to the  Representatives
similar reports


                                     - 15 -


<PAGE>



with respect to significant  subsidiaries,  as that term is defined in the Rules
and  Regulations,   which  are  not  consolidated  in  the  Company's  financial
statements.

          (h) No offering,  sale, short sale or other  disposition of any shares
of  Common  Stock  of the  Company  or  other  securities  convertible  into  or
exchangeable  or exercisable  for shares of Common Stock or derivative of Common
Stock (or  agreement  for such)  will be made for a period of 180 days after the
date of this Agreement,  directly or indirectly,  by the Company  otherwise than
hereunder or with the prior written  consent of Alex.  Brown Sons  Incorporated,
except that the Company may,  without such consent,  (i) grant options and issue
shares upon the exercise of options  issued  pursuant to the Company's  employee
benefit  plans,  (ii) issue Shares or Units in acquisition  transactions,  (iii)
issue shares in exchange for Common Units and  Exchangeable  Preferred  Units of
the Operating  Partnership  (as defined in the Prospectus) or upon conversion of
the FS Note or exchange of the Exchangeable Debentures,  or (iv) issue shares in
accordance with any dividend  reinvestment  plan instituted by the Company or as
consideration for future acquisitions.

          (i) The Company will use its best  efforts to list,  subject to notice
of issuance, the Shares on the New York Stock Exchange.

          (j) The  Company  shall  apply the net  proceeds  from the sale of the
Shares as set forth under "Use of Proceeds" in the Prospectus.

          (l) The Company has caused each officer and director of the Company to
furnish to you, on or prior to the date of this Agreement,  a letter or letters,
in form and substance  satisfactory to the Underwriters,  pursuant to which each
such person shall agree not to offer,  sell,  short or otherwise  dispose of any
shares of Common Stock of the Company or other capital stock of the Company,  or
any other securities convertible,  exchangeable (including Units) or exercisable
for Common Shares or derivative of Common Shares owned by such person or request
the  registration  for the offer or sale of any of the foregoing (or as to which
such person has the right to direct the  disposition of) for a period of 90 days
after the date of this Agreement,  directly or indirectly, except with the prior
written consent of Alex. Brown & Sons Incorporated ("Lock-Up Agreements").

          (m) The  Company  will  not  invest,  reinvest  or  otherwise  use the
proceeds  received by the Company  from the sale of the Shares in such a manner,
or take any action, that would cause the Company or the Operating Partnership to
become an  "investment  company,"  as that  term is  defined  in the  Investment
Company Act.

          (n) The Company will maintain a transfer agent and, if necessary under
the  jurisdiction of  incorporation  of the Company,  a registrar for the Common
Stock.



                                     - 16 -


<PAGE>



          (o) The  Company  will not take,  directly or  indirectly,  any action
designed to cause or result in, or that has  constituted or might  reasonably be
expected to constitute,  the  stabilization  or manipulation of the price of any
securities of the Company.

          (p) The  Company  will use its best  efforts to  continue  to meet the
requirements to qualify as a REIT under the Code.


     5. Costs and Expenses.

     The Company and the Operating  Partnership will pay all costs, expenses and
fees  incident  to the  performance  of the  obligations  of the Company and the
Operating  Partnership  under this Agreement,  including,  without  limiting the
generality of the foregoing, the following:  accounting fees of the Company; the
fees and  disbursements  of counsel for the  Company;  the cost of printing  and
delivering to, or as requested by, the  Underwriters  copies of the Registration
Statement,   Preliminary  Prospectuses,  the  Prospectus,  this  Agreement,  the
Underwriters'  Invitation  Letter,  the Blue Sky Survey and any  supplements  or
amendments  thereto;  the filing  fees of the  Commission;  the filing  fees and
expenses  (including  legal fees and  disbursements)  incident to  securing  any
required  review by the National  Association of Securities  Dealers,  Inc. (the
"NASD") of the terms of the sale of the Shares;  the Listing Fee of the New York
Stock  Exchange;  and the  expenses,  including  the fees and  disbursements  of
counsel for the  Underwriters,  incurred in connection with the qualification of
the Shares  under State  securities  or Blue Sky laws.  The  Company  shall not,
however,  be required to pay for any of the  Underwriters'  expenses (other than
those related to  qualification  under NASD  regulation and State  securities or
Blue Sky laws) except that, if this Agreement  shall not be consummated  because
the conditions in Section 6 hereof are not satisfied,  or because this Agreement
is terminated by the Representatives pursuant to Section 11 hereof, or by reason
of any  failure,  refusal or inability on the part of the Company to perform any
undertaking  or satisfy any condition of this Agreement or to comply with any of
the terms  hereof on its part to be  performed,  unless such  failure to satisfy
said condition or to comply with said terms be due to the default or omission of
any Underwriter,  then the Company and the Operating Partnership shall reimburse
the several Underwriters for reasonable  out-of-pocket expenses,  including fees
and   disbursements   of  counsel,   reasonably   incurred  in  connection  with
investigating,  marketing and proposing to market the Shares or in contemplation
of performing  their  obligations  hereunder;  but the Company and the Operating
Partnership shall not in any event be liable to any of the several  Underwriters
for damages on account of loss of  anticipated  profits from the sale by them of
the Shares.




                                     - 17 -

   
<PAGE>



     6. Conditions of Obligations of the Underwriters.

     The several  obligations of the Underwriters to purchase the Firm Shares on
the Closing Date and the Option  Shares,  if any, on the Option Closing Date are
subject to the accuracy,  as of the Closing Date or the Option  Closing Date, as
the case may be, of the  representations  and  warranties of the Company and the
Operating  Partnership contained herein, and to the performance by them of their
covenants and obligations hereunder and to the following additional conclusions:

          (a)  The  Registration  Statement  and all  post-effective  amendments
thereto shall have become effective and any and all filings required by Rule 424
and Rule 430A of the Rules and Regulations shall have been made, and any request
of the Commission for additional information (to be included in the Registration
Statement or otherwise)  shall have been  disclosed to the  Representatives  and
complied with to their  reasonable  satisfaction.  No stop order  suspending the
effectiveness of the Registration Statement, as amended from time to time, shall
have been issued and no  proceedings  for that purpose shall have been taken or,
to the knowledge of the Company,  shall be contemplated by the Commission and no
injunction, restraining order or order of any nature by a Federal or state court
of competent,  jurisdiction  shall have been issued as of the Closing Date which
would prevent the issuance of the Shares.

          (b) The  Representatives  shall have  received an  opinion,  dated the
Closing Date and any Option Closing Date and  satisfactory in form and substance
to the  Underwriters  (and  stating that it may be relied upon by counsel to the
Underwriters),  from  Latham & Watkins,  counsel  to FWM,  the  Company  and the
Operating Partnership, to the effect that:

                    (i) The  Registration  Statement has become  effective under
          the  Act  and,  to the  knowledge  of  such  counsel,  no  stop  order
          proceedings  with respect  thereto have been instituted or are pending
          or threatened under the Act.

                    (ii) The  Registration  Statement,  the  Prospectus and each
          amendment  or  supplement  thereto  comply as to form in all  material
          respects with the requirements of the Act and the applicable rules and
          regulations  thereunder  (except  that such  counsel  need  express no
          opinion as to the financial  statements,  notes and related  schedules
          thereto included therein).

                    (iii)  Such  counsel  does  not  know  of any  contracts  or
          documents  required  to be  filed  as  exhibits  to  the  Registration
          Statement or described in the Registration Statement or the Prospectus
          which are not so filed or described as required.



                                     - 18 -


<PAGE>

                    (iv) FWM has been duly  incorporated and is validly existing
          and in good standing under the laws of the District of Columbia,  with
          corporate   power  and  authority  to  own,   lease  and  operate  its
          properties,   and  to  conduct  its   business  as  described  in  the
          Prospectus.  The outstanding shares of preferred stock of FWM are duly
          authorized and validly issued, are fully paid and non-assessable,  and
          are owned as described in the Prospectus.  The promissory notes of FWM
          (the "FWM Notes") are duly  authorized  and validly  issued by FWM and
          are legally  valid and binding  obligations  of FWM,  and  enforceable
          against FWM in  accordance  with their  terms.  This  opinion does not
          include any opinion with respect to the  perfection or priority of any
          security  interest or lien,  and is further  subject to the  following
          limitations,   qualifications  and  exceptions:   (a)  the  effect  of
          bankruptcy,  insolvency,  reorganization,  moratorium or other similar
          laws now or hereafter in effect relating to or affecting the rights or
          remedies of creditors,  (b) enforceability of the FWM Notes is subject
          to the effect of general principles of equity, whether considered in a
          proceeding in equity or at law, and the discretion of the court before
          which any proceeding therefor may be brought, (c) the unenforceability
          under certain circumstances under law or court decisions of provisions
          providing for the  indemnification  of or contribution to a party with
          respect to a liability where such  indemnification  or contribution is
          contrary  to  public  policy,  and  (d)  the  unenforceability  of any
          provision  requiring  the payment of  attorney's  fees,  except to the
          extent that a court determines such fees to be reasonable.

                    (v) Based solely on certificates from public  officials,  we
          confirm  that (a) FWM is  qualified  to do business  in the  following
          jurisdictions:  Delaware,  District of  Columbia,  Georgia,  Maryland,
          North Carolina,  Pennsylvania, South Carolina, Tennessee and Virginia;
          (b) the  Company  is  qualified  to do  business  in the  District  of
          Columbia; (c) the Operating Partnership is qualified to do business in
          the following  jurisdictions:  District of Columbia,  Maryland,  North
          Carolina,  Pennsylvania,  South  Carolina  and  Virginia;  and (d) JFD
          Limited Partnership,  a Maryland limited partnership,  is qualified to
          do business in South Carolina, Delaware and Virginia.

                    (vi) The statements  set forth in the  Prospectus  under the
          captions  "Shares  Available For Future Sale" and "Federal  Income Tax
          Considerations," insofar as such statements constitute matters of law,
          summaries of legal matters or legal  conclusions,  including,  without
          limitation,  with respect to federal tax consequences  that are likely
          to be material to purchasers of the Shares, and the description in the
          Registration  Statement of the  contracts set forth on Schedule 1 have
          been reviewed by us and are accurate in all material respects and with
          respect to the information under "Federal Income Tax  Considerations,"
          fairly summarizes the federal


                                     - 19 -


<PAGE>


         income tax considerations that are  likely to be material to purchasers
         of the Shares.

                    (vii) The execution  and delivery of this  Agreement and the
          consummation of the transactions  herein  contemplated do not and will
          not conflict with or constitute a breach of, or default under,  any of
          the Material  Agreements  (excluding the Company's charter and bylaws)
          to which any of the Company,  the  Operating  Partnership,  FWM or any
          Subsidiary  (the "FWM Entities") is a party or by which any of the FWM
          Entities  is  bound,  which  breach or  default  could  reasonably  be
          expected to have a Material  Adverse Effect.  The issuance and sale of
          the Shares being  delivered on the Closing Date by the Company and the
          execution,  delivery and  performance by the Company and the Operating
          Partnership of their  obligations under this Agreement do not, to such
          counsel's  knowledge,  result  in  any  violation  of any  federal  or
          District of Columbia statute, rule or regulation applicable to the FWM
          Entities.

                    (viii) To such counsel's  knowledge,  no consent,  approval,
          authorization  or order of, or filing with, any federal or District of
          Columbia  court  or  governmental   agency  or  body  is  required  in
          connection  with the execution and delivery of this  Agreement and the
          consummation of the transactions herein  contemplated,  except such as
          may be required  under state  securities  laws in connection  with the
          purchase and  distribution of such Shares by the  Underwriters or real
          estate syndication laws.

                    (ix) The  Company  has been  organized  and has  operated in
          conformity with the requirements for qualification as a REIT under the
          Code, and its proposed method of operation has enabled and will enable
          it to meet the requirements for  qualification  and taxation as a REIT
          under the Code.

                    (x) None of the FWM Entities  is, or after giving  effect to
          the consummation of the  transactions  contemplated by this Agreement,
          and the application of the net proceeds  therefrom as described in the
          prospectus,  will be required to register as an  "investment  company"
          within the meaning of the Investment Company Act of 1940, as amended.

                    (xi) To such counsel's knowledge, except as set forth in the
          Prospectus  there are no material  legal or  governmental  proceedings
          pending or threatened against any of the FWM Entities.

                    (xii) The Shares  have been  authorized  for  listing on New
          York Stock Exchange.



                                     - 20 -


<PAGE>

                    (xiii)  Except  as  described  in  or  contemplated  by  the
          Prospectus, to the knowledge of such counsel, there are no outstanding
          securities  of  the  Company   convertible  or  exchangeable  into  or
          evidencing  the  right to  purchase  or  subscribe  for any  shares of
          capital  stock  of  the  Company  and  there  are  no  outstanding  or
          authorized options, warrants or rights obligating the Company to issue
          any  shares of its  capital  stock or any  securities  convertible  or
          exchangeable into or evidencing the right to purchase or subscribe for
          any shares of such stock;  and except as described in the  Prospectus,
          to the knowledge of such counsel,  no holder of any  securities of the
          Company or any other person has the right,  contractual  or otherwise,
          which  has not been  satisfied  or  effectively  waived,  to cause the
          Company to sell or otherwise  issue to them,  or the right to have any
          Shares or other securities of the Company included in the Registration
          Statement or the right, as a result of the filing of the  Registration
          Statement,  to  require  registration  under the Act of any  Shares or
          other securities of the Company.

                    (xiv)  The  Units  to  be  issued  in  connection  with  the
          acquisitions  of the  New  Retail  Properties  have  been  offered  in
          compliance with all applicable laws  (including,  without  limitation,
          federal and state  securities  laws),  and all  applicable  filings in
          connection therewith were made.

     In addition, such opinion shall also include a statement to the effect that
such  counsel  has   participated   in  conferences   with  officers  and  other
representatives  of  the  Company,  representatives  of the  independent  public
accountants for the Company,  and Representatives of the Underwriters,  at which
the contents of the Prospectus and related matters were discussed and,  although
such counsel need not pass upon, and does not assume any responsibility for, the
accuracy,   completeness  or  fairness  of  the  statements   contained  in  the
Prospectus,  and such  counsel  has made no  independent  check or  verification
thereof, during the course of such participation (relying as to materiality,  to
the extent such counsel deems  appropriate,  upon the statements of officers and
other representatives of the Company), no facts came to such counsel's attention
that caused them to believe  that the (i)  Registration  Statement,  at the time
such  Registration  Statement  became  effective (but after giving effect to any
modifications  incorporated therein pursuant to Rule 430A under the Act), and as
of the date of such opinion, contained an untrue statement of a material fact or
omitted to state a material fact  required to be stated  therein or necessary to
make the statements  therein not  misleading,  and (ii) the  Prospectus,  or any
supplement  thereto,  on the  date  it was  filed  pursuant  to  the  Rules  and
Regulations  and as of the Closing Date or the Option  Closing Date, as the case
may be,  contained an untrue  statement of a material fact or omitted to state a
material fact required to be stated  therein or necessary to make the statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading; it being understood that such counsel need express no belief with


                                     - 21 -

   
<PAGE>


respect  to  the  financial  statements,   schedules  and  other  financial  and
statistical data included in the Registration Statement or Prospectus.

                    (c) The  Representatives  shall have  received  an  opinion,
          dated the Closing Date and  satisfactory  in form and substance to the
          Representatives (and stating that it may be relied upon by counsel for
          the  Underwriters),  from Ballard Spahr Andrews & Ingersoll,  Maryland
          counsel to the Company and the  Operating  Partnership,  to the effect
          that:

                              (i) The Company is a corporation duly incorporated
                    and existing  under the laws of the State of Maryland and is
                    in good  standing  with the  Maryland  State  Department  of
                    Assessments and Taxation (the "SDAT"),  with corporate power
                    and authority to own,  lease and operate its  properties and
                    to conduct its business as described in the  Prospectus  and
                    to  enter  into  and  perform  its  obligations  under  this
                    Agreement  and the  Material  Agreements  to  which  it is a
                    party.

                              (ii)  The  Operating   Partnership  is  a  limited
                    partnership  duly formed and existing  under the laws of the
                    State of  Maryland  and is in good  standing  with the SDAT,
                    with  partnership  power  and  authority  to own,  lease and
                    operate  its  properties  and to  conduct  its  business  as
                    described  in the  Prospectus  and to enter into and perform
                    its  obligations  under  this  Agreement  and  the  Material
                    Agreements  to which it is a party.  The Company is the sole
                    general   partner   of  the   Operating   Partnership.   The
                    outstanding  Units of the  Operating  Partnership  are fully
                    paid  and  the   Certificate  of  Limited   Partnership  and
                    Agreement  of Limited  Partnership  do not  provide  for any
                    assessments  on the  limited  partnership  interests  of the
                    partners.

                              (iii)  Each of Valley  Center,  Inc.,  a  Maryland
                    corporation, JFD, Inc., a Maryland corporation,  Bryans QRS,
                    Inc.,  a  Maryland  corporation,  and  Branchwood,  Inc.,  a
                    Maryland  corporation  (collectively,   the  "QRSs"),  is  a
                    corporation duly incorporated and existing under the laws of
                    the State of Maryland and is in good standing with the SDAT,
                    with corporate power and authority to own, lease and operate
                    its  properties  and to conduct its business as described in
                    the Prospectus and to enter into and perform its obligations
                    under the Material  Agreements  to which it is a party.  The
                    outstanding  shares  of stock of each of the QRSs  have been
                    duly  authorized  and  validly  issued,  are fully  paid and
                    nonassessable  and are owned by the Company,  free and clear
                    of all liens,  encumbrances and equities and claims,  and no
                    options, warrants or other rights to purchase, agreements or
                    other  obligations  to issue or other  rights to convert any
                    obligations into any shares of capital stock or of ownership
                    interests in such Subsidiaries are outstanding.



                                     - 22 -


<PAGE>



                              (iv) Each of JFD Limited  Partnership,  a Maryland
                    limited  partnership,   Branchwood  Limited  Partnership,  a
                    Maryland   limited   partnership,   SP  Associates   Limited
                    Partnership, a Maryland limited partnership,  FW-Bryans Road
                    Limited   Partnership,   a  Maryland  limited   partnership,
                    Greenspring  Associates  Limited  Partnership,   a  Maryland
                    limited    partnership,    Woodholme    Properties   Limited
                    Partnership,  a  Maryland  limited  partnership,   Southside
                    Market Place Limited Partnership, Allenbeth Associates, L.P.
                    and  Coppers  Mill  Village  Center  L.L.C.  (together,  the
                    "BRPs"),  is a  limited  partnership  or  limited  liability
                    company,  as the case may be, duly formed and existing under
                    the laws of the State of  Maryland  and is in good  standing
                    with the SDAT,  with the  partnership  or limited  liability
                    company  power and  authority to own,  lease and operate its
                    properties  and to conduct its  business as described in the
                    Prospectus  and to enter into and  perform  its  obligations
                    under the Material  Agreements  to which it is a party.  The
                    outstanding   partnership  or  limited   liability   company
                    interests  of each of the BRPs are  owned by a wholly  owned
                    subsidiary of the Company or the Operating Partnership, free
                    and clear of all liens,  encumbrances,  equities and claims,
                    and no  options,  warrants  or  other  rights  to  purchase,
                    agreements or other  obligations to issue or other rights to
                    convert  any  obligations  into any  partnership  or limited
                    liability company  interests or ownership  interests in such
                    Subsidiaries are outstanding.

                              (v) The  Company  has the  numbers  of  authorized
                    shares   of   stock  as  set   forth   under   the   caption
                    "Capitalization"  in the Prospectus.  The Charter and Bylaws
                    of the  Company  are in  full  force  and  effect  as of the
                    Closing   Date  and  comply   with  the   Maryland   General
                    Corporation  Law.  The  authorized  shares of the  Company's
                    Common  Stock  have been duly  authorized.  The  outstanding
                    shares of the Company's  stock have been duly authorized and
                    validly  issued  and are fully paid and  nonassessable.  The
                    Shares have been duly  authorized  for  issuance and sale to
                    the  Underwriters  pursuant  to this  Agreement,  and,  when
                    issued  and  delivered  by  the  Company  pursuant  to  this
                    Agreement against full payment of the consideration therefor
                    as provided in the resolutions  authorizing issuance thereof
                    of the Board of Directors of the Company or a duly appointed
                    committee thereof, will be validly issued and fully paid and
                    nonassessable.  The  terms  of  the  Shares  conform  in all
                    material respects to all statements and descriptions related
                    thereto  contained  in  the  Prospectus  under  the  caption
                    "Description   of   Capital    Stock."   The    certificates
                    representing the Shares comply with all applicable statutory
                    requirements of the Maryland  General  Corporation  Law. The
                    Shares to be issued and sold by the Company pursuant to this
                    Agreement  are  not  subject  to  preemptive  rights  or any
                    similar rights to purchase under the Charter of the Company,
                    the Bylaws of the Company,  the Maryland General Corporation
                    Law or any agreement or instrument known to such counsel.



                                     - 23 -


<PAGE>



                              (vi) The  statements  set forth in the  Prospectus
                    under the caption  "Certain  Provisions  of Maryland Law and
                    the  Company's  Charter  and  Bylaws"  and  "Description  of
                    Capital  Stock,"  insofar as such  statements  constitute  a
                    summary  of legal  matters or legal  conclusions,  have been
                    reviewed and are accurate in all material respects.

                              (vii) The  partnership  agreement of the Operating
                    Partnership  has been duly executed and is in full force and
                    effect as of the Closing Date and complies with the Maryland
                    Revised Uniform Limited Partnership Act. The Units issued by
                    the  Operating   Partnership  to  date,   including  without
                    limitation the Units issued to the Company, are fully paid.

                              (viii) The execution and delivery of the Agreement
                    and the  Material  Agreements  and the  consummation  of the
                    transactions herein and therein contemplated will not result
                    in any  violation of the Charter or Bylaws of the Company or
                    Agreement   of   Limited   Partnership   of  the   Operating
                    Partnership  or,  so far as is  known to such  counsel,  any
                    statute,  rule  or  regulation  of  the  State  of  Maryland
                    applicable to the Company, the Operating  Partnership or the
                    Subsidiaries.

                              (ix) The execution and delivery of this  Agreement
                    and the Material Agreements have been duly authorized by all
                    necessary corporate or partnership action, as applicable, of
                    the  FWM  Entities  that  are  parties  thereto,   and  this
                    Agreement  and  the  Material   Agreements  have  been  duly
                    executed and  delivered by the FWM Entities that are parties
                    thereto. Assuming due authorization,  execution and delivery
                    of the Material Agreements by each other party thereto,  the
                    Material  Agreements are valid and binding agreements of the
                    FWM Entities that are parties thereto,  enforceable  against
                    the FWM  Entities  in  accordance  with  their  terms.  This
                    opinion  does not include any  opinion  with  respect to the
                    perfection or priority of any security interest or lien, and
                    is   further   subject   to   the   following   limitations,
                    qualifications and exceptions: (a) the effect of bankruptcy,
                    insolvency,    reorganization,     moratorium,    fraudulent
                    conveyance  or other similar laws now or hereafter in effect
                    relating  to  or   affecting   the  rights  or  remedies  of
                    creditors,  (b) the effect of general  principles of equity,
                    whether  considered in a proceeding in equity or at law, and
                    the  discretion  of the court  before  which any  proceeding
                    therefor  may be brought,  (c) the  doctrine  of  commercial
                    reasonableness,   (d)  the  unenforceability  under  certain
                    circumstances  under law or court  decisions  of  provisions
                    providing for the  indemnification  of or  contribution to a
                    party with respect to a liability where such indemnification
                    or  contribution  is contrary to public policy,  and (d) the
                    unenforceability  of any provision  requiring the payment of
                    attorney's   fees,   except  to  the  extent  that  a  court
                    determines such fees to be reasonable.



                                     - 24 -

 
<PAGE>



          (d) The  Representatives  shall have  received an  opinion,  dated the
Closing Date and any Option Closing Date and  satisfactory in form and substance
to the Representatives (and stating that it may be relied upon by counsel to the
Underwriters),  from Jeffrey S. Distenfeld,  general counsel to the Company, FWM
and the Operating Partnership, to the effect that:

          To such  counsel's  knowledge,  except as set forth in the  Prospectus
there are no  material  legal  proceedings  pending or  threatened  against  the
Company, the Operating Partnership, FWM or any Subsidiary.

          (e) The  Representatives  shall  have  received  from  Hogan & Hartson
L.L.P.,  counsel for the Underwriters,  an opinion dated the Closing Date or the
Option Closing Date, as the case may be,  substantially  to the effect specified
in subparagraphs  (i) and (ii) of Paragraph (b) of this Section 6, and that this
Agreement  has been duly  authorized,  executed and delivered by the Company and
the Operating  Partnership,  the Company was  incorporated and is existing under
the laws of the State of Maryland and that the Shares have been  authorized  and
will  upon  issuance  be  validly  issued,  fully  paid and  non-assessable.  In
rendering  such  opinion,  Hogan &  Hartson  L.L.P.  may rely as to all  matters
governed  other than by the laws of the State of Maryland or federal laws on the
opinions of counsel  referred to in paragraph (b) of this Section 6. In addition
to the matters set forth above,  such opinion  shall also include a statement to
the effect that no facts have come to the attention of such counsel which causes
them to believe that (i) the  Registration  Statement,  as of the time it became
effective  under the Act, as of the Closing Date or the Option  Closing Date, as
the case may,  contained an untrue  statement  of a material  fact or omitted to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein not misleading,  and (ii) the Prospectus,  or any supplement
thereto,  on the date it was filed pursuant to the Rules and  Regulations and as
of the Closing Date or the Option Closing Date, as the case may be, contained an
untrue  statement  of a  material  fact or  omitted  to state a  material  fact,
necessary  in order to make the  statements,  in the light of the  circumstances
under which they are made, not misleading (except that such counsel need express
no view as to financial  statements,  notes and  supporting  schedules and other
financial and  statistical  information and data included in or omitted from the
Registration Statement or the Prospectus). With respect to such statement, Hogan
& Hartson  L.L.P.  may state that their belief is based upon the  procedures set
forth therein, but is without independent check and verification.

          (f) The Representatives shall have received at or prior to the Closing
Date from Hogan & Hartson L.L.P. a memorandum or summary,  in form and substance
satisfactory  to the  Representatives,  with  respect to the  qualification  for
offering and sale by the  Underwriters of the Shares under the state  securities
or


                                     - 25 -

   
<PAGE>



"blue sky" laws of such jurisdictions as the Representatives may reasonably have
designated to the Company.

          (g) The Representatives shall have received on the Closing Date or the
Option  Closing Date, as the case may be, a certificate or  certificates  of the
Chief Executive  Officer and the Chief Financial Officer of the Company in their
capacities as such, on behalf of the Company and the Operating  Partnership,  to
the effect that, as of the Closing Date or the Option  Closing Date, as the case
may be:

                    (i) The  Registration  Statement has become  effective under
          the  Act  and  no  stop  order  suspending  the  effectiveness  of the
          Registration  Statement has been issued,  and no proceedings  for such
          purposes have been initiated or are, to his knowledge, contemplated by
          the Commission.

                    (ii) The  representations  and warranties of the Company and
          the Operating  Partnership  contained in Section 1 hereof are true and
          correct as of the Closing Date or the Option Closing Date, as the case
          may be.

                    (iii) All  filings  required  to have been made  pursuant to
          Rules 424 or 430A under the Act have been made.

                    (iv) He has carefully  examined the  Registration  Statement
          and the  Prospectus  and, in his opinion,  as of the effective date of
          the   Registration   Statement,   the  statements   contained  in  the
          Registration  Statement  and  Prospectus  were true and correct in all
          material respects,  and such Registration Statement and Prospectus did
          not omit to state a material  fact  required  to be stated  therein or
          necessary in order to make the statements  therein not misleading and,
          since the effective date of the Registration  Statement,  no event has
          occurred  which  should have been set forth in a  supplement  to or an
          amendment  of the  Prospectus  which has not been so set forth in such
          supplement or amendment.

                    (v) Since the  respective  dates as of which  information is
          given in the Registration Statement and Prospectus, there has not been
          any material  adverse change in or affecting the condition,  financial
          or otherwise,  of the Company, the Operating Partnership,  FWM and the
          Subsidiaries taken as a whole or the earnings,  business,  management,
          properties,  assets,  rights,  operations,   condition  (financial  or
          otherwise) or prospects of the Company, the Operating Partnership, FWM
          and the  taken as a whole,  whether  or not  arising  in the  ordinary
          course of business.



                                     - 26 -

   
<PAGE>


          (h) The Shares shall be qualified  for sale in such  jurisdictions  as
the Representatives may reasonably request,  each such qualification shall be in
effect and not subject to any order or other proceeding on the Closing Date.

          (i) The  Representatives  shall  have  received,  on each of the dates
hereof,  the Closing  Date and the Option  Closing  Date,  as the case may be, a
letter dated the date hereof,  the Closing Date or the Option  Closing  Date, as
the case may be, in form and substance satisfactory to you, of Coopers & Lybrand
LLP confirming that they are independent  public  accountants within the meaning
of the Act and the applicable  published  Rules and  Regulations  thereunder and
stating that in their opinion the financial statements and schedules examined by
them and included in the  Registration  Statement comply in form in all material
respects with the applicable accounting  requirements of the Act and the related
published  Rules and  Regulations;  and  containing  such other  statements  and
information  as is  ordinarily  included in  accountants'  "comfort  letters" to
Underwriters with respect to the financial  statements and certain financial and
statistical information contained in the Registration Statement and Prospectus.

          (j) The Lock-Up Agreements described in Section 4(1) are in full force
and effect.

          (k) Prior to the Closing Date, the Company shall have furnished to you
such  further   information,   certificates   and   documents,   confirming  the
representations and warranties,  covenants and conditions  contained herein, the
performance of obligations  hereunder and related matters as the Representatives
may reasonably have requested.

          (l) The Firm Shares and Option  Shares,  if any have been approved for
listing upon notice of issuance on the New York Stock Exchange.

     The opinions and  certificates  mentioned in this Agreement shall be deemed
to be in compliance with the provisions  hereof only if they are in all material
respects satisfactory to the Representatives and counsel for the Underwriters.

     If any of the conditions  herein above provided for in this Section 6 shall
not have been  fulfilled when and as required by this Agreement to be fulfilled,
the  obligations  of  the  Underwriters  hereunder  may  be  terminated  by  the
Representatives  by notifying the Company of such  termination  in writing or by
telegram at or prior to the Closing Date or the Option Closing Date, as the case
may be.

     In such  event,  the Company  and the  Underwriters  shall not be under any
obligation  to each other  (except to the extent  provided  in  Sections 5 and 8
hereof).




                                     - 27 -

   
<PAGE>


     7. Condition of the Obligations of the Company.

     The  obligations of the Company to sell and deliver the Shares  required to
be  delivered  as and  when  specified  in this  Agreement  are  subject  to the
condition  that at the Closing Date or the Option  Closing Date, as the case may
be, no stop order suspending the  effectiveness  of the  Registration  Statement
shall  have been  issued  and in effect or  proceedings  therefor  initiated  or
threatened.


     8. Indemnification.

          (a) The Company and the Operating  Partnership,  jointly and severally
agree to indemnify and hold harmless each  Underwriter and each person,  if any,
who controls any  Underwriter  within the meaning of the Act against any losses,
claims,  damages or  liabilities to which such  Underwriter or such  controlling
person may become  subject under the Act or  otherwise,  insofar as such losses,
claims,  damages or liabilities  (or actions or proceedings in respect  thereof)
arise  out of or are based  upon (i) any  untrue  statement  or  alleged  untrue
statement of any material fact  contained in the  Registration  Statement or any
amendment  thereto,  or the  omission  or alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading, or (ii) any untrue statement or alleged untrue statement
of any material fact contained in any  Preliminary  Prospectus or the Prospectus
or any supplement  thereto, or the omission or alleged omission to state therein
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein,  in the light of the  circumstances  under  which they were
made,  not  misleading.  The  Company  and the  Operating  Partnership  agree to
reimburse each Underwriter and each such controlling  person upon demand for any
legal  or  other  expenses  reasonably  incurred  by  such  Underwriter  or such
controlling  person in connection with investigating or defending any such loss,
claim, damage, liability, action or proceeding or in responding to a subpoena or
governmental inquiry related to the offering of the Shares,  whether or not such
Underwriter  or  controlling  person  is a party to any  action  or  proceeding;
provided,  however,  that the Company and the Operating  Partnership will not be
liable in any such  case to the  extent  that any such  loss,  claim,  damage or
liability  arises out of or is based upon an untrue  statement or alleged untrue
statement,  or omission or alleged omission made in the Registration  Statement,
any Preliminary Prospectus,  the Prospectus, or such amendment or supplement, in
reliance  upon and in  conformity  with  written  information  furnished  to the
Company  or  the  Operating   Partnership  by  or  through  the  Representatives
specifically for use in the preparation thereof.

          The foregoing  indemnity  agreement is subject to the condition  that,
insofar as it relates to any such untrue  statement,  alleged untrue  statement,
omission or alleged omission made in a Preliminary  Prospectus but eliminated or
remedied in the Prospectus, such indemnity agreement shall not inure to the


                                     - 28 -


<PAGE>



benefit of any Underwriter from whom the person  asserting any loss,  liability,
claim or damage  purchased  the  Shares  (or to the  benefit  of any  person who
controls such Underwriter) if a copy of the Prospectus was not furnished to such
person at or prior to the time such action is required by the Act.

          (b) Each Underwriter severally and not jointly will indemnify and hold
harmless the Company and the  Operating  Partnership,  each of their  directors,
each of their  officers  who have  signed the  Registration  Statement  and each
person, if any, who controls the Company or the Operating Partnership within the
meaning of the Act, against any losses,  claims, damages or liabilities to which
the Company  and the  Operating  Partnership  or any such  director,  officer or
controlling  person may become  subject under the Act or  otherwise,  insofar as
such  losses,  claims,  damages or  liabilities  (or actions or  proceedings  in
respect  thereof)  arise out of or are based  upon (i) any untrue  statement  or
alleged  untrue  statement of any material  fact  contained in the  Registration
Statement,  any  Preliminary  Prospectus,  the  Prospectus  or any  amendment or
supplement  thereto,  or (ii) the  omission  or the  alleged  omission  to state
therein a material fact  required to be stated  therein or necessary to make the
statements therein not misleading in the light of the circumstances  under which
they  were  made;  and will  reimburse  any legal or other  expenses  reasonably
incurred by the  Company and the  Operating  Partnership  or any such  director,
officer or controlling  person in connection with investigating or defending any
such loss, claim, damage, liability,  action or proceeding;  provided,  however,
that each Underwriter will be liable in each case to the extent, but only to the
extent,  that such untrue  statement or alleged untrue  statement or omission or
alleged  omission has been made in the Registration  Statement,  any Preliminary
Prospectus, the Prospectus or such amendment or supplement, in reliance upon and
in conformity with written information furnished to the Company or the Operating
Partnership  by or  through  the  Representatives  specifically  for  use in the
preparation  thereof.  This  indemnity  agreement  will  be in  addition  to any
liability which such Underwriter may otherwise have.

          (c) In case any proceeding (including any governmental  investigation)
shall be instituted  involving  any person in respect of which  indemnity may be
sought pursuant to this Section 8, such person (the  "indemnified  party") shall
promptly  notify the  person  against  whom such  indemnity  may be sought  (the
"indemnifying  party") in writing.  No  indemnification  provided for in Section
8(a) or (b) shall be  available  to any party who shall  fail to give  notice as
provided  in this  Section  8(c) if the party to whom  notice  was not given was
unaware of the  proceeding  to which such  notice  would  have  related  and was
materially  prejudiced  by the failure to give such  notice,  but the failure to
give such notice  shall not relieve the  indemnifying  party or parties from any
liability which it or they may have to the indemnified party for contribution or
otherwise  than on account of the provisions of Section 8(a) or (b). In case any
such  proceeding  shall be brought  against any  indemnified  party and it shall
notify the indemnifying party of the


                                     - 29 -


<PAGE>



commencement  thereof,  the indemnifying  party shall be entitled to participate
therein  and,  to the  extent  that  it  shall  wish,  jointly  with  any  other
indemnifying  party  similarly  notified,  to assume the defense  thereof,  with
counsel  reasonably  satisfactory  to such  indemnified  party  and shall pay as
incurred (or within 30 days of presentation)  the fees and disbursements of such
counsel  related to such  proceeding.  In any such  proceeding,  any indemnified
party  shall  have the  right to  retain  its own  counsel  at its own  expense.
Notwithstanding the foregoing,  the indemnifying party shall pay as incurred the
fees and expenses of the counsel  retained by the  indemnified  party if (i) the
indemnifying  party and the indemnified  party shall have mutually agreed to the
retention  of such  counsel,  (ii) the  named  parties  to any  such  proceeding
(including any impleaded  parties) include both the  indemnifying  party and the
indemnified  party and  representation of both parties by the same counsel would
be  inappropriate,  in the reasonable  determination of the indemnified party or
its counsel,  due to actual or  potential  differing  interests  between them or
(iii) the indemnifying  party shall have failed to assume the defense and employ
counsel  acceptable to the indemnified  party within a reasonable period of time
after  notice  of  commencement  of  the  action.  It  is  understood  that  the
indemnifying  party  shall not, in  connection  with any  proceeding  or related
proceedings  in the same  jurisdiction,  be liable for the  reasonable  fees and
expenses of more than one separate firm for all such indemnified  parties.  Such
firm shall be  designated  in writing by you in the case of parties  indemnified
pursuant to Section 8(a) and by the Company or the Operating  Partnership in the
case of parties  indemnified  pursuant to Section 8(b); the  indemnifying  party
shall not be liable for any  settlement of any proceeding  effected  without its
written consent but if settled with such consent or if there is a final judgment
for the plaintiff,  the  indemnifying  party agrees to indemnify the indemnified
party from and against any loss or  liability  by reason of such  settlement  or
judgment.  In  addition,  the  indemnifying  party will not,  without  the prior
written consent of the indemnified party, settle or compromise or consent to the
entry of any judgment in any pending or threatened  claim,  action or proceeding
of which indemnification may be sought hereunder (whether or not any indemnified
party is an actual  or  potential  party to such  claim,  action or  proceeding)
unless such settlement,  compromise or consent includes an unconditional release
of each indemnified party from all liability  arising out of such claim,  action
or proceeding.

          (d)  If  the  indemnification  provided  for  in  this  Section  8  is
unavailable  to or  insufficient  to hold  harmless an  indemnified  party under
Section  8(a)  or (b)  above  in  respect  of any  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof)  referred to therein,
then each  indemnifying  party shall contribute to the amount paid or payable by
such  indemnified  party  as  a  result  of  such  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof) in such proportion as
is appropriate to reflect the relative  benefits  received by the Company or the
Operating Partnership on the one hand and the Underwriters on the other from the
offering of the Shares. If, however, the


                                     - 30 -


<PAGE>



allocation  provided by the immediately  preceding  sentence is not permitted by
applicable law or if the  indemnified  party failed to give the notice  required
under Section 8(c) above, then each indemnifying  party shall contribute to such
amount  paid or  payable  by such  indemnified  party in such  proportion  as is
appropriate  to reflect not only such  relative  benefits  but also the relative
fault  of the  Company  or the  Operating  Partnership  on the one  hand and the
Underwriters  on the other in connection  with the statements or omissions which
resulted  in  such  losses,  claims,  damages  or  liabilities  (or  actions  or
proceedings  in  respect  thereof),  as well  as any  other  relevant  equitable
considerations.  The relative  benefits received by the Company or the Operating
Partnership on the one hand and the Underwriters on the other shall be deemed to
be in the same  proportion as the total net proceeds  from the offering  (before
deducting expenses) received by the Company or the Operating Partnership bear to
the total underwriting  discounts and commissions  received by the Underwriters,
in each case as set forth in the table on the cover page of the Prospectus.  The
relative fault shall be determined by reference to, among other things,  whether
the untrue or alleged  untrue  statement  of a material  fact or the omission or
alleged omission to state a material fact relates to information supplied by the
Company or the Operating  Partnership on the one hand or the Underwriters on the
other and the parties'  relative  intent,  knowledge,  access to information and
opportunity to correct or prevent such statement or omission.

          The Company and the Operating  Partnership and the Underwriters  agree
that it would  not be just  and  equitable  if  contributions  pursuant  to this
Section 8(d) were  determined by pro rata allocation  (even if the  Underwriters
were  treated  as one  entity  for  such  purpose)  or by any  other  method  of
allocation which does not take account of the equitable  considerations referred
to above in this  Section  8(d).  The amount  paid or payable by an  indemnified
party as a result of the losses,  claims,  damages or liabilities (or actions or
proceedings in respect thereof)  referred to above in this Section 8(d) shall be
deemed  to  include  any legal or other  expenses  reasonably  incurred  by such
indemnified party in connection with  investigating or defending any such action
or  claim.  Notwithstanding  the  provisions  of  this  subsection  (d),  (i) no
Underwriter  shall be  required  to  contribute  any  amount  in  excess  of the
underwriting  discounts and  commissions  applicable to the Shares  purchased by
such  Underwriter  and (ii) no  person  guilty of  fraudulent  misrepresentation
(within  the  meaning  of  Section  11(f)  of the  Act)  shall  be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.  The  Underwriters'  obligations  in  this  Section  8(d)  to
contribute   are  several  in  proportion  to  their   respective   underwriting
obligations and not joint.

          (e) In any  proceeding  relating to the  Registration  Statement,  any
Preliminary  Prospectus,  the Prospectus or any supplement or amendment thereto,
each party against whom contribution may be sought under this Section 8


                                     - 31 -


<PAGE>



hereby consents to the  jurisdiction of any court having  jurisdiction  over any
other  contributing  party,  agrees that process  issuing from such court may be
served  upon him or it by any  other  contributing  party  and  consents  to the
service of such  process and agrees that any other  contributing  party may join
him or it as an additional  defendant in any such proceeding in which such other
contributing party is a party.

          (f) Any losses, claims, damages,  liabilities or expenses for which an
indemnified  party is entitled to  indemnification  or  contribution  under this
Section 8 shall be paid by the  indemnifying  party to the indemnified  party as
such  losses,  claims,  damages,  liabilities  or  expenses  are  incurred.  The
indemnity  and  contribution  agreements  contained  in this  Section  8 and the
representations  and warranties of the Company set forth in this Agreement shall
remain  operative  and  in  full  force  and  effect,   regardless  of  (i)  any
investigation  made by or on behalf of any Underwriter or any person controlling
any  Underwriter,  the  Company  or the  Operating  Partnership,  the  Company's
directors or officers or any persons  controlling  the Company or the  Operating
Partnership,  (ii) acceptance of any Shares and payment therefor hereunder,  and
(iii) any termination of this Agreement.  A successor to any Underwriter,  or to
the Company or the Operating  Partnership,  the Company's directors or officers,
or any person  controlling  the Company or the Operating  Partnership,  shall be
entitled  to the  benefits  of the  indemnity,  contribution  and  reimbursement
agreements contained in this Section 8.


     9. Default by Underwriters.

     If on the Closing Date or the Option  Closing Date, as the case may be, any
Underwriter  shall fail to purchase  and pay for the portion of the Shares which
such Underwriter has agreed to purchase and pay for on such date (otherwise than
by reason of any default on the part of the Company), you, as Representatives of
the Underwriters,  shall use your reasonable  efforts to procure within 36 hours
thereafter  one or more of the other  Underwriters,  or any others,  to purchase
from the Company such amounts as may be agreed upon and upon the terms set forth
herein,  the Firm  Shares  or  Optional  Shares,  as the case may be,  which the
defaulting  Underwriter or  Underwriters  failed to purchase.  If during such 36
hours  you,  as  such  Representatives,  shall  not  have  procured  such  other
Underwriters,  or any others, to purchase the Firm Shares or Optional Shares, as
the case  may be,  agreed  to be  purchased  by the  defaulting  Underwriter  or
Underwriters,  then (a) if the aggregate  number of shares with respect to which
such  default  shall  occur does not exceed 10% of the Firm  Shares or  Optional
Shares,  as the case may be, covered  hereby,  the other  Underwriters  shall be
obligated,  severally, in proportion to the respective numbers of Firm Shares or
Optional  Shares,  as the case may be,  which  they are  obligated  to  purchase
hereunder,  to purchase the Firm Shares or Optional Shares,  as the case may be,
which such defaulting  Underwriter or Underwriters failed to purchase, or (b) if
the aggregate  number of shares of Firm Shares or Optional  Shares,  as the case
may be, with


                                     - 32 -


<PAGE>



respect to which such  default  shall  occur  exceeds  10% of the Firm Shares or
Optional Shares,  as the case may be, covered hereby,  the Company or you as the
Representatives of the Underwriters will have the right, by written notice given
within the next 36-hour  period to the parties to this  Agreement,  to terminate
this Agreement without liability on the part of the non-defaulting  Underwriters
or of the  Company  except to the extent  provided  in Section 8 hereof.  In the
event of a default  by any  Underwriter  or  Underwriters,  as set forth in this
Section 9, the Closing Date or Option  Closing  Date, as the case may be, may be
postponed for such period,  not exceeding seven days, as you, as Representatives
may determine in order that the required changes in the  Registration  Statement
or in the Prospectus or in any other documents or arrangements  may be effected.
The  term  "Underwriter"  includes  any  person  substituted  for  a  defaulting
Underwriter.  Any  action  taken  under  this  Section 9 shall not  relieve  any
defaulting  Underwriter  from  liability  in  respect  of any  default  of  such
Underwriter under this Agreement.


     10. Notice.

     All  communications  hereunder,  except  as may be  otherwise  specifically
provided  herein,  shall  be in  writing  and  shall  be  mailed,  delivered  or
transmitted by any standard form of telecommunication, and confirmed in writing,
as follows: if to the Underwriters, to Alex. Brown & Sons Incorporated, 135 East
Baltimore  Street,  Baltimore,  Maryland  21202,  Attention:  William C. Byrnes,
Managing Director, with a copy to Hogan & Hartson L.L.P., 555 Thirteenth Street,
N.W., Washington, D.C. 20004, Attention: J. Warren Gorrell, Jr., Esq.; if to the
Company or the Operating  Partnership,  to First Washington Realty Trust,  Inc.,
4350 East-West Highway, Suite 400, Bethesda,  Maryland 20814, Attention:  Stuart
D.  Halpert with a copy to Latham & Watkins,  1001  Pennsylvania  Avenue,  N.W.,
Suite 1300, Washington, D.C. 20004-2505, Attention: R. Ronald Hopkinson, Esq.


     11. Termination.

     This  Agreement  may be  terminated  by you by  notice  to the  Company  as
follows:

          (a) at any time  prior to the  earlier  of (i) the time the Shares are
released  by you for sale by notice to the  Underwriters,  or (ii) 11:30 a.m. on
the first business day following the date of this Agreement;

          (b) at any time prior to the Closing Date if any of the  following has
occurred: (i) since the respective dates as of which information is given in the
Registration  Statement and the  Prospectus,  any material  adverse change in or
affecting the condition,  financial or otherwise,  of the Company, the Operating
Partnership,  FWM  and  the  Subsidiaries  taken  as a  whole  or the  earnings,
business, management, properties, assets, rights, operations, condition


                                     - 33 -


<PAGE>



(financial or otherwise) or prospects of the Company, the Operating Partnership,
FWM and the  Subsidiaries  taken  as a  whole,  whether  or not  arising  in the
ordinary  course of business,  (ii) any outbreak or escalation or hostilities or
declaration  of war or  national  emergency,  calamity,  crisis or change on the
financial markets of the United States would, in your reasonable judgment,  make
it  impracticable  to market the Shares or to enforce  contracts for the sale of
the Shares,  or (iii)  suspension of trading in securities  generally on the New
York Stock  Exchange or the  American  Stock  Exchange or  limitation  on prices
(other than  limitations  on hours or numbers of days of trading) for securities
on  either  such  Exchange,  (iv) the  enactment,  publication,  decree or other
promulgation  of any  statute,  regulation,  rule or order of any court or other
governmental authority which in your opinion materially and adversely affects or
may materially  and adversely  affect the business or operations of the Company,
the  Operating  Partnership,  FWM and the  Subsidiaries  taken as a  whole,  (v)
declaration  of a  banking  moratorium  by  United  States  or  New  York  State
authorities, (vi) any downgrading in the rating of the Company's debt securities
by any "nationally  recognized  statistical rating organization" (as defined for
purposes of Rule 436(g) under the Exchange Act), (vii) the suspension of trading
of the Company's  common stock by the  Commission on the New York Stock Exchange
or (viii) the taking of any action by any governmental body or agency in respect
of its  monetary  or  fiscal  affairs  which in your  reasonable  opinion  has a
material adverse effect on the securities markets in the United States; or

          (c) as provided in Sections 6 and 9 of this Agreement.


     12. Successors.

     This  Agreement  has  been  and is  made  solely  for  the  benefit  of the
Underwriters and the Company and the Operating  Partnership and their respective
successors,  executors,  administrators,  heirs and assigns,  and the  officers,
directors and controlling  persons referred to herein,  and no other person will
have any right or obligation  hereunder.  No purchaser of any of the Shares from
any  Underwriter  shall be deemed a successor or assign  merely  because of such
purchase.


     13. Information Provided by Underwriters.

     The Company, the Operating Partnership and the Underwriters acknowledge and
agree that only  information  furnished or to be furnished by any Underwriter to
the  Company for  inclusion  in any  Prospectus  or the  Registration  Statement
consists of the  information  set forth in the last paragraph of the front cover
page (insofar as such information relates to the Underwriters), legends required
by Item 502(d) of  Regulation  S-K under the Act and the  information  under the
caption "Underwriting" in the Prospectus.




                                     - 34 -

<PAGE>



     14. Miscellaneous.

     The reimbursement, indemnification and contribution agreements contained in
this  Agreement  and  the  representations,  warranties  and  covenants  in this
Agreement  shall  remain  in  full  force  and  effect  regardless  of  (a)  any
termination of this Agreement, (b) any investigation made by or on behalf of any
Underwriter or controlling person thereof,  or by or on behalf of the Company or
the Operating Partnership or their directors or officers and (c) delivery of and
payment for the Shares under this Agreement.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  but all of which together shall constitute one and
the same instrument.

     This Agreement shall be governed by, and construed in accordance  with, the
laws of the State of Maryland.

                                     - 35 -


<PAGE>


     If the foregoing  letter is in accordance  with your  understanding  of our
agreement,  please  sign  and  return  to us  the  enclosed  duplicates  hereof,
whereupon it will become a binding  agreement  among the Company,  the Operating
Partnership and the several Underwriters in accordance with the terms.


                                         Very truly yours,

FIRST WASHINGTON REALTY                          FIRST WASHINGTON REALTY
  TRUST, INC.,                                     LIMITED PARTNERSHIP,
a Maryland corporation                           a Maryland limited partnership



By                                               By: First Washington Realty
    ---------------------                              Trust, Inc.,
    William J. Wolfe                                 its general partner
    President


                                                 By  
                                                     --------------------------
                                                     William J. Wolfe
                                                     President


     The foregoing Underwriting Agreement is hereby confirmed and accepted as of
the date first above written.


ALEX. BROWN & SONS INCORPORATED
FRIEDMAN, BILLINGS, RAMSEY & CO., INC.
TUCKER ANTHONY INCORPORATED
  As Representatives of the Several
  Underwriters listed on Appendix I

By:  ALEX. BROWN & SONS INCORPORATED


By   _______________________________
     ________________, Authorized Officer


                                     - 36 -

 <PAGE>





                                   APPENDIX I



                            SCHEDULE OF UNDERWRITERS


                                                  Number of Firm Shares
         Underwriter                                 to be Purchased
         -----------                              ---------------------
Alex. Brown & Sons Incorporated
Friedman, Billings, Ramsey & Co., Inc.
Tucker Anthony Incorporated


                  TOTAL                                 1,500,000

   


<PAGE>




                                   SCHEDULE 1



[TO BE PROVIDED]






                                                                       EXHIBIT 5



                                                                     FILE NUMBER
                                                                       824100




                                                 November 22, 1996



First Washington Realty Trust, Inc.
4350 East-West Highway, Suite 400
Bethesda, Maryland 20814

                  Re:      Registration Statement on Form S-11
                           (No. 333-15423)
                           ---------------

Ladies and Gentlemen:

          We have served as Maryland counsel to First  Washington  Realty Trust,
Inc., a Maryland corporation (the "Company"), in connection with certain matters
of Maryland law arising out of the  registration of up to 1,500,000  shares (the
"Shares") of Common Stock, $.01 par value per share (the "Common Stock"), of the
Company  (plus up to an  additional  225,000  shares of Common  Stock  which the
Underwriters  have the  option to  purchase  solely  to cover  over-allotments),
covered  by  the  above-referenced  Registration  Statement  (the  "Registration
Statement"),  filed by the Company with the Securities  and Exchange  Commission
(the  "Commission")  under the  Securities  Act of 1933,  as amended  (the "1933
Act"). Unless otherwise defined herein, capitalized terms used herein shall have
the meanings assigned to them in the Registration Statement.

          In connection with our  representation of the Company,  and as a basis
for the opinion  hereinafter  set forth, we have examined  originals,  or copies
certified  or  otherwise  identified  to  our  satisfaction,  of  the  following
documents (hereinafter collectively referred to as the "Documents"):



<PAGE>


First Washington Realty Trust, Inc.
November 20, 1996
Page 2




          1. The  Registration  Statement  and the  related  form of  prospectus
included therein in the form in which it was transmitted to the Commission under
the 1933 Act;

          2. The  charter of the  Company  (the  "Charter"),  certified  as of a
recent date by the State Department of Assessments and Taxation of Maryland (the
"SDAT");

          3. The Second Amended and Restated Bylaws of the Company, certified as
of a recent date by its Secretary;

          4.  Resolutions  adopted by the Board of Directors of the Company (the
"Board")  relating  to the  sale,  issuance  and  registration  of  the  Shares,
certified   as  of  a  recent  date  by  the   Secretary  of  the  Company  (the
"Resolutions");

          5. The form of  certificate  representing  a share  of  Common  Stock,
certified as of a recent date by the Secretary of the Company;

          6. A  certificate  of the SDAT as to the good standing of the Company,
dated as of a recent date;

          7. A certificate  executed by Jeffrey S. Distenfeld,  Secretary of the
Company, dated as of a recent date; and

          8. Such other  documents  and matters as we have deemed  necessary  or
appropriate  to express  the opinion  set forth in this  letter,  subject to the
assumptions, limitations and qualifications stated herein.

          In expressing the opinion set forth below, we have assumed, and so far
as is known to us there are no facts inconsistent with, the following:

          1. Each of the parties  (other than the Company)  executing any of the
Documents has duly and validly  executed and delivered  each of the Documents to
which such party is a signatory,  and such party's obligations set forth therein
are legal, valid and binding.

          2. Each individual executing any of the Documents on behalf of a party
(other than the Company) is duly authorized to do so.



<PAGE>


First Washington Realty Trust, Inc.
November 20, 1996
Page 3




          3. Each individual  executing any of the Documents,  whether on behalf
of such individual or another person, is legally competent to do so.

          4. All  Documents  submitted to us as  originals  are  authentic.  All
Documents  submitted  to us as certified or  photostatic  copies  conform to the
original documents. All signatures on all such Documents are genuine. All public
records  reviewed or relied  upon by us or on our behalf are true and  complete.
All statements and information contained in the Documents are true and complete.
There are no oral or written  modifications  of or amendments to the  Documents,
and  there  has been no waiver of any of the  provisions  of the  Documents,  by
actions or conduct of the parties or otherwise.

          5.  In  accordance   with  the   Resolutions,  the  Board,  or a  duly
authorized  committee thereof,  will duly adopt resolutions  including all terms
and conditions  required by the Maryland  General  Corporation  Law, as amended,
prior to the issuance of the Shares.

          6. The Shares will not be issued or  transferred  in  violation of any
restriction or limitation contained in the Charter.

          The phrase "known to us" is limited to the actual  knowledge,  without
independent  inquiry,  of the  lawyers  at our  firm who  have  performed  legal
services in connection with the issuance of this opinion.

          Based upon the foregoing, and subject to the assumptions,  limitations
and qualifications stated herein, it is our opinion that:

          1. The Company is a corporation  duly  incorporated and existing under
and by virtue of the laws of the State of Maryland and is in good  standing with
the SDAT.

          2. The Shares have been duly  authorized  and,  when and if  delivered
against payment therefor in accordance with the resolutions of the Board, or any
duly authorized committee thereof,  authorizing their issuance,  the Shares will
be duly and validly issued, fully paid and nonassessable.



<PAGE>


First Washington Realty Trust, Inc.
November 20, 1996
Page 4



          The foregoing  opinion is limited to the laws of the State of Maryland
and we do not express any opinion  herein  concerning any other law. The opinion
expressed herein is subject to the effect of judicial decisions which may permit
the introduction of parol evidence to modify the terms or the  interpretation of
agreements. We express no opinion as to compliance with the securities (or "blue
sky") laws of the State of Maryland.

          We assume no obligation to supplement  this opinion if any  applicable
law changes  after the date hereof or if we become  aware of any fact that might
change the opinion expressed herein after the date hereof.

          This opinion is being  furnished to you solely for  submission  to the
Commission as an exhibit to the Registration Statement and, accordingly, may not
be relied upon by,  quoted in any manner to, or delivered to any other person or
entity without, in each instance, our prior written consent.

          We hereby  consent to the filing of this  opinion as an exhibit to the
Registration Statement and to the use of the name of our firm therein. In giving
this  consent,  we do not admit that we are within the category of persons whose
consent is required by Section 7 of the 1933 Act.

                                       Very truly yours,


                                      /s/ Ballard Spahr Andrews & Ingersoll



                                                                       EXHIBIT 8

                                                 November 22, 1996

First Washington Realty Trust, Inc.
4350 East/West Highway, Suite 400
Bethesda, MD 20814

      Re:  Federal Income Tax Consequences
           -------------------------------

Ladies and Gentlemen:

         We have acted as tax counsel to First Washington Realty Trust,  Inc., a
Maryland  corporation  (the  "Company"),  in  connection  with its sale of up to
1,725,000  shares of common  stock of the  Company  pursuant  to a  registration
statement on Form S-11 under the Securities Act of 1933, as amended,  filed with
the Securities and Exchange Commission on November 1, 1996, as amended as of the
date it became effective (the "Registration Statement").

         You have requested our opinion concerning certain of the federal income
tax  consequences to the Company and the purchasers of the securities  described
above in  connection  with the sale  described  above.  This opinion is based on
various facts and assumptions, including the facts set forth in the Registration
Statement  concerning the business,  properties  and governing  documents of the
Company  and  First  Washington  Realty  Limited   Partnership  (the  "Operating
Partnership").  We have also been  furnished  with,  and with your  consent have
relied  upon,  certain  representations  made by the Company  and the  Operating
Partnership  with respect to certain factual matters through a certificate of an
officer of the Company (the "Officer's Certificate"). With respect to matters of
Maryland  law, we have  relied  exclusively  upon the  opinion of Ballard  Spahr
Andrews & Ingersoll, counsel for the Company, dated November 22, 1996.

         In our capacity as tax counsel to the Company,  we have made such legal
and factual examinations and inquiries, including an examination of originals or
copies certified or otherwise  identified to our satisfaction of such documents,
corporate  records  and  other  instruments  as  we  have  deemed  necessary  or
appropriate for purposes of this opinion.  In our  examination,  we have assumed
the authenticity of all documents submitted to us as originals,  the genuineness
of all signatures thereon,  the legal capacity of natural persons executing such
documents and the  conformity to authentic  original  documents of all documents
submitted to us as copies.

         We are opining herein as to the effect on the subject  transaction only
of the  federal  income tax laws of the United  States and we express no opinion
with  respect to the  applicability  thereto,  or the effect  thereon,  of other
federal laws, the laws of any state or other  jurisdiction  or as to any matters
of municipal law or the laws of any other local agencies within any state.

         Based on such facts, assumptions and representations, it is our opinion
that:

         1. Commencing with the Company's taxable year ending December 31, 1994,
the Company has been organized in conformity with the requirements for


<PAGE>


qualification  as a "real estate  investment  trust," and its proposed method of
operation,  as described in the representations of the Company and the Operating
Partnership  referred to above, will enable the Company to meet the requirements
for  qualification  and taxation as a "real estate  investment  trust" under the
Internal Revenue Code of 1986, as amended (the "Code").

         2. The  statements  in the  Registration  Statement set forth under the
caption  "Federal  Income  Tax  Consequences"  to the  extent  such  information
constitutes  matters of law,  summaries of legal matters,  or legal conclusions,
have been reviewed by us and are accurate in all material respects.

         No opinion is expressed as to any matter not discussed herein.

         This  opinion is based on  various  statutory  provisions,  regulations
promulgated  thereunder  and  interpretations  thereof by the  Internal  Revenue
Service and the courts having  jurisdiction over such matters,  all of which are
subject to change either prospectively or retroactively.  Also, any variation or
difference  in the facts from those set forth in the  Registration  Statement or
the Officer's  Certificate may affect the conclusions  stated herein.  Moreover,
the  Company's  qualification  and  taxation as a real estate  investment  trust
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,  the results of which have not been
and will not be reviewed by Latham & Watkins.  Accordingly,  no assurance can be
given that the actual  results of the  Company's  operation  for any one taxable
year will satisfy such requirements.

         This  opinion is  rendered  only to you,  and is solely for your use in
connection  with  the  sale of  common  stock  by the  Company  pursuant  to the
Registration Statement. This opinion may not be relied upon by you for any other
purpose, or furnished to, quoted to, or relied upon by any other person, firm or
corporation,  for any  purpose,  without our prior  written  consent.  We hereby
consent  to the  filing  of  this  opinion  as an  exhibit  to the  Registration
Statement  and to the use of our name under the caption  "Legal  Matters" in the
Registration Statement.

                                                      Very truly yours,


                                                      Latham & Watkins



                                                                   EXHIBIT 10.11

               AMENDED AND RESTATED EXECUTIVE EMPLOYMENT AGREEMENT

     THIS AMENDED AND RESTATED EXECUTIVE EMPLOYMENT AGREEMENT is made as of June
30,  1996,  by and  between  First  Washington  Realty  Trust,  Inc.  a Maryland
corporation (the "REIT"), and Stuart D. Halpert ("Employee").

                                    Recitals

     A. The REIT and Employee executed an Executive  Employment  Agreement dated
as of June 26, 1994 (the "Original Agreement").

     B. The REIT and  Employee  mutual  desire to amend and restate the Original
Agreement pursuant to the terms set forth herein. This Agreement shall supersede
the terms set forth in the Original Agreement,  and the Original Agreement shall
have no further force or effect.

     C. The REIT wishes to  contract  for the  managerial  and  business  skills
possessed by the  Employee and Employee  desires to be employed by the REIT upon
the terms and subject to the conditions herein provided.

     D. Employee will be hired by the REIT as its Chairman of the Board. In this
capacity, he will develop policy,  supervise staff, direct day-to-day operations
and shall  have such  other  duties as the Board of  Directors  of the REIT (the
"Board") prescribes.


                              Terms and Conditions

     NOW,  THEREFORE,  in  consideration  of the  foregoing  premises and mutual
covenants and conditions  hereinafter set forth, and for other good and valuable
consideration,  the receipt and adequacy of which are hereby  acknowledged,  the
parties hereby agree as follows:


     1. Employment and Duties.

          a. Position and Duties.  Employee shall serve as Chairman of the Board
of the REIT. Employee shall have such duties and authority as are customary for,
and commensurate with such position,  including  developing policy,  supervising
staff,  directing  day-to-day  operations,  and such  other  duties as the Board
prescribes. Employee shall have such other duties and authority as may from time
to time be delegated or assigned to him by the Board.

          b. Preclusion of Outside Business  Activities.  During his employment,
Employee shall devote substantially all of his professional energies,  interest,
abilities  and  productive  work  time to the  performance  of  this  Agreement.
Employee shall not, without the prior written consent of the REIT, perform other
professional services of any kind or engage in any other business activity, with
or without compensation;  provided,  however, that Employee shall be allowed (i)
to continue to engage in the development of First Washington Management, Inc., a
Maryland  corporation  ("FWM"),  at a level consistent with past duties; (ii) to
engage in  administering  the business and  activities  of the First  Washington
Realty Limited  Partnership,  a Maryland  limited  partnership  (the  "Operating
Partnership");  (iii)  to serve  as a  Director  on  Boards  of up to three  (3)
non-competing companies; and (iv) to engage in passive investments that Employee
may make from time to time for his personal  account;  so long as the activities
described  in clauses (i) - (iv) do not detract or adversely  affect  Employee's
duties and responsibilities under this

                                        1

<PAGE>

Agreement.  Employee shall not,  without the prior written  consent of the REIT,
engage in any activity adverse to the REIT's interests.

     2. Term of Employment.

          a. Term.  This Agreement shall continue in full force and effect until
December 31, 1999, unless sooner terminated or extended as hereinafter  provided
(the "employment term").

          b.  Extension of Term.  The  employment  term set forth in a paragraph
2(a) above may be extended by written amendment to this Agreement signed by both
parties.  The parties  agree that they will use their best  efforts to negotiate
the extension of this Agreement, if there is to be an extension,  not later than
twelve months before the end of the employment term.

          c. Termination by the REIT.

               (i) Without  Cause.  The REIT may  terminate  this  Agreement and
Employee's  employment  at any time for any  reason or for no reason at all upon
two weeks prior written notice to Employee. Following notice of termination, the
REIT may elect to require  Employee to continue to perform his duties under this
Agreement for an additional  sixty (60) days. In connection with the termination
of Employee's employment pursuant to this Section 2(c)(i), Employee shall (A) be
paid his salary and any bonus  payable to him in  accordance  with Sections 3(a)
and 3(b) hereof and shall be entitled to the benefits set forth in Sections 3(d)
- - 3(h)  hereof up to the  effective  date of such  termination,  (B) receive the
Termination  Compensation specified in Section 5(a) hereof, (C) retain the right
to receive the Contingent Shares for the three year period after the date hereof
in  accordance  with the  terms of  Annex  B, (D) have the  Restrictions  on the
Restricted Stock lapse in accordance with the provisions of the Restricted Stock
Agreement set forth as Annex "D" hereto, and (E) receive the Contingent Stock in
accordance  with the provisions of the Contingent  Stock  Agreement set forth as
Annex "E" hereto.

               (ii) With Cause.  Prior to the expiration of the employment term,
Employee's employment may be terminated for Cause by the Board, immediately upon
delivery of notice thereof.  For purposes of this Agreement,  "Cause" shall mean
Employee's  termination only upon: (A) material  incompetence in the performance
of his duties or obligations  hereunder,  including,  without limitation;  those
duties and obligations specified in Section 1(a) hereof; (B) Employee's engaging
in any act which is materially  injurious to the REIT; (C) personal  dishonesty,
willful  misconduct,  or breach of fiduciary duty involving personal profit; (C)
intentional  and  material  failure to perform  his stated  duties;  (E) willful
violation of any law which materially adversely affects his ability to discharge
his duties or has an adverse effect on the REIT's  interests;  or (F) Employee's
breaching  in  any  material   respect  the  terms  of  this  Agreement  or  any
confidentiality or proprietary  information  agreement between Employee and FWM,
the Operating Partnership or the REIT; provided,  however that "Cause" shall not
exist  unless  and until the REIT  provides  Employee  with (Y) at least 15 days
prior written  notice of its intention to terminate  his  employment  for Cause,
together  with a  certified  copy  of the  resolution  of the  Board  reasonably
approving the termination of Employee's  employment for Cause by the affirmative
vote of not less than a majority of the Board and a written statement describing
the nature of the  Cause,  and (Z) a  reasonable  opportunity  and a  reasonable
period of time to cure any  curable  acts or  omissions  on which the finding of
Cause is based. If the Employee cures the acts or omissions on which the finding
of Cause is  based,  the REIT  shall  not  have  Cause to  terminate  Employee's
employment hereunder.

                                        2

<PAGE>




          d. Termination by Employee.

               With  Good  Reason  or After  Change  of  Control.  Employee  may
terminate  this  Agreement  (i) with good reason or (ii) with good reason within
twenty-four (24) months following any change of control of the REIT upon written
notice to the REIT.  Employee shall continue to perform,  at the election of the
REIT,  his duties  under  this  Agreement  for an  additional  thirty  (30) days
following notice of termination.  In such event,  Employee shall (A) be paid his
salary and any bonus  otherwise  payable to him in accordance with Sections 3(a)
and 3(b) hereof and be entitled to the benefits set forth in Sections 3(d)- 3(h)
hereof up to the effective date of such termination, (B) receive the Termination
Compensation  specified  in  Section  5(a)  hereof,  and (C) retain the right to
receive the Contingent  Shares in accordance with the terms of Annex B, (D) have
the Restrictions on the Restricted Stock lapse in accordance with the provisions
of the Restricted Stock Agreement set forth as Annex "D" hereto, and (E) receive
the Contingent  Stock in accordance with the provisions of the Contingent  Stock
Agreement set forth as Annex "E" hereto.


               For purposes of this Section  2(d),  "good reason" shall mean (A)
the breach by the REIT of any of its  obligations  hereunder  and the failure of
the REIT to cure such breach within sixty (60) days after receipt by the REIT of
a written notice of the Employee  specifying in the reasonable detail the nature
of the  breach,  or (B) any  material  diminution  in the  scope  of  Employee's
responsibilities and duties.

               For purposes of this Section 2(d), a "change of control" shall be
deemed to have  occurred if (1) any  "person"  (as such term is used in Sections
13(d) and 14(d) of the Securities Exchange Act of 1934, as amended),  other than
a trustee or other fiduciary  holding  securities under an employee benefit plan
of the REIT, a corporation  owned directly or indirectly by the  stockholders of
the REIT in  substantially  the same  proportions as their ownership of stock of
the REIT, Employee, or William J. Wolfe, or any of their respective  affiliates,
becomes  the  "beneficial  owner" (as  defined  in Rule  13d-3  under said Act),
directly or indirectly,  of securities of the REIT  representing  50% or more of
the total voting power  represented  by the REIT's then  outstanding  securities
which vote generally in the election of directors (referred to herein as "Voting
Securities"); (2) during any period of two consecutive years, individuals who at
the beginning of such period  constitute  the Board and any new directors  whose
election by the Board or nomination for election by the REIT's  stockholders was
approved by a vote of at least  two-thirds  (2/3) of the directors then still in
office  who  either  were  directors  at the  beginning  of the  period or whose
election or nomination  for election was  previously so approved,  cease for any
reason to  constitute a majority of the Board;  or (3) the  stockholders  of the
REIT approve a merger or consolidation  of the REIT with any other  corporation,
other than a merger or consolidation which would result in the Voting Securities
of the REIT  outstanding  immediately  prior  thereto  continuing  to  represent
(either by remaining outstanding or by being converted into Voting Securities of
the surviving  entity) at least 50% of the total voting power represented by the
Voting Securities of the REIT or such surviving entity  outstanding  immediately
after such merger or consolidation,  or (4) the stockholders of the REIT approve
a plan of  complete  liquidation  of the  REIT or an  agreement  for the sale or
disposition by the REIT of (in one transaction or a series of transactions)  all
or substantially all of the REIT's assets.

          e.  Termination  Due to Death  or  Disability.  Employee's  employment
hereunder  shall  terminate  immediately  upon his  death.  In the event that by
reason of injury,  illness or other physical or mental impairment Employee shall
be: (A)  completely  unable to perform his services  hereunder for more than six
consecutive  months,  or (B) unable to perform his services  hereunder for fifty
percent or more of the normal working day throughout twelve consecutive  months,
then the REIT may terminate Employee's

                                        3

<PAGE>



employment  hereunder.  In the event of the termination of Employee's employment
pursuant to this Section  2(e),  Employee or Employee's  beneficiaries,  estate,
heirs, representatives, or assigns, as appropriate, shall be entitled to receive
(U) Employee's salary and any other bonus otherwise payable to him in accordance
with Sections 3(a) and 3(b) hereof until the effective date of such termination;
(V) receive the Termination  Compensation  specified in Section 5(a) hereof; (W)
the proceeds,  if any, due under any  REIT-paid  life  insurance  policy held by
Employee,  as determined by and in accordance with the terms of any such policy;
(X) any vested  benefits in  Employee's  stock  options and the right to receive
Contingent  Shares  in  accordance  with  the  terms  of  Annex  B; (Y) have the
Restrictions on the Restricted  Stock lapse in accordance with the provisions of
the Restricted  Stock  Agreement set forth as Annex "D" hereto,  and (Z) receive
the Contingent  Stock in accordance with the provisions of the Contingent  Stock
Agreement set forth as Annex "E" hereto.

          f. Removal as Director.  Notwithstanding  any other  provision of this
Agreement, if Employee shall be removed from office as a director of the REIT at
any time  during  the  employment  term,  then  Employee  may notify the REIT in
writing of his  election  to  terminate  this  Agreement  with good  reason upon
written notice to the REIT and such notice shall be effective  immediately  upon
receipt by the REIT.  In such event,  Employee  shall (A) be paid his salary and
any bonus  otherwise  payable to him in  accordance  with Sections 3(a) and 3(b)
hereof and be entitled to the benefits set forth in Sections  3(d) - 3(h) hereof
up to the  effective  date of such  termination,  (B)  receive  the  Termination
Compensation  specified  in  Section  5(a)  hereof,  and (C) retain the right to
receive the Contingent  Shares in accordance with the terms of Annex B (provided
that  Employee  shall not be entitled  to the  Termination  Compensation  or the
Contingent  Shares  pursuant to this Section 2(f) if he is removed as a director
for cause under the corporation law of the State of Maryland).


     3. Compensation and Related Matters.

          a. Salary.  Employee's  annual base salary during the employment  term
shall be $250,000 per annum. Such salary shall be reviewed by the Board annually
during the first quarter of the REIT's fiscal year,  and Employee  shall receive
such salary  increases,  if any,  as the Board,  in its sole  discretion,  shall
determine.  Such salary shall be payable in  accordance  with the REIT's  normal
payment practices,  but in no event shall such salary be payable less frequently
than monthly in equal installments.

          b. Bonus. In addition to the salary set forth in paragraph 3(a) above,
Employee  shall be  eligible to receive  such bonus,  if any, as the Board shall
determine, in accordance with the criteria set forth in Annex A hereto.

          c. Options. Substantially concurrent with the transactions pursuant to
which the REIT was  formed  (the  "Formation  Transactions"),  the REIT  granted
Employee options to purchase 146,475 shares of the REIT's Common Stock under the
REIT's 1994 Stock Option Plan on the terms and conditions set forth therein.  If
Employee leaves his employment with the REIT for any reason set forth in Section
2(c)(i) or 2(d), all his unvested options shall automatically and fully vest. If
Employee  leaves his  employment  with the REIT for any reason other than as set
forth  in  2(c)(i)  or 2(d)  all  unvested  options  shall  be  forfeited.  Upon
Employee's  termination  of  employment,  Employee  (in the  case of his  death,
Employee's  personal  representative or heirs) shall be entitled to exercise all
options  vested as of the date of  termination  of employment at any time during
the applicable unexpired exercise period set forth in the Stock Option Plan.


                                        4

<PAGE>



          d.  Restricted  Stock.  Employee  shall be entitled to receive  39,200
shares of Restricted  Stock pursuant to the terms and additions set forth in the
form of  Restricted  Stock  Agreement  set forth as Annex "D" hereto;  provided,
however,  that the  grant of such  Restricted  Stock  shall  be  subject  to the
approval of the REIT's stockholders.

          e.  Contingent  Stock.  Employee  shall be entitled to receive  30,000
shares of Contingent Stock pursuant to the terms and conditions set forth in the
form of  Contingent  Stock  Agreement  set forth as Annex "E" hereto;  provided,
however,  that the  grant of such  Contingent  Stock  shall  be  subject  to the
approval of the REIT's stockholders.

          f. Benefits. The Employee shall be entitled to:

               (i) participate in or receive benefits under any employee benefit
plan or other arrangement  including,  but not limited to, any medical,  dental,
retirement,  disability,  life  insurance,  sick  leave  and  vacation  plans or
arrangements made available by the REIT to any of its employees,  subject to and
on a basis consistent with the terms,  conditions and overall  administration of
such plans or arrangement; and

               (ii)  participate in the REIT's executive  deferred  compensation
plan and 401(k) plan.

          g.  Contingent  Shares.  Employee  shall be  entitled  to receive  the
Contingent  Shares (as  defined in Annex B),  upon the  satisfaction  of certain
performance thresholds as specified in Annex B.

          h.  Expenses.  The REIT  shall  promptly  pay  directly  or  reimburse
Employee  for all  reasonable  travel and other  business  expenses  incurred by
Employee in the performance of his duties to the Company under this Agreement.

          i.  Vacation.  Employee  shall be  entitled  to  vacation  benefits in
accordance with the REIT's normal vacation  policies,  but in no event less than
four weeks of paid vacation each calendar year.

          j. Professional  Memberships.  The REIT shall promptly pay directly or
reimburse Employee for all reasonable expenses incurred by Employee with respect
to professional memberships.

          k.  Automobile  Allowance.  The REIT shall  provide  Employee  with an
automobile   allowance  for  a  company  automobile  of  comparable  quality  as
automobiles customarily provided to executive officers in the industry. Expenses
relating  to such  automobile  will be paid in  accordance  with the  normal and
customary practice of the REIT.

          l.  Deductions and  Withholdings.  All amounts payable or which become
payable under any provision of this Agreement shall be subject to any deductions
authorized by Employee and any deductions and withholdings required by law.

     4. Covenant Not to Compete or Solicit.

          a.  Non-Competition.  Employee  agrees  that  during  the term of this
Agreement he will not directly or indirectly  engage in (whether as an employee,
consultant,  proprietor,  partner, director or otherwise), or have any ownership
interest in, or participate in the financing,  operation,  management or control
of, any person,  firm,  corporation  or business  that  engages in or intends to
engage in a Restricted Business.  "Restricted  Business" shall mean any business
that is engaged in or (to Employee's  knowledge after due inquiry)  preparing to
engage in the real estate business of the acquisition,  development,  management
and operation of principally retail shopping centers,  provided,  however,  that
"Restricted  Business" shall not include the ownership or the  participation  in
the operation and management of those properties listed on Annex C hereto.

                                       5

<PAGE>

          Employee  further  agrees  that for the  eighteen  (18)  month  period
following  the end of the  employment  term,  he will not directly or indirectly
engage in (whether as an employee, consultant,  proprietor, partner, director or
otherwise),  or have any ownership interest in, or participate in the financing,
operation,  management or control of, any person, firm,  corporation or business
that engages in or intends to engage in a Post-Employment  Restricted  Business.
"Post-Employment Restricted Business" shall mean any business that is engaged in
or (to Employee's  knowledge after due inquiry)  preparing to engage in the real
estate  business of the  acquisition,  development,  management and operation of
principally,  retail shopping centers within  twenty-five (25) miles of a retail
property owned,  directly or through one or more  subsidiaries or otherwise,  by
the REIT, the Operating  Partnership  or FWM at the end of the employment  term,
provided,  however, that "Post-Employment Restricted Business" shall not include
the ownership or the  participation  in the  operation  and  management of those
properties listed on Annex C hereto.

          Ownership  of (i) no more  than one  percent  (1%) of the  outstanding
voting stock of a publicly  traded entity,  or (ii) any stock presently owned by
Employee, shall not constitute a violation of this Section 4(a).

          This  Section  4(a) shall not  prohibit  Employee  from  working for a
division or subsidiary of a company which division or subsidiary does not engage
in a Restricted Business or a Post-Employment  Restricted Business,  even though
other  divisions  or  subsidiaries  of such  company  do engage in a  Restricted
Business or Post-Employment Restricted Business, provided that the REIT receives
adequate  assurances as it may request that Employee has no involvement with the
divisions or subsidiaries  engaged in the Restricted Business or Post-Employment
Restricted Business.

          b.  Non-Solicitation.  Employee  agrees  that  during the term of this
Agreement, he will not (i) solicit, encourage, or take any other action which is
intended  to  induce  any other  employee  of the REIT to  terminate  his or her
employment  with the REIT, or (ii) interfere in any manner with the  contractual
or employment relationship between the REIT and any such employee of the REIT.

          c.  Severability.  The parties intend that the covenants  contained in
the preceding  paragraphs shall be construed as a series of separate  covenants,
one for each county of Maryland, Virginia,  Pennsylvania,  North Carolina, South
Carolina,  and  Delaware,  and to the  District of  Columbia,  each state of the
Union,  and each nation.  Except for  geographic  coverage,  each such  separate
covenant  shall be deemed  identical in terms to the  covenant  contained in the
preceding  paragraphs.  If, in any judicial proceeding,  a court shall refuse to
enforce any of the separate  covenants (or any part thereof)  deemed included in
said paragraphs, then such unenforceable covenant (or such part) shall be deemed
eliminated  from this  Agreement  for the  purpose of those  proceedings  to the
extent  necessary  to permit  the  remaining  separate  covenants  (or  portions
thereof) to be  enforced.  In the event that the  provisions  of this  Section 4
should ever be deemed to exceed the time or geographic limitations, or the scope
of this covenant,  permitted by applicable  law, then such  provisions  shall be
reformed  to the maximum  time or  geographic  limitations,  as the case may be,
permitted by applicable laws.

     5. Severance.

          a. Termination.  If Employee's employment is terminated (i) during the
employment  term by the REIT other than for Cause  pursuant to Section  2(c)(ii)
hereof,  (ii) during the  employment  term by Employee  with good reason or with
good reason after a change in control  pursuant to Section  2(d)  hereof,  (iii)
during the employment term due to Employee's  removal as a director  pursuant to
Section 2(f) hereof,  or (iv) during the employment term due to Employee's death
or disability  pursuant to Section 2(e) hereof, or (v) if this Agreement

                                       6

<PAGE>

expires and is not renewed pursuant to Section 2(b); then Employee shall be paid
a lump sum amount equal to the greater of:

          (A) 200% of the sum of (x)  Employee's  annual base salary at the time
of such  termination  (as  determined  pursuant  to  Section  3(a)) plus (y) the
average annual bonus (if any) paid to Employee during the employment term; or

          (B) the sum of (x) the annual base salary (as  determined  pursuant to
Section 3(a)) Employee  would  otherwise be entitled to receive from the time of
such termination  through the end of the employment term (as determined pursuant
to Section  2(a)) plus (y) the  average  annual  bonus (if any) paid to Employee
during the employment term, annualized from the time of such termination through
the end of the employment term (the "Termination Compensation").

          No Termination Compensation shall be paid if the Employee's employment
is terminated  during the employment  term (i) by the REIT for Cause pursuant to
Section 2(c)(ii) hereof or (ii) by Employee  without good reason.  If Employee's
employment  is  terminated  prior to the  expiration  of this  Agreement for any
reason  whatsoever,   the  REIT  will  continue  to  provide  whatever  medical,
disability, life or insurance benefits were in effect at the time of termination
until such time as this  Agreement  would have  expired if Employee had not been
terminated  (but in no event for a period  less  than  twenty-four  months).  No
severance  benefits shall be paid if the Employee's  employment is terminated by
the REIT for Cause.

          b. Survival.  The  expiration or  termination  of the employment  term
shall not impair the rights or  obligations of any party hereto which shall have
accrued hereunder prior to such expiration.

          c.  Mitigation  of  Damages.  In  the  event  of  any  termination  of
Employee's  employment,  Employee shall not be required to seek other employment
to mitigate damages,  and any income earned by Employee from other employment or
self-employment  shall not be offset against any  obligations of the REIT to the
Employee under this Agreement.


     6. Employee's Representations. Employee represents and warrants to the REIT
as follows:

          a. Employee is familiar with and approves the covenants not to compete
and not to solicit set forth in Section 4, including,  without  limitation,  the
reasonableness  of the length of time,  scope and  geographic  coverage of these
covenants.

          b.  Notwithstanding  any "what-if"  scenarios of the future results of
operations  and stock  prices of the REIT under  certain  assumptions  which the
parties may have discussed, Employee has not relied on any such scenarios or any
forecasts or projections  provided by the REIT and understands  that neither the
REIT nor FWM has made any  representation or warranty  whatsoever  regarding any
forecasts or projections to Employee.

         7.       Miscellaneous.

          a.  Notices.  Any notice,  report or other  communication  required or
permitted to be given hereunder shall be in writing to both parties and shall be
deemed given on the date of delivery, if delivered, or three days after mailing,
if mailed first-class mail, postage prepaid, to the following addresses:

               i) If to Employee:

                                       7

<PAGE>

                        4350 East-West Highway,  Suite 400
                        Bethesda,  Maryland 20814
                        Attn: Stuart D. Halpert

               ii) If to the REIT:

                        4350 East-West Highway, Suite 400
                        Bethesda, Maryland 20814
                        Attn:  General Counsel

or to such other  address as any party  hereto may  designate by notice given as
herein provided.

          b. Entire Agreement.  This Agreement contains the entire understanding
and sole and entire  agreement  between the parties  with respect to the subject
matter hereof,  and supersedes any and all prior  agreements,  negotiations  and
discussions  between the  parties  hereto  with  respect to the  subject  matter
covered   hereby.   Each   party  to  this   Agreement   acknowledges   that  no
representations,  inducements,  promises or agreements,  oral or otherwise, have
been made by any party,  or anyone acting on behalf of any party,  which are not
embodied herein, and that no other agreement, statement or promise not contained
in this Agreement shall be valid or binding.  This Agreement may not be modified
or amended by oral agreement,  but only by an agreement in writing signed by the
REIT and by  Employee,  and which states the intent of the parties to amend this
Agreement.

          c.  Assignment  and Binding  Effect.  Neither this  Agreement  nor the
rights or obligations  hereunder  shall be assignable by Employee.  The REIT may
assign this Agreement to any successor of the REIT, and upon such assignment any
such  successor  shall be  deemed  substituted  for the REIT  upon the terms and
subject to the conditions hereof, provided, that substantially all of the assets
of the REIT are also transferred to the same party.

          d.  Successor  to the REIT.  The REIT will  require any  successor  or
assign  (whether  direct or indirect,  by  purchase,  merger,  consolidation  or
otherwise) to all or  substantially  all the business and/or assets of the REIT,
as the case may be, by agreement in form and substance  reasonably  satisfactory
to Employee,  expressly,  absolutely and  unconditionally to assume and agree to
perform  this  Agreement in the same manner and to the same extent that the REIT
would be required to perform it if no such  succession or  assignment  had taken
place.  Any  failure  of  the  REIT  to  obtain  such  agreement  prior  to  the
effectiveness of any such succession or assignment shall be a material breach of
this Agreement.  This Agreement shall inure to the benefit of and be enforceable
by Employee's  personal and legal  representatives,  executors,  administrators,
successors,  heirs, distributees,  devisees and legatees. If Employee should die
while any amounts are still  payable to Employee  hereunder,  all such  amounts,
unless otherwise provided herein,  shall be paid in accordance with the terms of
this Agreement to Employee's devisee,  legatee or other designee or, if there be
no such designee, to Employee's estate.

                  e.  Arbitration.  The parties  agree that any and all disputes
(contract,  tort,  or  statutory,  whether  under  federal,  state or local law)
between  Employee  and the  REIT  (including  other  REIT  employees,  officers,
directors and  representatives)  arising out of Employee's  employment  with the
REIT, the termination of that employment, or this Agreement,  shall be submitted
to final and binding arbitration. The arbitration shall take place in the County
of  Montgomery,  and may be  compelled  and  enforced  according to the Maryland
Arbitration Act. Unless the parties  mutually agree  otherwise,  the arbitration
shall be conducted before the American Arbitration Association, according to its
Commercial  Arbitration Rules.  Judgment on the award the arbitrator renders may
be entered in any court having jurisdiction over the parties.  Arbitration shall
be initiated in accordance with the Commercial Arbitration Rules of the American
Arbitration Association.

                                       8

<PAGE>

                  f.  Amendments;  Waivers.  This Agreement may not be modified,
amended, or terminated except by an instrument in writing, approved by the Board
and signed by  Employee  and the REIT.  By an  instrument  in writing  similarly
executed,  the Employee or the REIT may waive  compliance  by the other party or
parties  with any  provision of this  Agreement  that such other party was or is
obligated to comply with or perform;  provided,  however, that such waiver shall
not operate as a waiver of, or estoppel with respect to, any other or subsequent
failure.  No failure to exercise and no delay in exercising any right, remedy or
power hereunder shall preclude any other or further exercise of any other right,
remedy or power provided herein or by law or equity.

          g. Governing  Law. This  Agreement  shall be governed by and construed
and enforced in accordance  with the laws of the State of Maryland as applied to
agreements made and performed in Maryland by residents of Maryland.

          h.  Effectiveness.  This Agreement shall become  effective on June 30,
1996.  Notwithstanding  any  provision  herein  to the  contrary,  if  (i)  this
Agreement  is executed  by the parties  prior to June 30, 1996 and (ii) prior to
June 30,  1996 the  Company's  stockholders  have failed to approve the grant of
Restricted  Stock  described in Section  3(d) herein or the grant of  Contingent
Stock described in Section 3(e) herein,  then at any time prior to June 30, 1996
Employee shall have the option to rescind this  Agreement,  and the terms of the
Original Agreement shall continue in full force and effect.

          i. Attorneys' Fees. In the event of any arbitration or legal action or
proceeding to enforce or interpret the provisions  hereof,  the prevailing party
shall be entitled to reasonable  attorneys' fees,  whether or not the proceeding
results in a final judgment.

          j.   Counterparts.   This   Agreement   may  be  executed  in  several
counterparts,  each of which  shall be an  original,  but all of which  together
shall constitute one and the same agreement.

          k. Effect of Headings. The section headings herein are for convenience
only and shall not affect the construction or interpretation of this Agreement.

          l.  Severability.  The provisions of this Agreement are severable.  If
any  provision  of this  Agreement  shall  be held to be  invalid  or  otherwise
unenforceable  in  whole  or  in  part,  the  remainder  of  the  provisions  or
enforceable  parts hereof shall not be affected thereby and shall be enforced to
the fullest extent permitted by law.

                                       9

<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have  executed  this  Amended and
Restated Executive Employment Agreement as of the date first written above.

                                             FIRST WASHINGTON REALTY TRUST, INC.
                                             a Maryland Corporation


                                             By:_______________________________
                                               William J. Wolfe
                                               President

Attest:

- -----------------------------------
Jeffrey S. Distenfeld, Secretary



                                              EMPLOYEE

                                              --------------------------------- 
                                              Stuart D. Halpert



                                       10

<PAGE>



                                     ANNEX A

                                 Bonus Payments

          Employee  shall be eligible  for a bonus  payment  pursuant to Section
3(b) (the "Bonus") in accordance with the following:

          1.  Amount.  The  amount of the Bonus  shall  range  from 0 to 100% of
Employee's  annual  salary,  determined  pursuant to Section 3(a),  for the most
recent  fiscal  year.  If,  during  a given  year,  the REIT  achieves  targeted
performance and the employee  performs at an acceptable level, then the targeted
Bonus  for any such  year  shall be fifty  percent  (50%).  Notwithstanding  the
foregoing, the maximum Bonus payable for the time periods set forth in paragraph
3(a)(i) and 3(a)(ii), together, shall not exceed $77,500.

          2. Criteria.

               a. The Board's  determination  regarding Bonus grants for Bonuses
based on the Company's  performance  from July 1, 1995 - December 31, 1996 shall
be based upon the performance criteria set forth below:

                        (i)   Measure             Target              Weight  
                              -------             ------              ------
                              FFO  growth         6%                  15% 
                              Total Return        15%                 15%  
                              Portfolio Growth    10%                 20%
                              Board's Discretion  n/a                 50%

                        (ii)  FFO  Growth  shall  be  calculated  as the  annual
                              growth  rate in funds  from  operations  per share
                              (calculated on a fully diluted basis).

                        (iii) Total Return shall be calculated as the sum of (x)
                              the annual  dividend  and (y) the  increase in the
                              appreciation in the REIT's stock,  measured as the
                              annual  change in the  market  price of the REIT's
                              common stock.

                        (iv)  Portfolio   Growth  shall  be  calculated  as  the
                              increase in the  aggregate  value of real property
                              in the REIT's  portfolio,  based upon the original
                              cost of such properties.

          The Board shall have the discretion to amend the performance  criteria
in future years, provided,  however, that the Board shall advise Employee of the
criteria for a given year at the beginning of such year.

          3. Timing.

               a. As described  in  paragraph 2 above,  the Bonus shall be based
upon the REIT's  performance  during a given period.  The Board shall  determine
Employee's Bonus, if any, within the following time periods:

                        (i)   for the period from June 30, 1995 to June 30, 1996
                              the Board shall make its determination  during the
                              third calendar quarter of 1996, and such Bonus, if
                              any,  shall  be paid to  Employee  no  later  than
                              September 30, 1996;

                                       11

<PAGE>
                        (ii)  for the period from July 1, 1996 to  December  31,
                              1996,  the  Board  shall  make  its  determination
                              during the first  calendar  quarter  of 1997,  and
                              such Bonus,  if any,  shall be paid to Employee no
                              later  than  March 31,  1997.  Because  this Bonus
                              determination  will be calculated upon performance
                              during a partial year period,  the target criteria
                              for   determining   the  bonus  (as  specified  in
                              paragraph   2(a)(i)  above)  shall  be  pro  rated
                              accordingly; and

                        (iii) for  subsequent  fiscal  years  during the term of
                              employment   (i)  the   Board   shall   make   its
                              determination  during  the  first  quarter  of the
                              following  fiscal  year,  and such Bonus,  if any,
                              shall be paid to  Employee,  no later  than  March
                              31st of the following fiscal year.

                    b.  Except as  provided in 3(iii)  below,  Employee  must be
actively employed as the end of the REIT's fiscal year to be eligible to receive
a Bonus for such year.

                    c. Notwithstanding Section 3(ii), Employee shall be eligible
for a prorated Bonus if Employee is not actively employed by the REIT due to one
of the following reasons:

                        (i)   if Employee terminates  employment for good reason
                              pursuant to Section  2(c)(ii) of the  Agreement or
                              as a result of a Change  of  Control  pursuant  to
                              Section 2(d) of the Agreement.

                        (ii)  if  Employee is  terminated  due to death or total
                              disability   pursuant  to  Section   2(e)  of  the
                              Agreement.

                        (iii) if  this  Agreement  expires  and is  not  renewed
                              pursuant to Section 2(b).

                                       12

<PAGE>



                                    ANNEX "B"


          The Company has reserved  100,000 shares of Common Stock  ("Contingent
Shares") for issuance to employee (or his designee) during the three year period
following  the date hereof upon the  achievement  of the  following  performance
based objectives as follows:

                  (i) one-third of the  Contingent  Shares shall be issued as of
                  June  27,   1995  (the  end  of  the  first   year   following
                  consummation  of the  REIT's  offering  of  certain  shares of
                  Series A  Convertible  Preferred  Stock and Common  Stock (the
                  "Offering")),   if  the  annual  growth  rate  in  funds  from
                  operations  per share  (calculated  on a fully diluted  basis)
                  between July 1, 1994 and June 30, 1995 equals or exceeds 7.0%;

                  (ii) one-third of the Contingent  Shares shall be issued as of
                  June  27,  1996  (the end of the  second  year  following  the
                  Offering) if the annual  growth rate in funds from  operations
                  per share  (calculated  on a fully diluted basis) between July
                  1, 1995 and June 30, 1996 equals or exceeds 7.0%;

                  (iii) one-third of the Contingent Shares shall be issued as of
                  June  27,  1997  (at  the  end of  the  third  year  following
                  consummation of Offering),  if the annual growth rate in funds
                  from  operations  per  share  (calculated  on a fully  diluted
                  basis)  between  July 1,  1996  and June 30,  1997  equals  or
                  exceeds 7.0%; and

                  (iv) if as of June  27,  1997  (at the end of the  third  year
                  following consummation of the Offering), less than 100% of the
                  Contingent Shares have been issued, Employee shall be issued a
                  number of additional Contingent Shares such that the aggregate
                  amount of Contingent Shares issued to Employee  (including all
                  previously issued Contingent Shares) is as follows:

                           (A)  Employee  shall have  received  one-third of the
                           Contingent  shares if funds from operations per share
                           (calculated  on a fully diluted  basis)  increased by
                           7.0% or more (but less than  14.0%)  between  July 1,
                           1994 and June 30, 1997;

                           (B) Employee  shall have  received  two-thirds of the
                           Contingent  Shares if funds from operations per share
                           (calculated  on a fully diluted  basis)  increased by
                           14.0% or more (but less than 21.0%)  between  July 1,
                           1994 and June 30, 1997; and

                           (C)  Employee   shall  have   received  100%  of  the
                           Contingent  Shares if funds from operations per share
                           (calculated  on a fully diluted  basis)  increased by
                           21.0% or more between July 1, 1994 and June 30, 1997.

Employee  shall have the right to cause the  Company to grant any portion of the
Contingent Shares to Employee's designee who is an employee of the Company.

                                       13

<PAGE>


                                    ANNEX "C"


         LIST OF  PROPERTIES  AND  ENTITIES  EMPLOYEE  MAY  CONTINUE  TO OWN AND
         PARTICIPATE IN THE OPERATION AND MANAGEMENT OF:



         1.       727 15th Street

         2.       Deale, Maryland land parcel

         3.       Properties  currently  owned by  Mid-Atlantic Centers  Limited
                  Partnership

                           a.       Woodlawn Village
                           b.       Lynnwood Place
                           c.       Highlandtown Village
                           d.       Jackson Heights
                           e.       Holiday
                           f.       Orchard Square
                           g.       Cloister
                           h.       Edgewood
                           i.       Tarrytown Mall
                           j.       Berkeley Square
                           k.       Quality Center


                                       14




                                                                   EXHIBIT 10.12

               AMENDED AND RESTATED EXECUTIVE EMPLOYMENT AGREEMENT

          THIS AMENDED AND RESTATED EXECUTIVE EMPLOYMENT AGREEMENT is made as of
June 30, 1996, by and between  First  Washington  Realty Trust,  Inc. a Maryland
corporation (the "REIT"), and William J. Wolfe ("Employee").

                                    Recitals

     A. The REIT and Employee executed an Executive  Employment  Agreement dated
as of June 26, 1994 (the "Original Agreement").

     B. The REIT and  Employee  mutual  desire to amend and restate the Original
Agreement pursuant to the terms set forth herein. This Agreement shall supersede
the terms set forth in the Original Agreement,  and the Original Agreement shall
have no further force or effect.

     C. The REIT wishes to  contract  for the  managerial  and  business  skills
possessed by the  Employee and Employee  desires to be employed by the REIT upon
the terms and subject to the conditions herein provided.

     D. Employee will be hired by the REIT as its President and Chief  Executive
Officer.  In this capacity,  he will develop  policy,  supervise  staff,  direct
day-to-day operations and shall have such other duties as the Board of Directors
of the REIT (the "Board") prescribes.


                              Terms and Conditions

          NOW, THEREFORE,  in consideration of the foregoing premises and mutual
covenants and conditions  hereinafter set forth, and for other good and valuable
consideration,  the receipt and adequacy of which are hereby  acknowledged,  the
parties hereby agree as follows:


     1. Employment and Duties.

          a.  Position and Duties.  Employee  shall serve as President and Chief
Executive Officer of the REIT.  Employee shall have such duties and authority as
are customary for, and  commensurate  with such position,  including  developing
policy,  supervising  staff,  directing  day-to-day  operations,  and such other
duties as the Board  prescribes.  Employee  shall  have such  other  duties  and
authority as may from time to time be delegated or assigned to him by the Board.

          b. Preclusion of Outside Business  Activities.  During his employment,
Employee shall devote substantially all of his professional energies,  interest,
abilities  and  productive  work  time to the  performance  of  this  Agreement.
Employee shall not, without the prior written consent of the REIT, perform other
professional services of any kind or engage in any other business activity, with
or without compensation;  provided,  however, that Employee shall be allowed (i)
to continue to engage in the development of First Washington Management, Inc., a
Maryland  corporation  ("FWM"),  at a level consistent with past duties; (ii) to
engage in  administering  the business and  activities  of the First  Washington
Realty Limited  Partnership,  a Maryland  limited  partnership  (the  "Operating
Partnership");  (iii)  to serve  as a  Director  on  Boards  of up to three  (3)
non-competing companies; and (iv) to engage in passive investments that Employee
may make from time to time for his personal  account;  so long as the activities
described  in clauses (i) - (iv) do not detract or adversely  affect  Employee's
duties and responsibilities under this

                                        1

<PAGE>


Agreement.  Employee shall not,  without the prior written  consent of the REIT,
engage in any activity adverse to the REIT's interests.

     2. Term of Employment.

          a. Term.  This Agreement shall continue in full force and effect until
June 30, 1999, unless sooner terminated or extended as hereinafter provided (the
"employment term").

          b.  Extension of Term.  The  employment  term set forth in a paragraph
2(a) above may be extended by written amendment to this Agreement signed by both
parties.  The parties  agree that they will use their best  efforts to negotiate
the extension of this Agreement, if there is to be an extension,  not later than
twelve months before the end of the employment term.

          c. Termination by the REIT.

               (i) Without  Cause.  The REIT may  terminate  this  Agreement and
Employee's  employment  at any time for any  reason or for no reason at all upon
two weeks prior written notice to Employee. Following notice of termination, the
REIT may elect to require  Employee to continue to perform his duties under this
Agreement for an additional  sixty (60) days. In connection with the termination
of Employee's employment pursuant to this Section 2(c)(i), Employee shall (A) be
paid his salary and any bonus  payable to him in  accordance  with Sections 3(a)
and 3(b) hereof and shall be entitled to the benefits set forth in Sections 3(d)
- - 3(h)  hereof up to the  effective  date of such  termination,  (B) receive the
Termination  Compensation specified in Section 5(a) hereof, (C) retain the right
to receive the Contingent Shares for the three year period after the date hereof
in  accordance  with the  terms of  Annex  B, (D) have the  Restrictions  on the
Restricted Stock lapse in accordance with the provisions of the Restricted Stock
Agreement set forth as Annex "D" hereto, and (E) receive the Contingent Stock in
accordance  with the provisions of the Contingent  Stock  Agreement set forth as
Annex "E" hereto.

               (ii) With Cause.  Prior to the expiration of the employment term,
Employee's employment may be terminated for Cause by the Board, immediately upon
delivery of notice thereof.  For purposes of this Agreement,  "Cause" shall mean
Employee's  termination only upon: (A) material  incompetence in the performance
of his duties or obligations  hereunder,  including,  without limitation;  those
duties and obligations specified in Section 1(a) hereof; (B) Employee's engaging
in any act which is materially  injurious to the REIT; (C) personal  dishonesty,
willful  misconduct,  or breach of fiduciary duty involving personal profit; (C)
intentional  and  material  failure to perform  his stated  duties;  (E) willful
violation of any law which materially adversely affects his ability to discharge
his duties or has an adverse effect on the REIT's  interests;  or (F) Employee's
breaching  in  any  material   respect  the  terms  of  this  Agreement  or  any
confidentiality or proprietary  information  agreement between Employee and FWM,
the Operating Partnership or the REIT; provided,  however that "Cause" shall not
exist  unless  and until the REIT  provides  Employee  with (Y) at least 15 days
prior written  notice of its intention to terminate  his  employment  for Cause,
together  with a  certified  copy  of the  resolution  of the  Board  reasonably
approving the termination of Employee's  employment for Cause by the affirmative
vote of not less than a majority of the Board and a written statement describing
the nature of the  Cause,  and (Z) a  reasonable  opportunity  and a  reasonable
period of time to cure any  curable  acts or  omissions  on which the finding of
Cause is based. If the Employee cures the acts or omissions on which the finding
of Cause is  based,  the REIT  shall  not  have  Cause to  terminate  Employee's
employment hereunder. 

                                       2

<PAGE>

          d. Termination by Employee.

               With  Good  Reason  or After  Change  of  Control.  Employee  may
terminate  this  Agreement  (i) with good reason or (ii) with good reason within
twenty-four (24) months following any change of control of the REIT upon written
notice to the REIT.  Employee shall continue to perform,  at the election of the
REIT,  his duties  under  this  Agreement  for an  additional  thirty  (30) days
following notice of termination.  In such event,  Employee shall (A) be paid his
salary and any bonus  otherwise  payable to him in accordance with Sections 3(a)
and 3(b) hereof and be entitled to the benefits set forth in Sections 3(d)- 3(h)
hereof up to the effective date of such termination, (B) receive the Termination
Compensation  specified  in  Section  5(a)  hereof,  and (C) retain the right to
receive the Contingent  Shares in accordance with the terms of Annex B, (D) have
the Restrictions on the Restricted Stock lapse in accordance with the provisions
of the Restricted Stock Agreement set forth as Annex "D" hereto, and (E) receive
the Contingent  Stock in accordance with the provisions of the Contingent  Stock
Agreement set forth as Annex "E" hereto.


               For purposes of this Section  2(d),  "good reason" shall mean (A)
the breach by the REIT of any of its  obligations  hereunder  and the failure of
the REIT to cure such breach within sixty (60) days after receipt by the REIT of
a written notice of the Employee  specifying in the reasonable detail the nature
of the  breach,  or (B) any  material  diminution  in the  scope  of  Employee's
responsibilities and duties.

               For purposes of this Section 2(d), a "change of control" shall be
deemed to have  occurred if (1) any  "person"  (as such term is used in Sections
13(d) and 14(d) of the Securities Exchange Act of 1934, as amended),  other than
a trustee or other fiduciary  holding  securities under an employee benefit plan
of the REIT, a corporation  owned directly or indirectly by the  stockholders of
the REIT in  substantially  the same  proportions as their ownership of stock of
the REIT, Employee, or William J. Wolfe, or any of their respective  affiliates,
becomes  the  "beneficial  owner" (as  defined  in Rule  13d-3  under said Act),
directly or indirectly,  of securities of the REIT  representing  50% or more of
the total voting power  represented  by the REIT's then  outstanding  securities
which vote generally in the election of directors (referred to herein as "Voting
Securities"); (2) during any period of two consecutive years, individuals who at
the beginning of such period  constitute  the Board and any new directors  whose
election by the Board or nomination for election by the REIT's  stockholders was
approved by a vote of at least  two-thirds  (2/3) of the directors then still in
office  who  either  were  directors  at the  beginning  of the  period or whose
election or nomination  for election was  previously so approved,  cease for any
reason to  constitute a majority of the Board;  or (3) the  stockholders  of the
REIT approve a merger or consolidation  of the REIT with any other  corporation,
other than a merger or consolidation which would result in the Voting Securities
of the REIT  outstanding  immediately  prior  thereto  continuing  to  represent
(either by remaining outstanding or by being converted into Voting Securities of
the surviving  entity) at least 50% of the total voting power represented by the
Voting Securities of the REIT or such surviving entity  outstanding  immediately
after such merger or consolidation,  or (4) the stockholders of the REIT approve
a plan of  complete  liquidation  of the  REIT or an  agreement  for the sale or
disposition by the REIT of (in one transaction or a series of transactions)  all
or substantially all of the REIT's assets.

          e.  Termination  Due to Death  or  Disability.  Employee's  employment
hereunder  shall  terminate  immediately  upon his  death.  In the event that by
reason of injury,  illness or other physical or mental impairment Employee shall
be: (A)  completely  unable to perform his services  hereunder for more than six
consecutive  months,  or (B) unable to perform his services  hereunder for fifty
percent or more of the normal working day throughout twelve consecutive  months,
then the REIT may terminate Employee's employment hereunder. In the event of the
termination of Employee's  employment pursuant to this Section 2(e), Employee or
Employee's  beneficiaries,   estate,  heirs,  representatives,  or  assigns,  as
appropriate,  shall be entitled to receive (U)  Employee's  salary and any other
bonus otherwise  payable to him in accordance with Sections 3(a) and 3(b) hereof
until the  effective  date of such  termination;  (V)  receive  the  Termination
Compensation  specified in Section 5(a) hereof;  (W) the  proceeds,  if any, due
under any REIT-paid life insurance policy held by Employee, as determined by and
in  accordance  with the terms of any such  policy;  (X) any vested  benefits in
Employee's  stock  options  and  the  right  to  receive  Contingent  Shares  in
accordance  with  the  terms of  Annex  B;  (Y)  have  the  Restrictions  on the
Restricted Stock lapse in accordance with the provisions of the Restricted Stock
Agreement set forth as Annex "D" hereto, and (Z) receive the Contingent Stock in
accordance  with the provisions of the Contingent  Stock  Agreement set forth as
Annex "E" hereto.

                                       3

<PAGE>

          f. Removal as Director.  Notwithstanding  any other  provision of this
Agreement, if Employee shall be removed from office as a director of the REIT at
any time  during  the  employment  term,  then  Employee  may notify the REIT in
writing of his  election  to  terminate  this  Agreement  with good  reason upon
written notice to the REIT and such notice shall be effective  immediately  upon
receipt by the REIT.  In such event,  Employee  shall (A) be paid his salary and
any bonus  otherwise  payable to him in  accordance  with Sections 3(a) and 3(b)
hereof and be entitled to the benefits set forth in Sections  3(d) - 3(h) hereof
up to the  effective  date of such  termination,  (B)  receive  the  Termination
Compensation  specified  in  Section  5(a)  hereof,  and (C) retain the right to
receive the Contingent  Shares in accordance with the terms of Annex B (provided
that  Employee  shall not be entitled  to the  Termination  Compensation  or the
Contingent  Shares  pursuant to this Section 2(f) if he is removed as a director
for cause under the corporation law of the State of Maryland).

     3. Compensation and Related Matters.

          a. Salary.  Employee's  annual base salary during the employment  term
shall be $250,000 per annum. Such salary shall be reviewed by the Board annually
during the first quarter of the REIT's fiscal year,  and Employee  shall receive
such salary  increases,  if any,  as the Board,  in its sole  discretion,  shall
determine.  Such salary shall be payable in  accordance  with the REIT's  normal
payment practices,  but in no event shall such salary be payable less frequently
than monthly in equal installments.

          b. Bonus. In addition to the salary set forth in paragraph 3(a) above,
Employee  shall be  eligible to receive  such bonus,  if any, as the Board shall
determine, in accordance with the criteria set forth in Annex A hereto.

          c. Options. Substantially concurrent with the transactions pursuant to
which the REIT was  formed  (the  "Formation  Transactions"),  the REIT  granted
Employee options to purchase 146,475 shares of the REIT's Common Stock under the
REIT's 1994 Stock Option Plan on the terms and conditions set forth therein.  If
Employee leaves his employment with the REIT for any reason set forth in Section
2(c)(i) or 2(d), all his unvested options shall automatically and fully vest. If
Employee  leaves his  employment  with the REIT for any reason other than as set
forth  in  2(c)(i)  or 2(d)  all  unvested  options  shall  be  forfeited.  Upon
Employee's  termination  of  employment,  Employee  (in the  case of his  death,
Employee's  personal  representative or heirs) shall be entitled to exercise all
options  vested as of the date of  termination  of employment at any time during
the applicable unexpired exercise period set forth in the Stock Option Plan.
                                      
          d.  Restricted  Stock.  Employee  shall be entitled to receive  39,200
shares of Restricted  Stock pursuant to the terms and additions set forth in the
form of  Restricted  Stock  Agreement  set forth as Annex "D" hereto;  provided,
however,  that the  grant of such  Restricted  Stock  shall  be  subject  to the
approval of the REIT's stockholders.

                                       4

<PAGE>

          e.  Contingent  Stock.  Employee  shall be entitled to receive  30,000
shares of Contingent Stock pursuant to the terms and conditions set forth in the
form of  Contingent  Stock  Agreement  set forth as Annex "E" hereto;  provided,
however,  that the  grant of such  Contingent  Stock  shall  be  subject  to the
approval of the REIT's stockholders.

          f. Benefits. The Employee shall be entitled to:

               (i) participate in or receive benefits under any employee benefit
plan or other arrangement  including,  but not limited to, any medical,  dental,
retirement,  disability,  life  insurance,  sick  leave  and  vacation  plans or
arrangements made available by the REIT to any of its employees,  subject to and
on a basis consistent with the terms,  conditions and overall  administration of
such plans or arrangement; and

               (ii)  participate in the REIT's executive  deferred  compensation
plan and 401(k) plan.

          g.  Contingent  Shares.  Employee  shall be  entitled  to receive  the
Contingent  Shares (as  defined in Annex B),  upon the  satisfaction  of certain
performance thresholds as specified in Annex B.

          h.  Expenses.  The REIT  shall  promptly  pay  directly  or  reimburse
Employee  for all  reasonable  travel and other  business  expenses  incurred by
Employee in the performance of his duties to the Company under this Agreement.

          i.  Vacation.  Employee  shall be  entitled  to  vacation  benefits in
accordance with the REIT's normal vacation  policies,  but in no event less than
four weeks of paid vacation each calendar year.

          j. Professional  Memberships.  The REIT shall promptly pay directly or
reimburse Employee for all reasonable expenses incurred by Employee with respect
to professional memberships.

          k.  Automobile  Allowance.  The REIT shall  provide  Employee  with an
automobile   allowance  for  a  company  automobile  of  comparable  quality  as
automobiles customarily provided to executive officers in the industry. Expenses
relating  to such  automobile  will be paid in  accordance  with the  normal and
customary practice of the REIT.

          l.  Deductions and  Withholdings.  All amounts payable or which become
payable under any provision of this Agreement shall be subject to any deductions
authorized by Employee and any deductions and withholdings required by law.

     4. Covenant Not to Compete or Solicit.

          a.  Non-Competition.  Employee  agrees  that  during  the term of this
Agreement he will not directly or indirectly  engage in (whether as an employee,
consultant,  proprietor,  partner, director or otherwise), or have any ownership
interest in, or participate in the financing,  operation,  management or control
of, any person,  firm,  corporation  or business  that  engages in or intends to
engage in a Restricted Business.  "Restricted  Business" shall mean any business
that is engaged in or (to Employee's  knowledge after due inquiry)  preparing to
engage in the real estate business of the acquisition,  development,  management
and operation of principally retail shopping centers,  provided,  however,  that
"Restricted  Business" shall not include the ownership or the  participation  in
the operation and management of those properties listed on Annex C hereto.

                                       5

<PAGE>

          Employee  further  agrees  that for the  eighteen  (18)  month  period
following  the end of the  employment  term,  he will not directly or indirectly
engage in (whether as an employee, consultant,  proprietor, partner, director or
otherwise),  or have any ownership interest in, or participate in the financing,
operation,  management or control of, any person, firm,  corporation or business
that engages in or intends to engage in a Post-Employment  Restricted  Business.
"Post-Employment Restricted Business" shall mean any business that is engaged in
or (to Employee's  knowledge after due inquiry)  preparing to engage in the real
estate  business of the  acquisition,  development,  management and operation of
principally,  retail shopping centers within  twenty-five (25) miles of a retail
property owned,  directly or through one or more  subsidiaries or otherwise,  by
the REIT, the Operating  Partnership  or FWM at the end of the employment  term,
provided,  however, that "Post-Employment Restricted Business" shall not include
the ownership or the  participation  in the  operation  and  management of those
properties listed on Annex C hereto.

          Ownership  of (i) no more  than one  percent  (1%) of the  outstanding
voting stock of a publicly  traded entity,  or (ii) any stock presently owned by
Employee, shall not constitute a violation of this Section 4(a).

          This  Section  4(a) shall not  prohibit  Employee  from  working for a
division or subsidiary of a company which division or subsidiary does not engage
in a Restricted Business or a Post-Employment  Restricted Business,  even though
other  divisions  or  subsidiaries  of such  company  do engage in a  Restricted
Business or Post-Employment Restricted Business, provided that the REIT receives
adequate  assurances as it may request that Employee has no involvement with the
divisions or subsidiaries  engaged in the Restricted Business or Post-Employment
Restricted Business.

          b.  Non-Solicitation.  Employee  agrees  that  during the term of this
Agreement, he will not (i) solicit, encourage, or take any other action which is
intended  to  induce  any other  employee  of the REIT to  terminate  his or her
employment  with the REIT, or (ii) interfere in any manner with the  contractual
or employment relationship between the REIT and any such employee of the REIT.

          c.  Severability.  The parties intend that the covenants  contained in
the preceding  paragraphs shall be construed as a series of separate  covenants,
one for each county of Maryland, Virginia,  Pennsylvania,  North Carolina, South
Carolina,  and  Delaware,  and to the  District of  Columbia,  each state of the
Union,  and each nation.  Except for  geographic  coverage,  each such  separate
covenant  shall be deemed  identical in terms to the  covenant  contained in the
preceding  paragraphs.  If, in any judicial proceeding,  a court shall refuse to
enforce any of the separate  covenants (or any part thereof)  deemed included in
said paragraphs, then such unenforceable covenant (or such part) shall be deemed
eliminated  from this  Agreement  for the  purpose of those  proceedings  to the
extent  necessary  to permit  the  remaining  separate  covenants  (or  portions
thereof) to be  enforced.  In the event that the  provisions  of this  Section 4
should ever be deemed to exceed the time or geographic limitations, or the scope
of this covenant,  permitted by applicable  law, then such  provisions  shall be
reformed  to the maximum  time or  geographic  limitations,  as the case may be,
permitted by applicable laws.

     5. Severance.

          a. Termination.  If Employee's employment is terminated (i) during the
employment  term by the REIT other than for Cause  pursuant to Section  2(c)(ii)
hereof,  (ii) during the  employment  term by Employee  with good reason or with
good reason after a change in control  pursuant to Section  2(d)  hereof,  (iii)
during the employment term due to Employee's  removal as a director  pursuant to
Section 2(f) hereof,  or (iv) during the employment term due to Employee's death
or disability  pursuant to Section 2(e) hereof, or (v) if this Agreement expires
and is not renewed  pursuant to Section 2(b); then Employee shall be paid a lump
sum amount equal to the greater of:

                                       6

<PAGE>

          (A) 200% of the sum of (x)  Employee's  annual base salary at the time
     of such  termination (as determined  pursuant to Section 3(a)) plus (y) the
     average annual bonus (if any) paid to Employee during the employment  term;
     or

          (B) the sum of (x) the annual base salary (as  determined  pursuant to
     Section 3(a)) Employee would otherwise be entitled to receive from the time
     of such  termination  through the end of the employment term (as determined
     pursuant to Section  2(a)) plus (y) the average  annual bonus (if any) paid
     to Employee  during the employment  term,  annualized from the time of such
     termination  through  the  end of the  employment  term  (the  "Termination
     Compensation").

          No Termination Compensation shall be paid if the Employee's employment
is terminated  during the employment  term (i) by the REIT for Cause pursuant to
Section 2(c)(ii) hereof or (ii) by Employee  without good reason.  If Employee's
employment  is  terminated  prior to the  expiration  of this  Agreement for any
reason  whatsoever,   the  REIT  will  continue  to  provide  whatever  medical,
disability, life or insurance benefits were in effect at the time of termination
until such time as this  Agreement  would have  expired if Employee had not been
terminated  (but in no event for a period  less  than  twenty-four  months).  No
severance  benefits shall be paid if the Employee's  employment is terminated by
the REIT for Cause. 

          b. Survival.  The  expiration or  termination  of the employment  term
shall not impair the rights or  obligations of any party hereto which shall have
accrued hereunder prior to such expiration.

          c.  Mitigation  of  Damages.  In  the  event  of  any  termination  of
Employee's  employment,  Employee shall not be required to seek other employment
to mitigate damages,  and any income earned by Employee from other employment or
self-employment  shall not be offset against any  obligations of the REIT to the
Employee under this Agreement.

     6. Employee's Representations. Employee represents and warrants to the REIT
as follows:

          a. Employee is familiar with and approves the covenants not to compete
and not to solicit set forth in Section 4, including,  without  limitation,  the
reasonableness  of the length of time,  scope and  geographic  coverage of these
covenants.

          b.  Notwithstanding  any "what-if"  scenarios of the future results of
operations  and stock  prices of the REIT under  certain  assumptions  which the
parties may have discussed, Employee has not relied on any such scenarios or any
forecasts or projections  provided by the REIT and understands  that neither the
REIT nor FWM has made any  representation or warranty  whatsoever  regarding any
forecasts or projections to Employee.

     7. Miscellaneous.

          a.  Notices.  Any notice,  report or other  communication  required or
permitted to be given hereunder shall be in writing to both parties and shall be
deemed given on the date of delivery, if delivered, or three days after mailing,
if mailed first-class mail, postage prepaid, to the following addresses:

                                       7

<PAGE>

                           i)       If to Employee:

                                    4350 East-West Highway, Suite 400
                                    Bethesda, Maryland 20814
                                    Attn:  William J. Wolfe

                           ii)      If to the REIT:

                                    4350 East-West Highway, Suite 400
                                    Bethesda, Maryland 20814
                                    Attn:  General Counsel

or to such other  address as any party  hereto may  designate by notice given as
herein provided.

          b. Entire Agreement.  This Agreement contains the entire understanding
and sole and entire  agreement  between the parties  with respect to the subject
matter hereof,  and supersedes any and all prior  agreements,  negotiations  and
discussions  between the  parties  hereto  with  respect to the  subject  matter
covered   hereby.   Each   party  to  this   Agreement   acknowledges   that  no
representations,  inducements,  promises or agreements,  oral or otherwise, have
been made by any party,  or anyone acting on behalf of any party,  which are not
embodied herein, and that no other agreement, statement or promise not contained
in this Agreement shall be valid or binding.  This Agreement may not be modified
or amended by oral agreement,  but only by an agreement in writing signed by the
REIT and by  Employee,  and which states the intent of the parties to amend this
Agreement.

          c.  Assignment  and Binding  Effect.  Neither this  Agreement  nor the
rights or obligations  hereunder  shall be assignable by Employee.  The REIT may
assign this Agreement to any successor of the REIT, and upon such assignment any
such  successor  shall be  deemed  substituted  for the REIT  upon the terms and
subject to the conditions hereof, provided, that substantially all of the assets
of the REIT are also transferred to the same party.

          d.  Successor  to the REIT.  The REIT will  require any  successor  or
assign  (whether  direct or indirect,  by  purchase,  merger,  consolidation  or
otherwise) to all or  substantially  all the business and/or assets of the REIT,
as the case may be, by agreement in form and substance  reasonably  satisfactory
to Employee,  expressly,  absolutely and  unconditionally to assume and agree to
perform  this  Agreement in the same manner and to the same extent that the REIT
would be required to perform it if no such  succession or  assignment  had taken
place.  Any  failure  of  the  REIT  to  obtain  such  agreement  prior  to  the
effectiveness of any such succession or assignment shall be a material breach of
this Agreement.  This Agreement shall inure to the benefit of and be enforceable
by Employee's  personal and legal  representatives,  executors,  administrators,
successors,  heirs, distributees,  devisees and legatees. If Employee should die
while any amounts are still  payable to Employee  hereunder,  all such  amounts,
unless otherwise provided herein,  shall be paid in accordance with the terms of
this Agreement to Employee's devisee,  legatee or other designee or, if there be
no such designee, to Employee's estate.

          e. Arbitration. The parties agree that any and all disputes (contract,
tort, or statutory,  whether under federal, state or local law) between Employee
and  the  REIT  (including  other  REIT  employees,   officers,   directors  and
representatives)  arising  out of  Employee's  employment  with  the  REIT,  the
termination of that employment,  or this Agreement,  shall be submitted to final
and  binding  arbitration.  The  arbitration  shall  take place in the County of
Montgomery,  and  may be  compelled  and  enforced  according  to  the  Maryland
Arbitration Act. Unless the parties  mutually agree  otherwise,  the arbitration
shall be conducted before the American Arbitration Association, according to its
Commercial  Arbitration Rules.  Judgment on the award the arbitrator renders may
be entered in any court having jurisdiction over the parties.  Arbitration shall
be initiated in accordance with the Commercial Arbitration Rules of the American
Arbitration Association.

                                       8

<PAGE>

          f. Amendments;  Waivers. This Agreement may not be modified,  amended,
or  terminated  except by an  instrument  in writing,  approved by the Board and
signed by Employee and the REIT. By an instrument in writing similarly executed,
the Employee or the REIT may waive compliance by the other party or parties with
any  provision  of this  Agreement  that such other party was or is obligated to
comply with or perform; provided, however, that such waiver shall not operate as
a waiver of, or estoppel  with respect to, any other or subsequent  failure.  No
failure  to  exercise  and no delay in  exercising  any  right,  remedy or power
hereunder  shall  preclude  any other or further  exercise  of any other  right,
remedy or power provided herein or by law or equity.

          g. Governing  Law. This  Agreement  shall be governed by and construed
and enforced in accordance  with the laws of the State of Maryland as applied to
agreements made and performed in Maryland by residents of Maryland.

          h.  Effectiveness.  This Agreement shall become  effective on June 30,
1996.  Notwithstanding  any  provision  herein  to the  contrary,  if  (i)  this
Agreement  is executed  by the parties  prior to June 30, 1996 and (ii) prior to
June 30,  1996 the  Company's  stockholders  have failed to approve the grant of
Restricted  Stock  described in Section  3(d) herein or the grant of  Contingent
Stock described in Section 3(e) herein,  then at any time prior to June 30, 1996
Employee shall have the option to rescind this  Agreement,  and the terms of the
Original Agreement shall continue in full force and effect.

          i. Attorneys' Fees. In the event of any arbitration or legal action or
proceeding to enforce or interpret the provisions  hereof,  the prevailing party
shall be entitled to reasonable  attorneys' fees,  whether or not the proceeding
results in a final judgment.

          j.   Counterparts.   This   Agreement   may  be  executed  in  several
counterparts,  each of which  shall be an  original,  but all of which  together
shall constitute one and the same agreement.

          k. Effect of Headings. The section headings herein are for convenience
only and shall not affect the construction or interpretation of this Agreement.

          l.  Severability.  The provisions of this Agreement are severable.  If
any  provision  of this  Agreement  shall  be held to be  invalid  or  otherwise
unenforceable  in  whole  or  in  part,  the  remainder  of  the  provisions  or
enforceable  parts hereof shall not be affected thereby and shall be enforced to
the fullest extent permitted by law.

                                       9

<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have  executed  this  Amended and
Restated Executive Employment Agreement as of the date first written above.

                                             FIRST WASHINGTON REALTY TRUST, INC.
                                             a Maryland Corporation


                                             By:_______________________________
                                               Stuart D. Halpert
                                               Chairman

Attest:

- -----------------------------------
Jeffrey S. Distenfeld, Secretary



                                              EMPLOYEE


                                              ----------------------------------
                                              William J. Wolfe



                                       10

<PAGE>


                                     ANNEX A

                                 Bonus Payments

          Employee  shall be eligible  for a bonus  payment  pursuant to Section
3(b) (the "Bonus") in accordance with the following:

          1.  Amount.  The  amount of the Bonus  shall  range  from 0 to 100% of
Employee's  annual  salary,  determined  pursuant to Section 3(a),  for the most
recent  fiscal  year.  If,  during  a given  year,  the REIT  achieves  targeted
performance and the employee  performs at an acceptable level, then the targeted
Bonus  for any such  year  shall be fifty  percent  (50%).  Notwithstanding  the
foregoing, the maximum Bonus payable for the time periods set forth in paragraph
3(a)(i) and 3(a)(ii), together, shall not exceed $77,500.

          2. Criteria.

               a. The Board's  determination  regarding Bonus grants for Bonuses
based on the Company's  performance  from July 1, 1995 - December 31, 1996 shall
be based upon the performance criteria set forth below:

                    (i)   Measure                 Target              Weight 
                          -------                 ------              ------ 
                          FFO growth              6%                  15% 
                          Total Return            15%                 15%  
                          Portfolio Growth        10%                 20%
                          Board's Discretion      n/a                 50%

                    (ii)  FFO Growth shall be  calculated  as the annual  growth
                          rate in funds from operations per share (calculated on
                          a fully diluted basis).

                    (iii) Total Return shall be calculated as the sum of (x) the
                          annual   dividend   and  (y)  the   increase   in  the
                          appreciation  in the  REIT's  stock,  measured  as the
                          annual change in the market price of the REIT's common
                          stock.

                    (iv)  Portfolio  Growth shall be  calculated as the increase
                          in the aggregate  value of real property in the REIT's
                          portfolio,  based  upon  the  original  cost  of  such
                          properties.

          The Board shall have the discretion to amend the performance  criteria
in future years, provided,  however, that the Board shall advise Employee of the
criteria for a given year at the beginning of such year.

          3. Timing.

               a. As described  in  paragraph 2 above,  the Bonus shall be based
upon the REIT's  performance  during a given period.  The Board shall  determine
Employee's Bonus, if any, within the following time periods:

                    (i)   for the period from June 30, 1995 to June 30, 1996 the
                          Board  shall make its  determination  during the third
                          calendar  quarter  of 1996,  and such  Bonus,  if any,
                          shall be paid to Employee no later than  September 30,
                          1996;

                                       11

<PAGE>

                    (ii)  for the period from July 1, 1996 to December 31, 1996,
                          the Board  shall  make its  determination  during  the
                          first  calendar  quarter of 1997,  and such Bonus,  if
                          any, shall be paid to Employee no later than March 31,
                          1997.   Because  this  Bonus   determination  will  be
                          calculated  upon  performance  during a  partial  year
                          period,  the target criteria for determining the bonus
                          (as specified in paragraph 2(a)(i) above) shall be pro
                          rated accordingly; and

                    (iii) for  subsequent   fiscal  years  during  the  term  of
                          employment (i) the Board shall make its  determination
                          during the first quarter of the following fiscal year,
                          and such Bonus, if any, shall be paid to Employee,  no
                          later than March 31st of the following fiscal year.

               b. Except as provided in 3(iii) below,  Employee must be actively
employed as the end of the REIT's  fiscal year to be eligible to receive a Bonus
for such year.

               c. Notwithstanding  Section 3(ii), Employee shall be eligible for
a prorated Bonus if Employee is not actively  employed by the REIT due to one of
the following reasons:

                    (i)   if  Employee  terminates  employment  for good  reason
                          pursuant to Section  2(c)(ii) of the Agreement or as a
                          result of a Change of Control pursuant to Section 2(d)
                          of the Agreement.

                    (ii)  if  Employee  is  terminated  due to  death  or  total
                          disability pursuant to Section 2(e) of the Agreement.

                    (iii) if this Agreement  expires and is not renewed pursuant
                          to Section 2(b).

                                       12

<PAGE>



                                    ANNEX "B"


          The Company has reserved  100,000 shares of Common Stock  ("Contingent
Shares") for issuance to employee (or his designee) during the three year period
following  the date hereof upon the  achievement  of the  following  performance
based objectives as follows:

          (i) one-third of the Contingent  Shares shall be issued as of June 27,
          1995 (the end of the first year following  consummation  of the REIT's
          offering of certain shares of Series A Convertible Preferred Stock and
          Common  Stock (the  "Offering")),  if the annual  growth rate in funds
          from  operations  per  share  (calculated  on a fully  diluted  basis)
          between July 1, 1994 and June 30, 1995 equals or exceeds 7.0%;

          (ii) one-third of the Contingent Shares shall be issued as of June 27,
          1996 (the end of the second year following the Offering) if the annual
          growth rate in funds from operations per share  (calculated on a fully
          diluted  basis)  between  July 1,  1995 and June 30,  1996  equals  or
          exceeds 7.0%;

          (iii)  one-third of the  Contingent  Shares shall be issued as of June
          27,  1997 (at the end of the  third  year  following  consummation  of
          Offering),  if the annual  growth  rate in funds from  operations  per
          share  (calculated  on a fully diluted basis) between July 1, 1996 and
          June 30, 1997 equals or exceeds 7.0%; and

          (iv) if as of June 27,  1997 (at the end of the third  year  following
          consummation of the Offering), less than 100% of the Contingent Shares
          have been  issued,  Employee  shall be  issued a number of  additional
          Contingent  Shares such that the aggregate amount of Contingent Shares
          issued to Employee (including all previously issued Contingent Shares)
          is as follows:

               (A) Employee  shall have  received  one-third  of the  Contingent
               shares if funds from operations per share  (calculated on a fully
               diluted  basis)  increased  by 7.0% or more (but less than 14.0%)
               between July 1, 1994 and June 30, 1997;

               (B) Employee  shall have received  two-thirds  of the  Contingent
               Shares if funds from operations per share  (calculated on a fully
               diluted  basis)  increased by 14.0% or more (but less than 21.0%)
               between July 1, 1994 and June 30, 1997; and

               (C) Employee shall have received 100% of the Contingent Shares if
               funds from  operations  per share  (calculated on a fully diluted
               basis)  increased  by 21.0% or more between July 1, 1994 and June
               30, 1997.

Employee  shall have the right to cause the  Company to grant any portion of the
Contingent Shares to Employee's designee who is an employee of the Company.

                                       13

<PAGE>


                                    ANNEX "C"


         LIST OF  PROPERTIES  AND  ENTITIES  EMPLOYEE  MAY  CONTINUE  TO OWN AND
         PARTICIPATE IN THE OPERATION AND MANAGEMENT OF:



         1.       727 15th Street

         2.       Deale, Maryland land parcel

         3.       Properties  currently owned  by  Mid-Atlantic Centers Limited 
                  Partnership

                           a.       Woodlawn Village
                           b.       Lynnwood Place
                           c.       Highlandtown Village
                           d.       Jackson Heights
                           e.       Holiday
                           f.       Orchard Square
                           g.       Cloister
                           h.       Edgewood
                           i.       Tarrytown Mall
                           j.       Berkeley Square
                           k.       Quality Center


                                       14




                                                                   EXHIBIT 10.48

                             CONTRIBUTION AGREEMENT

         THIS  CONTRIBUTION  AGREEMENT  is made and  entered  as the 21st day of
October,  1996,  by and between (I)  CONTINENTAL  REALTY  INVESTORS  CORP.,  JHP
DEVELOPMENT  COMPANY,  INC., J. MARK SCHAPIRO,  JOHN A. LUETKEMEYER,  JR., JAMES
STONE TRUSTEE for MARY LUETKEMEYER,  JAMES STONE TRUSTEE for JULIA  LUETKEMEYER,
JAMES STONE  TRUSTEE for ANNE  LUETKEMEYER,  TRIPEC  ASSOCIATES,  L.P.,  HERBERT
ROCHLIN and JHJ INVESTMENT  LIMITED  PARTNERSHIP,  who are (or will be as of the
Closing) all of the general and limited partners (collectively,  the "Partners")
of  Northway  Limited   Partnership,   a  Maryland   limited   partnership  (the
"Partnership") (the Partners sometimes  hereinafter  referred to collectively as
"Contributors"  and  Continental  Realty  Investors  Corp.  and JHP  Development
Company,   Inc.  are  hereinafter  referred  to  collectively  as  the  "General
Partners"),  and (ii) FIRST WASHINGTON  REALTY LIMITED  PARTNERSHIP,  a Maryland
limited partnership (hereinafter referred to as "FWRLP").

                              W I T N E S S E T H:

         WHEREAS,  the Partners  own, or will own as of the Closing,  all of the
partnership interests (the "Partnership Interests") of the Partnership, and

         WHEREAS,  the  Partnership is the record and  beneficial  owner of that
certain parcel of real property containing  approximately 9.596 acres of land as
more  particularly  described  on Exhibit A hereto  (collectively,  the "Land"),
together with the shopping  center known as Northway  Shopping Center located in
Millersville,  Maryland,  and  containing  approximately  91,000  square feet of
leasable  area  and  all  other  buildings  and  improvements  situated  thereon
(collectively,  the "Building"),  and all personal property and fixtures located
therein  (other  than  that  owned  by  tenants)  (the  "Personalty"),  and  all
appurtenances,  rights,  easements,  rights-of-way,  tenements and hereditaments
incident thereto (the "Additional Property") (the Land, Building, Personalty and
Additional Property are hereinafter collectively referred to as the "Property");
and

         WHEREAS,  Contributors  and FWRLP  desire to enter into this  Agreement
relating  to  the  contribution  by  certain  Contributors  to  FWRLP  of  their
Partnership  Interests in exchange  for certain  interests in FWRLP and by other
contributors of their Partnership Interests in exchange for cash.

         NOW, THEREFORE, for and in consideration of the premises and the mutual
covenants  and  agreements  herein  contained  and for other  good and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

         1. Contribution.  Subject to the terms and conditions set forth in this
Agreement,  Contributors  and FWRLP agree to the contribution by Contributors to
FWRLP (the "Contribution") of all of the Partnership Interests.

                                       -1-

<PAGE>



         2. Consideration.

                  (a) In  consideration  of the  Contribution of the Partnership
Interests, FWRLP shall pay cash and issue common partnership units of FWRLP (the
"Units") in an aggregate  amount  calculated  as follows:  Nine Million  Dollars
($9,000,000.00)  less the outstanding and unpaid principal  balance of the Crown
Life Loan (as defined below) at the Closing ,with the number of Units determined
by dividing the consideration  payable to the Contributors  receiving Units by a
price per Unit (the "Unit  Price")  equal to $21.50,  rounded to the nearest one
(1).  FWRLP  will pay the cash  and  issue  the  Units  to the  Contributors  in
accordance with the schedule set forth as Exhibit Q attached hereto.

                  (b) At Closing, the Partnership Interests shall be contributed
to FWRLP with the  Property  then being  subject to the  indebtedness,  lien and
operation of the Crown Life Loan,  including without limitation the Mortgage (as
defined below).

                  (c) (i) The  Property  is  presently  encumbered  by a Deed of
Trust and Security Agreement  ("Mortgage") from the Partnership,  as debtor, for
the benefit of Crown Life Insurance  Company,  as secured party (the  "Lender"),
which Mortgage secures an original  principal  indebtness of $7,900,000.00  with
interest thereon payable over the term thereof (which ends on August 1, 1999) at
a fixed  interest  rate of 10.25% per  annum,  as  evidenced  by a Note from the
Partnership  to Lender  ("Note").  The Mortgage and Note and all  documents  and
instruments executed in connection therewith are collectively referred to as the
"Crown Life Loan." The Crown Life Loan requires  equal monthly  installments  of
principal  and  interest  in  the  amount  of  the  $70,457.00  per  month.  The
outstanding principal balance under the Crown Life Loan as of the date hereof is
approximately $7,770,000.00. Copies of the Mortgage and Note are attached hereto
as Exhibits N and O, respectively.

                           (ii) FWRLP's  obligations  under this Agreement shall
be expressly  contingent on the condition that FWRLP receive by Closing a letter
(the "Letter") from Lender (i) consenting to the Contribution of the Partnership
Interests  and  such  modifications  to the Loan as FWRLP  shall  determine  are
necessary, (ii) confirming that the Crown Life Loan is as described above, (iii)
certifying  that,  to the best  knowledge of the Lender,  there is no default or
event which with notice or lapse of time,  or both,  would  constitute a default
under the Crown Life Loan.  At Closing,  the General  Partners  shall execute an
estoppel certificate in favor of FWRLP certifying that, to the best knowledge of
the General Partners, there is no default, or event of default which with notice
or lapse of time, or both, would constitute a default under the Crown Life Loan.
The General  Partners  shall  reasonably  cooperate with FWRLP in its efforts to
obtain  such Letter from  Lender  before the end of the  Feasibility  Period (as
defined  below).  FWRLP shall be responsible for all costs charged by the Lender
in  connection  with such  consents.  If such Letter is not received by FWRLP by
Closing, FWRLP shall have the right to terminate this Agreement,  in which event
the Deposit (defined below),

                                       -2-

<PAGE>



together with interest  thereon,  shall be returned to FWRLP. If Lender does not
consent  or if  Lender's  Letter  is other  than as set  forth  above and is not
acceptable  to FWRLP,  FWRLP  shall have the  right,  at its sole  election,  to
terminate  this  Agreement by giving  written  notice  thereof to  Contributors,
whereupon  the Deposit,  together with  interest  thereon,  shall be returned to
Contributors and neither party shall have any further liability to the other.

                           (iii) Contributor's  obligations under this Agreement
shall be expressly contingent on the condition that the Lender, on or before the
Closing,  shall have  released the General  Partners  from all  obligations  and
liabilities  under  the  Crown  Life  Loan  pursuant  to a  release  document(s)
reasonably acceptable to the General Partners.

                  (d) The Contributors and FWRLP will settle any pro rations and
closing   adjustments  as  provided  in  this  Agreement  as  follows:   (i)  if
Contributors  owe the same,  on a net basis,  to FWRLP,  through a reduction  in
Units  in an  amount  equal to the net  adjustment  divided  by the Unit  Price,
rounded to the nearest  one (1), to be  delivered  at the  Closing,  and (ii) if
FWRLP owes the same, on a net basis, to Contributors,  through  additional Units
in an amount equal to the net adjustment  divided by the Unit Price,  rounded to
the nearest one (1), to be delivered at the  Closing.  Contributors  acknowledge
that the Units will not be redeemable for cash or exchangeable  for common stock
of the REIT for a period of thirteen  (13) months after their  issuance,  all as
more fully discussed in the Confidential  Information  Statement (as hereinafter
defined), as supplemented through the date hereof.

                  (e) Notwithstanding any provision hereof to the contrary,  the
Contribution  of the  Partnership  Interests  to FWRLP by the  Contributors  who
receive  Units as set forth  herein shall  constitute  a "Capital  Contribution"
within the meaning of the FWRLP  Partnership  Agreement and is intended,  to the
fullest  extent  possible,  to be  governed  by Section  721(a) of the  Internal
Revenue Code of 1986, as amended (the "Code"), and all parties to this Agreement
will report the  transaction  evidenced  hereby  consistently  with this Section
2(e).  Since  the  Contribution  of the  Partnership  Interests  to  FWRLP  will
terminate the Partnership for federal income tax purposes, FWRLP agrees that the
Contributors  shall have the right and  obligation to file final tax returns for
the Partnership as of the Closing Date.

         3.  Deposit.

                  (a) Within two (2) business days after the date of delivery to
FWRLP of an original of this Agreement  executed by  Contributors  together with
completed  Exhibits hereto (the date of such delivery by Contributors  being the
"Acceptance Date"), FWRLP shall deliver to the Title Company, as escrow agent, a
deposit (together with interest earned thereon, the "Deposit") of Fifty Thousand
Dollars ($50,000.00 ) by check

                                       -3-

<PAGE>



payable to the Commercial Settlements, Inc., 1413 K Street, N.W., Washington, DC
20005 (the "Title Company").

                  (b)  Within  two  (2)  business  days  after  the  end  of the
Feasibility Period (as defined in Section 14(b)), Purchaser shall deliver to the
Title Company, as escrow agent, an additional deposit (the "Additional Deposit")
of Fifty Thousand Dollars ($50,000.00) by check payable to the Title Company.

                  (c) The Initial Deposit and Additional Deposit and all accrued
interest thereon are hereinafter  referred to collectively as the "Deposit." The
Title Company will  immediately  provide  Contributors  with written evidence of
receipt  of such  Deposit.  The Title  Company  shall  place the  Deposit  in an
interest-bearing  account within two (2) business days after the date of receipt
thereof,  and  interest on the Deposit  shall accrue to the benefit of the party
entitled to the Deposit pursuant to this Agreement. The Deposit shall be held by
the Title Company pursuant to the terms and conditions of this Agreement.

                  (d) In the event that, at any time prior to Closing, either of
the General  Partners or FWRLP  provides Title Company with a  certification  (a
copy of which shall be delivered  contemporaneously to the other party) that the
Contributors or FWRLP,  as the case may be, is entitled to the Deposit  pursuant
to the terms of this Agreement,  Title Company shall deliver the Deposit to such
party within seven (7) business  days after  receipt of said notice,  unless the
other party  disputes such  certification  by written notice to Title Company (a
copy of which shall be delivered contemporaneously to the other party) delivered
within  five  (5)  business  days of  Title  Company's  receipt  of the  initial
certification.  In such event,  Title  Company  shall hold the  Deposit  pending
resolution of such dispute. Any payment of the Deposit to the Contributors shall
be made by certified check payable to the General Partners or wire transfer.

                  (e) The  parties  acknowledge  that  Title  Company  is acting
solely as a stakeholder at their request and for their  convenience,  that Title
Company shall not be deemed to be the agent of either of the parties,  and Title
Company  shall not be liable to either of the parties for any act or omission on
its part unless  taken or suffered in bad faith,  in willful  disregard  to this
Agreement or involving gross  negligence.  The General  Partners and FWRLP shall
jointly and severally indemnify and hold Title Company harmless from and against
all costs, claims and expenses,  including reasonable  attorneys' fees, incurred
in connection with the performance of Title Company's duties  hereunder,  except
with respect to actions or omissions  taken or suffered by Title  Company in bad
faith, in willful  disregard of this Agreement or involving gross  negligence on
the part of Title Company.

         4.  Closing.  Except  as  otherwise  provided  in this  Agreement,  the
Contribution   contemplated   herein  shall  be  consummated  at  the  "Closing"
(sometimes hereinafter referred to as the "Closing"),  which shall take place on
the date (the "Closing

                                       -4-

<PAGE>



Date") specified by FWRLP on not less than ten (10) days notice to Contributors,
provided  that the  Closing  Date shall not be later than  forty-five  (45) days
after the end of the  Feasibility  Period.  The Closing  shall take place at the
offices of First Washington Realty Limited Partnership,  4350 East-West Highway,
Suite 400,  Bethesda,  Maryland  20814,  or at such other place as may  mutually
agreed upon by Contributors and
FWRLP.

         5.  Representations and Warranties of Contributors.  In order to induce
FWRLP to enter into this Agreement and to issue the Units in  consideration  for
the Partnership Interests, each Contributor for such Contributor only and for no
other Contributor makes the following  representations  and warranties,  each of
which is material and shall survive Closing without limitation,  notwithstanding
any investigation at any time made by or on behalf of FWRLP:

                  (a)  Authority.  Such  Contributor  has the rights,  power and
authority  to enter  into  this  Agreement  and to  contribute  its  Partnership
Interests in accordance with the terms and conditions of this Agreement.  Except
for the consents  required under the Crown Life Loan, no consents of any persons
other than those executing this Agreement as a Contributor are required for such
execution  or  to  cause  such   Contributor  to  consummate  the   transactions
contemplated  by  this  Agreement.  This  Agreement  is the  valid  and  binding
obligation  of  such  Contributor,   enforceable  against  such  Contributor  in
accordance with its terms.

                  (b) No Defaults.  Neither the execution of this  Agreement nor
the  consummation of the transactions  contemplated  hereby will: (i) subject to
any approval  required under the Crown Life Loan,  conflict with, or result in a
breach of, the terms, conditions, or provisions of or constitute a default under
any  agreement or instrument  to which such  Contributor  is a party or by which
such  Contributor is bound,  or (ii) subject to any approval  required under the
Crown Life Loan, violate any restriction,  requirement, covenant or condition to
which such Contributor is subject or by which such Contributor is bound.

                  (c) Ownership of Interests. Such Contributor owns, or will own
as of the Closing,  the Partnership  Interest owned by such Contributor,  as set
forth in Exhibit P hereto, free and clear of all liens,  charges,  encumbrances,
restrictive  agreements  and  assessments  other  than  the  provisions  of  the
Partnership  Agreement  (J.  Mark  Schapiro  will  own  as of  the  Closing  the
Partnership Interest presently owned by the Trust U/A Lorraine G. Schapiro dated
June 24, 1974 (Trust 112) free and clear of such liens, charges,  etc.) Upon the
contribution  of  such  Contributor's  Partnership  Interest  to  FWRLP  or  its
designee(s),  FWRLP will receive good and absolute title thereto,  free from all
liens, charges, encumbrances,  restrictive agreements and assessments whatsoever
other than the provisions of the Partnership Agreement.  Such Contributor hereby
waives,  with respect to the  contribution  contemplated by this Agreement,  any
"right of refusal" or other restriction on transfer set forth in the Partnership
Agreement.

                                       -5-

<PAGE>



There are no outstanding options,  contracts,  calls,  commitments or demands of
any nature relating to the Partnership  Interest of such Contributor,  except as
set forth in the Partnership Agreement.

                  (d) Securities Law Matters.

                           (i) Such  Contributor  who shall receive the Units is
now or, at the time of Closing,  will be, an "accredited  investor" as such term
is defined  under Rule 501  promulgated  under the  Securities  Act of 1933,  as
amended (the "Securities Act");

                           (ii)  Such   Contributor's   primary   residence   or
principal place of business is in the State of Maryland;

                           (iii) Such  Contributor  is  acquiring  the Units for
such Contributor's  account for investment  purposes only and not with a present
view to distribution;

                           (iv)  Taking  into   account  the   information   and
resources such  Contributor can practically  bring to bear on the acquisition of
the Units in FWRLP  contemplated  hereby,  such  Contributor  is  knowledgeable,
sophisticated and experienced in making, and is qualified to make decisions with
respect to investments in securities presenting an investment decision like that
involved in the  acquisition of the Units,  including  investments in securities
issued by FWRLP,  and has  requested,  received,  reviewed  and  considered  all
information  such Contributor  deems relevant in making an informed  decision to
acquire the Units (including the  Confidential  Information  Statement  attached
hereto  which  contains  the First  Amended and  Restated  Agreement  of Limited
Partnership of FWRLP and any Amendments  thereto (the "Partnership  Agreement"),
except that the Partnership Agreement has been further amended solely to reflect
exchanges of Units for shares of the REIT's common stock (the "Common Stock") by
holders  of  such  Units  in  accordance  with  the  terms  of  the  Partnership
Agreement);

                           (v)  Such   Contributor   will   not,   directly   or
indirectly,  voluntarily offer,  sell, pledge,  transfer or otherwise dispose of
(or solicit any offers to buy, purchase or otherwise acquire or take a pledge of
) any of the Units except in compliance  with the  Securities  Act and the rules
and regulations  promulgated thereunder and with the terms and conditions of the
Partnership Agreement;

                           (vi) Such Contributor  acknowledges that the Units to
be issued must be held unless and until they are  subsequently  registered under
the  Securities  Act and under  applicable  state  securities  or blue sky laws,
unless exemptions from such registrations are available at the time of resale;

                           (vii)  Prior  to  the  issuance  of the  Units,  such
Contributor  will execute all such other  documents  and  instruments  as may be
reasonably necessary to

                                       -6-

<PAGE>



allow FWRLP to comply with federal and state  securities law  requirements  with
respect  to the  issuance  of the  Units  and to  comply  with the  terms of the
Partnership Agreement; and

                           (viii) Such Contributor  acknowledges and agrees that
the Units to be issued  hereunder  shall  not be  exchangeable  and shall not be
exchanged  for Common Stock for a period of thirteen  (13) months from and after
the date of issuance to such Contributor.

                  (e) No  Contributor  is a person  other  than a United  States
person within the meaning of the Internal  Revenue Code of 1986, as amended (the
"Code").  The  transaction  contemplated  herein  is  not  subject  to  the  tax
withholding provisions of Section 3406 of the Code, or Subchapter A of Chapter 3
of the Code or of any other provision of law.

         6. Representations and Warranties of the General Partners.  In order to
induce  FWRLP  to  enter  into  this   Agreement  and  to  issue  the  Units  in
consideration for the Partnership Interests,  the General Partners,  jointly and
severally,  hereby make the following  representations  and warranties as of the
date hereof,  each of which is material and shall (except as otherwise set forth
in Section 6(s)), survive Closing for a period of one (1) year (unless expressly
provided that it will survive Closing without such limitation),  notwithstanding
any investigation at any time made by or on behalf of FWRLP:

                  (a) Authority.  The Partnership is a limited  partnership duly
organized and in good standing under the laws of the State of Maryland. The copy
of  the  Partnership'  s  Partnership   Agreement  and  all  Amendments  thereto
(collectively,  the  "Partnership  Agreement")  including  all  Certificates  of
Limited  Partnership and all Amendments thereto and the list of all the Partners
along with their individual Partnership Interests,  attached hereto an Exhibit P
, is a true, correct and complete copy thereof.  Notwithstanding anything to the
contrary,  the  representations  and  warranties  contained in this Section 6(a)
shall survive Closing without being subject to the one year limitation.

                  (b)  Title.  The  Partnership  is the sole owner of fee simple
title to the Property.

                  (c) Compliance  with Existing Laws. To the best of the General
Partners'  knowledge and except as set forth on Exhibit D attached  hereto,  (i)
the  Partnership is not in violation of, and has  materially  complied with, any
and all applicable building, zoning, environmental or other ordinances, statutes
or regulations of any  governmental  agency,  in respect to the ownership,  use,
maintenance,  condition and  operation of the Property or any part thereof,  and
(ii)  the  Partnership  possesses  all  licenses,   certificates,   permits  and
authorizations necessary for the use and operation of the Property in the manner
in which it is currently  being operated by the  Partnership,  and the requisite
certificates of the fire marshalls or board of fire underwriters have

                                       -7-

<PAGE>



been issued for the Property,  if applicable.  The Property is zoned C-3. To the
best of the General Partners' knowledge, the Building and all related facilities
are now in  conformance  with  all  applicable  zoning  laws,  and no  variance,
exception or other modification of such laws was necessary in order to authorize
the use or occupancy of any portion thereof, or if necessary it was obtained.

                  (d) Leases.  True,  correct and complete  copies of all of the
leases of the Property and any amendments thereto (collectively,  the "Leases"),
have been delivered to FWRLP.  Attached  hereto as Exhibit B is a description of
all of the Leases and a current rent  schedule  ("Rent  Schedule")  covering the
Leases, which is true and correct in all material respects.  There are no leases
or tenancies of any space in the Property  other than those set forth in Exhibit
B or, to the General Partners'  knowledge,  any subleases or subtenancies unless
otherwise noted therein. Except as otherwise set forth in Exhibit B or elsewhere
in this Agreement:

                           (i) The  Leases  are in full  force and effect and to
                  the  best of the  General  Partners'  knowledge  constitute  a
                  legal, valid and binding obligation of the respective tenants;

                           (ii) no tenant has an option to purchase the Property
                  or any portion thereof;

                           (iii) no  renewal  or  expansion  options  have  been
                  granted to the tenants, except as provided in the Leases;

                           (iv) to the best of the General Partners'  knowledge,
                  the Partnership is not in default under any of the Leases;

                           (v) the  rents  set  forth on the Rent  Schedule  are
                  being collected on a current basis and there are no arrearages
                  in  excess of one  month,  except as  indicated  in  Exhibit B
                  hereto,  nor has any tenant paid any rent,  additional rent or
                  other  charge of any nature  for a period of more than  thirty
                  (30) days in advance;

                           (vi) all work for tenant  alterations  and other work
                  or materials  contracted for by the Partnership and any tenant
                  has  been  completed  by the  Partnership,  and all  work  and
                  materials  have  been  fully  paid  for or will be paid for by
                  Closing except as indicated on Exhibit B;

                           (vii) the  Partnership has not sent written notice to
                  any tenant  claiming  that such  tenant is in  default,  which
                  default  remains  uncured,  and to  the  best  of the  General
                  Partners' knowledge,  no tenant is in default under its Lease,
                  except as indicated in Exhibit B hereto;

                           (ix) no action or proceeding  instituted  against the
                  Partnership  by any tenant is presently  pending in any court;
                  and

                                       -8-

<PAGE>




                           (x) there are no security  deposits  other than those
                  set forth in Exhibit B.

                  (e)  Service  Contracts.  Attached  hereto  as  Exhibit C is a
complete  and  correct  list of all  contracts  or  agreements  relating  to the
management,  leasing,  operation,  maintenance  or repair of the  Property  (the
"Service  Contracts").  True and correct copies of all of the Service  Contracts
have been  delivered  to FWRLP.  Except in the case of a default  by the  vendor
under a specific  Service  Contract,  no Service  Contract  will be  terminated,
amended,  modified or  supplemented  prior to the Closing Date  without  FWRLP's
prior written  approval,  which  approval  shall not be  unreasonably  withheld,
conditioned or delayed.

                  (f) Tax Bills.  The General  Partners have  delivered true and
correct  copies of tax bills issued by any  applicable  federal,  state or local
governmental  authority to the Partnership  with respect to the Property for the
most recent past and current tax years,  and any new  assessment  received  with
respect to a current or future tax year.

                  (g)  Insurance.  The  Property is insured for its  replacement
cost against loss or damage  sustained as a result of fire or other casualty and
the  Partnership  has rent loss  insurance in place for the  Property.  Attached
hereto  as  Exhibit E is a list of all  hazard,  liability  and other  insurance
policies presently affording coverage with respect to the Property.  The General
Partners  shall  maintain in full force and effect all such  policies  until the
Closing  Date,  and shall  cause the  Partnership's  insurer to name FWRLP as an
additional  insured as a contract  party on its rent loss policy with respect to
the Property.

                  (h)  Possession of Property.  Possession of the Property shall
be delivered  to FWRLP at Closing in its "as is,  where is"  condition as of the
date of FWRLP's execution of this Agreement, subject to normal wear and tear and
damage by fire or other  casualty  and the effect of  condemnation  (subject  to
Section 13 herein) excepted.

                  (i) Tenant  Estoppels.  The  General  Partners  represent  and
warrant that they shall use reasonable  good faith efforts  (without cost to the
Contributors  or the  Partnership)  to  obtain  and  deliver  to  FWRLP a tenant
estoppel  letter from each tenant in  substantially  the form attached hereto as
Exhibit F (or in such form or containing such  information as may be required by
the lease of such tenant)  from each of the tenants of the  Property  confirming
the information set forth in the Rent Schedule attached as Exhibit B hereto.

                  (j)  Condemnation  Proceedings.  No  condemnation  or  eminent
domain  proceedings  are  pending  or,  to the  best  of the  General  Partners'
knowledge,  threatened against the Property or any part thereof, and neither the
Partnership nor the General Partners has made any commitments to or received any
written notice, of the desire of

                                       -9-

<PAGE>



any public  authority  or other  entity to take or use the  Property or any part
thereof whether  temporarily or permanently,  for easements,  rights-of-way,  or
other public or quasi-public purposes.

                  (k)  Litigation.  Except as set forth on Exhibit G hereto,  no
litigation  is  pending  or,  to the best of the  General  Partners'  knowledge,
threatened against the Partnership,  including  administrative actions or orders
against the Partnership relating to governmental regulations, affecting the use,
operation  or  ownership  of the  Property or any part  thereof as  contemplated
herein, other than those being defended by the Partnerships' liability insurers.

                  (l) No Defaults.  Neither the execution of this  Agreement nor
the  consummation of the transactions  contemplated  hereby will: (i) subject to
any approval  required under the Crown Life Loan,  conflict with, or result in a
breach of, the terms,  conditions  or  provisions  of, or  constitute  a default
under,  any agreement or instrument  to which the  Partnership  is a party or by
which the  Partnership  or the  Property is bound,  (ii) subject to the approval
required  under the Crown  Life  Loan,  violate  any  restriction,  requirement,
covenant  or  condition  to which the  Partnership  is  subject  or by which the
Partnership or the Property is bound, or (iii) result in the cancellation of any
contract or lease pertaining to the Property. The representations and warranties
set forth in this Section 6(l) shall  survive  Closing  without being subject to
the one year limitation.

                  (m) Intentionally Omitted.

                  (n)  Separate  Tax Lot  and  Subdivision.  To the  best of the
General Partners' knowledge,  the Land is the subject of a separate subdivision,
and the Land is assessed for tax purposes as a separate and distinct parcel.

                  (o) Hazardous Waste. The General Partners have no knowledge of
any discharge, spillage, uncontrolled loss, seepage or filtration (a "Spill") of
oil, petroleum or chemical liquids or solids,  liquid or gaseous products or any
hazardous  waste  or  hazardous  substance  (as  those  terms  are  used  in the
Comprehensive Environmental Response, Compensation and Liability Act of 1986, as
amended,  the Resource  Conservation and Recovery Act of 1976, as amended, or in
any  other  applicable  federal,  state  or  local  laws,  ordinances,  rules or
regulations relating to protection of public health,  safety or the environment,
as such laws may be  amended  from time to time) at,  upon,  under or within the
Land  or any  contiguous  real  estate.  To the  best of the  General  Partners'
knowledge,  there is no proceeding or action pending or threatened by any person
or governmental agency regarding the environmental condition of the Property. To
the  General  Partners'  knowledge,  the  Building  is  totally  free of friable
asbestos requiring remediation.

                  (p) Certificates of Occupancy.  The Partnership will not amend
any  certificates  of occupancy  for the Property and will maintain them in full
force and effect to the extent that the Partnership is responsible for them. .

                                      -10-

<PAGE>



                  (q) Licenses and Permits.  The General  Partners have received
no notice, nor have any knowledge,  that the Partnership is lacking any required
permit or license issued by applicable  governmental  authorities for operation,
maintenance or ownership of the Property ("Licenses").

                  (r)  Operating  Statements.  Attached  hereto as Exhibit H are
true and correct  operating  statements of the Property for 1994 and 1995.  Also
attached as Exhibit H is a copy of the 1996 operating budget for the Property.

                  (s)  Utilities.  To the best of General  Partners'  knowledge,
adequate,  usable public sewers, public water facilities,  gas and/or electrical
facilities  necessary to the  operation of the Property are installed in and are
duly connected to the Property . Notwithstanding  anything to the contrary,  the
representations  and warranties set forth in this Section 6(s) shall not survive
Closing.

                  (t) Personal Property. Attached hereto as Exhibit I is a true,
correct and complete  inventory of all personal property  ("Personal  Property")
owned  by the  Partnership,  if any,  used in the  management,  maintenance  and
operation of the  Property  (other than trade  fixtures or personal  property of
tenants).

                  (u)  Leasing  Commissions.  A t  Closing  there  shall  be, no
outstanding  or contingent  leasing  commissions or fees payable with respect to
the Property

                  (v)  Partnership  Liabilities.  Except for (i) the obligations
and  liabilities  of the  Partnership  which  FWRLP is  taking  the  Partnership
Interests subject to under Section 2 (c) above, and (ii) any accrued liabilities
and obligations of the Partnership  which are being adjusted at Closing pursuant
to Section 12 of this Agreement,  the Partnership shall not have any liabilities
o r obligations, either accrued, absolute or contingent or otherwise, which will
not be paid or  discharged  on or before the  Closing  Date.  In  addition,  the
Partnership  has not received notice of any, and to the best of the knowledge of
the General  Partners,  there is, as of the date of execution of this Agreement,
no basis for any, claim against (or liability of ) the Partnership  arising from
the business done,  transactions entered into or other events occurring prior to
the Closing Date other than the  obligations  and  liabilities  described in the
preceding sentence.

                  (w) Partnership  for Tax Purposes.  The Partnership is, and at
all times has been,  properly  treated as a partnership  for Federal  Income Tax
purposes,  and not as an "association" or "publicly traded partnership"  taxable
as a corporation.  The foregoing  representation  shall survive  Closing without
being subject to the one year limitation.

                  (x)  Taxes.   The   Partnership  has  timely  filed  with  the
appropriate   taxing  authorities  all  returns  (including  without  limitation
information returns and other material information) in respect of Federal, State
and local taxes (collectively "Taxes")

                                      -11-

<PAGE>



required to be filed by it through the date hereof and will timely file any such
returns  required to be filed by it on or prior to the Closing Date. The returns
and other  information  filed (or to be filed) are  complete and accurate in all
material respects.  All Taxes of the Partnership in respect of periods beginning
before the Closing Date have been timely  paid,  or will be timely paid prior to
the Closing Date,  and the  Partnership  has no material  liability for Taxes in
excess of the amounts so paid. All Taxes that the  Partnership has been required
to collect or withhold  have been duly  collected or withheld and, to the extent
required when due, have been or will be (prior to Closing Date) duly paid to the
proper taxing authority. No audits of any of the Partnership's federal, state or
local returns for Taxes by the relevant taxing authorities have occurred, and no
material  deficiencies for Taxes of the Partnership have been claimed,  proposed
or  assessed  by  any  taxing  or  other  governmental   authority  against  the
Partnership.  There  are  no  pending  or,  to  the  best  of  knowledge  of the
Contributors, threatened audits, investigations or claims for or relating to any
material additional  liability to the Partnership in respect of Taxes, and there
are no matters under discussion with any  governmental  authorities with respect
to Taxes that in reasonable  judgement of the General Partners or their counsel,
is likely to result in a material  additional  liability for Taxes. There are no
liens for taxes (other than for current taxes not yet due and payable) on any of
the assets of the  Partnership.  The  foregoing  representations  and  covenants
contained in this Section 6(x) shall  survive  Closing  without being subject to
the one year limitation.

         7. Obligations of General Partners Pending Closing.  From and after the
date of this Agreement  through the Closing Date,  General Partners covenant and
agree as follows:

                  (a)  Maintenance  and  Operation  of  Premises.   The  General
Partners  will cause the  Property to be  maintained  in its  present  order and
condition,  normal wear and tear, and damage by fire or other casualty  (subject
to Section 12) excepted and will cause the  continuation of the normal operation
thereof,  including the purchase and replacement of fixtures and equipment,  and
the  continuation of the normal practice with respect to maintenance and repairs
so that the Property will, except for normal wear and tear and damage by fire or
other casualty  (subject to Section 12), be in  substantially  the same physical
condition on the Closing Date as on the date hereof.

                  (b)   Licenses.   The   General   Partners   shall  use  their
commercially  reasonable  efforts to preserve in force all Licenses and to cause
those expiring to be renewed.

                  (c) Changes in  Representations.  The General  Partners  shall
notify FWRLP promptly,  and FWRLP shall notify the General Partners promptly, if
either  becomes  aware of any  occurrence  prior to the Closing Date which would
make any of its  representations,  warranties or covenants  contained herein not
true in any material respect.


                                      -12-

<PAGE>



                  (d) Obligations as to Leases.  From the Acceptance Date to the
expiration of the Feasibility  Period  provided for in Section 14,  Contributors
shall have the right to enter into new  leases for space at the  Property  ("New
Lease(s)")  or to amend,  modify,  renew,  supplement or extend any Lease in any
respect or approve any  assignment of leases or  subletting of leased space,  or
terminate  any  Lease  (with  respect  to  any  provision  amending,  modifying,
renewing, supplementing or extending, etc. above, "Amended Lease(s)"), and as to
any  Amended or new Leases  entered  into by the  General  Partners  during this
period, the General Partners shall give FWRLP notice (including therewith copies
of the Amended and New Leases and all relevant  data  related to the  particular
Amended or New Lease) of such  Amended  and/or New Leases  within three (3) days
after the entry into any Amended or New Lease, but, in any event, not later than
seven (7) days prior to the  expiration  of the  Feasibility  Period.  After the
expiration of the Feasibility  Period,  the General  Partners shall not, without
FWRLP's  prior  written   consent  (which  consent  shall  not  be  unreasonably
withheld),  amend,  modify,  renew or  extend  any Lease in any  respect  unless
required by law, or enter into new leases or approve any assignment of leases or
subletting  of leased space,  or terminate any Lease.  If FWRLP does not respond
within five (5)  business  days of written  request for consent from the General
Partners,  FWRLP shall be deemed to have consented to such request.  The General
Partners  hereby  further agree that if any space is vacant on the Closing Date,
FWRLP shall accept the Property  subject to any vacancy as of the Closing  Date,
provided that the vacancy was not  permitted or created by the General  Partners
in violation of any  restrictions  contained in this Section  7(d).  The General
Partners shall not be responsible for vacancy caused by a breach by tenant under
its  lease.  After  the end of the  Feasibility  Period  and  prior to  Closing,
Contributors  shall  not apply all or any part of the  security  deposit  of any
tenant unless such tenant has vacated the Property.

                  (e)  Obligations as to Crown Life Loan.  The General  Partners
shall not,  without  FWRLP's prior written  consent,  (i) prepay,  or permit the
Partnership to prepay,  the Crown Life Loan, or (ii) modify or amend,  or permit
the Partnership to modify or amend, any of the documents  evidencing or securing
the Crown Life Loan or otherwise  entered into in connection with the Crown Life
Loan.  the General  Partners  shall make, or cause the  Partnership to make, all
payments  required to be made under the Crown Life Loan when due, shall perform,
or cause the Partnership to perform,  all obligations  under the Crown Life Loan
and shall keep, and cause the Partnership to keep, the Crown Life Loan free from
default.

         8.  Representations  and  Warranties  of  FWRLP.  In  order  to  induce
Contributors  to enter into this  Agreement  and to contribute  the  Partnership
Interests to FWRLP,  FWRLP, and, as to Sections 8(a), 8(b), 8(e), 8(f) and 8(g),
First   Washington   Realty  Trust,  Inc  ("REIT")  hereby  make  the  following
representations  and warranties as of the date hereto, each of which is material
and shall survive Closing, notwithstanding any investigation at any time made by
or on behalf of Contributors or the General Partners:


                                      -13-

<PAGE>



                  (a)  Authority  of FWRLP  and the  REIT.  FWRLP  is a  limited
partnership  duly  organized and existing and in good standing under the laws of
the State of Maryland  subject to the  approval of the Board of Directors of the
REIT,  as set forth in Section  9(a)(ix),  FWRLP and the REIT have all necessary
power  and  authority  to  execute,  deliver  and  perform  this  Agreement  and
consummate all of the  transactions  contemplated by this  Agreement,  including
without  limitation the Registration  Rights Agreement referred to in Section 18
and  attached  hereto as Exhibit  K.  Subject  to the  approval  of the Board of
Directors of the REIT as set forth in Section  9(a)(ix),  this  Agreement is the
valid and binding obligation of FWRLP and the REIT,  enforceable against each of
them in accordance with its terms.

                  (b) No Defaults.  Neither the execution of this  Agreement nor
the  consummation  of the  transactions  contemplated  hereby will: (i) conflict
with,  or result in a breach of,  the terms,  conditions  or  provisions  of, or
constitute a default  under,  any  agreement or instrument to which FWRLP or the
REIT  is a  party,  (ii)  violate  any  restriction,  requirement,  covenant  or
condition  to which the FWRLP or the REIT is  subject,  and (iii)  constitute  a
violation  of  any  applicable  code,  resolution,  law,  statute,   regulation,
ordinance, rule, judgment, decree or order.

                  (c) Disclosure  Documents.  Attached  hereto as Exhibit L is a
true and correct copy of the Confidential Information Statement, as supplemented
through the date hereof.  The FWRLP Partnership  Agreement,  as contained in the
Confidential Information Statement, as supplemented through the date hereof, has
not been  amended or  modified  except as set forth in  Exhibit  L, and,  to the
knowledge of FWRLP, no default or condition  which,  with the passage of time or
the giving of notice  could  become a  default,  exists on the part of any party
thereunder.

                  (d) Disclosure.  The Confidential  Information  Statement,  as
supplemented  through the date hereof, and including the Appendices  thereto, on
the date hereof, does not contain an untrue statement of a material fact or omit
to state a material fact required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

                  (e) Financial  Information.  The financial statements of FWRLP
and  the  REIT  (including  the  notes  thereto)  included  in the  Confidential
Information  Statement,  as supplemented through the date hereof, present fairly
the financial position of the respective entity or entities presented therein at
the  respective  dates  indicated  and the results of their  operations  for the
respective  periods  specified,  and  except  as  otherwise  stated  in any such
registration  statement or periodic report, such financial  statements have been
prepared in conformity with generally accepted accounting  principles applied on
a consistent basis.

                  (f)  Issuance  of  Units.  The  FWRLP  Partnership   Agreement
provides,  or prior to Closing will provide,  for the issuance of the Units. The
Units to be issued in connection with the transactions  herein contemplated have
been, or prior to their

                                      -14-

<PAGE>



issuance will have been, duly authorized for issuance by FWRLP to  Contributors,
and on the  date of  their  issuance  will be  validly  issued,  fully  paid and
non-assessable.  The Units conform to the description  thereof  contained in the
Confidential Information Statement, as supplemented through the date hereof, and
such  description  conforms  to the  rights  set forth in the FWRLP  Partnership
Agreement. All issued and outstanding Units were issued in compliance with or in
transactions  exempt from the registration  provisions of applicable federal and
state  securities  laws.  Any  and  all  shares  of  Common  Stock  of the  REIT
exchangeable  for  Units  issued  in  connection  with the  transactions  herein
contemplated   will  be  duly  authorized,   validly  issued,   fully  paid  and
non-assessable.  All issued and  outstanding  shares of Common Stock of the REIT
were issued in compliance with or in transactions  exempt from the  registration
provisions of applicable federal and state securities laws.

                  (g) Litigation.  There is no action or proceeding  pending or,
to the knowledge of FWRLP,  threatened against FWRLP, the REIT or any subsidiary
before any court or  administrative  agency  which would  result in any material
adverse  change in the  business or financial  condition of FWRLP,  the REIT and
their subsidiaries, taken as a whole.

                  (h) Sale of the Property.  Except in connection with a sale of
all or  substantially  all of  FWRLP's  assets or a merger or  consolidation  of
FWRLP,  in no event shall FWRLP permit the  Partnership to voluntarily  sell the
Property for a period of five (5) years following the Closing Date, unless FWRLP
indemnifies and agrees to hold harmless the  Contributors who receive Units from
any adverse Federal and state income tax consequences attributable to such sale.
In the event of a condemnation  of a material part of the Property,  FWRLP shall
use reasonable  efforts to cause the  Partnership  to reinvest the  condemnation
proceeds in such property or  properties,  and within such time periods,  as are
required by the Internal  Revenue Code to avoid Federal income tax being payable
by Contributors who received Units with respect to such  condemnation  proceeds.
FWRLP recognizes that the Contributors may incur adverse tax consequences in the
event of a breach by FWRLP of the covenant not to sell the Property as set forth
above in this  Section  8(h).  In the event of a breach by FWRLP of the covenant
not to sell the Property as set forth above in this Section  8(h),  FWRLP agrees
that it shall  pay to the  Contributors  liquidated  damages  in the  amount  of
$1,500,000.00,  it being recognized that the actual amount of damages  sustained
by the  Contributors is not  susceptible of a precise amount,  and the amount of
liquidated  damages shall compensate the Contributors for the damages  resulting
from a breach by FWRLP;  provided,  however, that if the number of Units held by
Contributors  (i.e.,  those Units received at Closing) at the time of settlement
of any such sale of the Property is less than the number of Units issued to such
Contributors at Closing,  then the foregoing amount of liquidated  damages shall
be  reduced to an amount  equal to  $1,500,000  multiplied  by a  fraction,  the
numerator of which is the  aggregate  number of Units then held by  Contributors
and the  denominator  of which shall be the aggregate  number of Units issued to
such Contributors at Closing.


                                      -15-

<PAGE>



         9.  Conditions Precedent to Closing.

                  (a) It shall be a condition precedent of FWRLP's obligation to
make a full  settlement  hereunder  that  each and  every  one of the  following
conditions shall exist on the Closing Date:

                            (i)  Representations  and Warranties.  Contributors'
                  representations  and  warranties  hereunder  shall be true and
                  correct in all material  respects the same manner and with the
                  same effect as though such  representations and warranties had
                  been made on and as of the Closing.

                           (ii) Zoning. No proceedings shall have occurred or be
                  pending  to  change,   redesignate   or  redefine  the  zoning
                  classification   of  the   Property  to  a  more   restrictive
                  classification  than  presently  exists on the date of FWRLP's
                  execution of this Agreement.

                           (iii)  Title.   Title  to  the   Property   shall  be
                  marketable, good of record, and insurable by the Title Company
                  at standard  rates or less,  pursuant to a full  coverage ALTA
                  Form-B (Rev. 1970 and 1984) owner's title insurance policy (or
                  an unconditional  commitment  therefor) without any exceptions
                  ("Printed  form"  or  otherwise)   other  than  the  Permitted
                  Exceptions,  and in addition, without exception for mechanic's
                  or materialmen's  lien arising from goods,  labor or materials
                  provided  to the  Property  prior  to the  Closing  Date.  The
                  "Permitted Exceptions" are:

                           (A) the lien of current real estate taxes and special
                           assessments not yet due and payable; and

                            (B) such other matters which are listed on Exhibit J
                           attached  hereto.  Notwithstanding  anything  to  the
                           contrary contained in this paragraph (B), the General
                           Partners,  at or prior to Closing,  shall cause to be
                           satisfied and released of record all mortgages, deeds
                           of trust, financing statements,  judgments or liens ,
                           other than the Crown Life Mortgage.

                           (iv) Existing Mortgages.  Seller shall have delivered
                  to the  Title  Company  such  releases  or  other  instruments
                  necessary  to release of record and  beneficially  any and all
                  existing mortgages,  deeds of trust,  financing  statements or
                  other security  documents  affecting the Property,  other than
                  the Crown Life Loan (collectively, the "Existing Mortgages").

                            (v) [Intentionally Omitted].


                                      -16-

<PAGE>



                           (vi)    Leasing     Brokerage/Property     Management
                  Agreements. The General Partners shall have terminated any and
                  all  leasing  brokerage  agreements  and  property  management
                  agreements  with respect to each Property  effective as of the
                  Closing. All responsibility for dealings with any such brokers
                  and  agents,  including  the  payment of any claims (if deemed
                  warranted  by  the  General  Partners),   shall  be  the  sole
                  responsibility of the General  Partners.  The General Partners
                  agree that they will indemnify and hold FWRLP, its successors,
                  assigns, partners, agents and employees,  harmless against any
                  such  claims  and/or  losses  which  might be incurred by such
                  indemnitees  or by the  Partnership  in  connection  with  any
                  outstanding and/or contingent  leasing  commissions or fees or
                  management fees. Notwithstanding anything to the contrary, the
                  indemnity set forth in this subsection  9(a)(vi) shall survive
                  Closing without limitation.

                           (vii) Performance by Contributor.  Contributors shall
                  have  complied  with  and  not be in  breach  of any of  their
                  covenants or obligations under this Agreement.

                           (viii)  Tenant  Estoppels.  FWRLP shall have received
                  (a)  a  tenant  estoppel  letter  in  substantially  the  form
                  attached  hereto as Exhibit F (or in such form as  required by
                  the lease to which a specific  tenant is subject)  from,  at a
                  minimum,  tenants  satisfying  the  requirements  described on
                  Exhibit F-1,  confirming the information set forth in the Rent
                  Schedule  attached  as Exhibit B hereto for such  tenants  and
                  containing no material changes from the Rent Schedule, and (b)
                  any  subordination and attornment  agreements  required by the
                  mortgage  lender  of FWRLP  from at  least  those  tenants  on
                  Exhibit F-1.

                           (ix) FWRT Board  Approval.  The Board of Directors of
                  FWRT shall have approved this  Agreement and the  transactions
                  contemplated hereby. In the event that the aforesaid condition
                  is not  satisfied  by  the  end  of  the  Feasibility  Period,
                  Purchaser  may elect to  terminate  this  Agreement  by giving
                  Seller written notice thereof within one (1) day after the end
                  of the  Feasibility  Period in which event the Deposit and any
                  interest  thereon  shall be returned to Purchaser  and neither
                  party shall have any further  obligations  nor  liabilities to
                  the other.

                  (b) Failure of  Condition.  In the event of the failure by the
Closing Date of any condition precedent set forth above, then FWRLP, at its sole
election,  may (a) terminate this Agreement,  in which event the Deposit and any
interest  thereon  shall be returned to FWRLP and,  neither party shall have any
further obligations or liabilities to the other; or (b) proceed to Closing which
shall be deemed a waiver of any such  condition  precedent;  or (c)  extend  the
Closing Date for such  reasonable time period as may be determined by FWRLP (but
in no event for more than three (3) months from the

                                      -17-

<PAGE>



Closing  Date  then in  effect)  in  order to  permit  the  satisfaction  of any
condition precedent not so fulfilled.

                  (c)  It  shall  be  a  condition  precedent  of  Contributors'
obligation  to make a full  settlement  hereunder  that (i)  FWRLP's  and REIT's
representations  and  warranties  hereunder  shall  be true and  correct  in all
material  respects as of the Closing Date and FWRLP will deliver a certification
thereof to Contributors at Closing,  and (ii) the substantive terms of the FWRLP
Partnership  Agreement,  and the amendments thereto (which shall exclude,  among
other things, issuance and/or exchange of any units thereunder),  as attached to
the Confidential  Information  Statement set forth in Exhibit L hereto, have not
been modified prior to Closing in a manner  materially  adverse to the interests
of the Contributors as incoming additional limited partners of FWRLP.

         10. Contributors'  Deliveries.  At the Closing the following documents,
each dated on the Closing Date, shall be delivered to FWRLP:

                  (a) a Contribution and Assumption Agreement ("Assignment") and
an Amendment to the Partnership Agreement  ("Amendment") and Limited Partnership
Certificate,  in a recordable  from,  reasonably  satisfactory  to FWRLP and the
Contributors,  setting forth the assignment by each of the Contributors of their
Partnership   Interest  and  its  withdrawal   from  the   Partnership  and  the
substitution  of FWRLP and /or its  designee(s) as partners of the  Partnership,
which Amendment shall be executed and acknowledged by all the  Contributors;  at
FWRLP's option,  such Assignment and Amendment may contain such other amendments
of the Partnership  Agreement as shall be determined by FWRLP, provided that the
Contributors  shall execute such Assignment and Amendment solely for the purpose
of  (a)  assigning  their  respective  Partnership  Interests  to  FWRLP  or its
designee(s), and (b) withdrawing from the Partnership.

                  (b) a release from each Contributor  releasing the Partnership
and  FWRLP  (and  its  designee(s))  as  partners  of the  Partnership  from any
obligations  and  liabilities  with  respect to the  original  formation  of the
Partnership,  and any other matter  arising  from  business  done,  transactions
entered into or events occurring prior to the Closing Date  (including,  without
limitation, liability arising from any breach by any of the Contributors).

                  (c) An  opinion  of  counsel  for  Contributors,  in from  and
substance reasonably acceptable to counsel for FWRLP, to the effect that:

                           (i) The  Partnership  is a duly organized and validly
                  existing  in good  standing  under  the  laws of the  State of
                  Maryland:

                           (ii) The execution and delivery of this Agreement and
                  all other  agreements  delivered in connection  herewith or at
                  the  Closing,  the  consummation  of the  transactions  herein
                  contemplated,  and compliance with the terms of this Agreement
                  and all other agreements  delivered in


                                      -18-

<PAGE>

                  connectionherewith  or at the Closing will not conflict  with,
                  or result in a breach  of,  any of the  terms,  conditions  or
                  provisions  of,  or  constitute  a  default  under,  any note,
                  indenture,   mortgage,   deed  of  trust,  contract  or  other
                  agreement or instrument to which the Partnership is a party or
                  by which the  Partnership  is bound (and of which  counsel has
                  knowledge)  (other  than the Crown Life  Loan),  or any law or
                  order,  rule,  regulation,  writ,  injunction or decree of any
                  government, governmental instrumentality or court, domestic or
                  foreign;

                           (iii)  Contributors  have  complete and  unrestricted
                  power to contribute, transfer, assign and deliver to FWRLP and
                  its  designee(s)  all  of  the  Partnership  Interests  to  be
                  contributed  and  assigned  hereunder  which are owned and /or
                  controlled  by  them,  and the  Assignment  and the  Amendment
                  delivered  pursuant  to this  Section  10 are in form  legally
                  sufficient to vest in FWRLP and its designee(s)  good title to
                  the Partnership Interests described therein; and

                           (iv) To the best of counsel's knowledge,  there is no
                  litigation or investigation  pending or threatened against the
                  Partnership, or the Property, or any part thereof, which might
                  result  in any  material,  adverse  change  pertaining  to the
                  Property or the  Partnership,  or the operations  thereof,  or
                  which  questions the validity of any action taken in, under or
                  in connection with any of the provisions of this Agreement.

                  (d) a schedule  from the General  Partners  updating  the Rent
Schedule  for the  Property and setting  forth all  arrearages  in rents and all
prepayments of rents;

                  (e)  originally  executed  Leases and  Service  Contracts  and
copies of books, records,  operating reports,  files and other materials related
to the  ownership,  use and  operation of the  Property,  to the extent that any
exist and are in the possession of the General Partners,  which obligation shall
survive Closing;

                  (f) [Intentionally Omitted]

                  (g)  an  original  letter  executed  by the  General  Partners
advising  the tenants of the  Property of the  contribution  of the  Partnership
Interests to FWRLP and  directing  that rents and other  payments  thereafter be
sent to FWRLP or as FWRLP may direct;

                  (h)  possession of the Property  from the General  Partners in
the condition required by this Agreement, and the keys therefore;

                  (i) from each  Contributor,  the  Certification of Non-foreign
Status as provided in Treas. Reg. 1.1445-2(b)(2)(iii)(B) or in any other form as
may  be  required  by the  Internal  Revenue  Code  or  the  regulations  issued
thereunder;

                                      -19-

<PAGE>



                  (j) such other items and instruments from the General Partners
as shall be required by the Title Company in connection with the issuance of its
title  insurance  policy  to FWRLP  pursuant  to  Section  9(a)(iii)  (including
customary  General  Partners' or owner's  affidavit),  except that  Contributors
shall not be obligated  to  undertake  any  financial  obligation,  indemnities,
escrows or guarantee in favor of the Title Company;

                  (k) any and all documents from the General Partners  necessary
to release  the  Deposit  from  escrow  with the Title  Company and to have said
Deposit returned to FWRLP;

                  (l) any  other  documents  required  by this  Agreement  to be
delivered by Contributors; and

                  (m) An amendment to the  Partnership  Agreement of FWRLP, in a
form reasonably acceptable to FWRLP and Contributors, admitting the Contributors
who  receive  Units as  limited  partners  of FWRLP and  issuing  such  Units as
computed in accordance with Exhibit Q hereto .

         11.  FWRLP's  Performance.  At the  Closing,  simultaneously  with  the
deliveries of Contributors pursuant to the provisions of Section 10 above, FWRLP
shall  issue to  Contributors  the Units  and cash in the  manner  specified  in
Section 2 and FWRLP and REIT shall execute and deliver those  documents and take
such other actions required to be taken by FWRLP and REIT at Closing as required
under this Agreement,  whereupon the Deposit,  and any interest accrued thereon,
shall be returned to FWRLP by the Title Company.

         12. Settlement Charges; Prorations and Adjustments. FWRLP shall pay for
the title examination,  the title insurance premium,  notary fees and other such
charges  incident to Closing.  Any real estate  transfer and recording  fees and
taxes and documentary stamps in connection with this transaction,  if any, shall
be borne by  FWRLP;  provided,  however,  that the  number  of Units  issued  to
Contributors  at the Closing  under  Section  2(a) hereof shall be reduced by an
amount equal to one-half  (1/2) of the real estate  transfer and recording  fees
and taxes payable by FWRLP divided by the Unit Price.  Although Contributors and
FWRLP  believe that no real estate  transfer or  recording  taxes will be due in
connection  with  the  transactions   contemplated  hereby,  if  it  is  finally
determined  that such taxes are due and  payable in  connection  herewith,  then
Contributors  shall either (at FWRLP's election) (i) reimburse to FWRLP one-half
(1/2) of such sum paid by FWRLP, or (ii)  return/relinquish  to FWRLP the number
of Units equal to one-half  (1/2) of the taxes paid by FWRLP divided by the Unit
Price.  FWRLP and Contributors  shall each pay its own legal fees related to the
preparation  of  this  Agreement  and  all  documents  required  to  settle  the
transaction  contemplated hereby. In addition to the foregoing,  at the Closing,
the following  adjustments  and  prorations  shall be computed as of the Closing
Date, as if the  transaction  contemplated  by this  Agreement was a sale of the
Property by the Partnership to FWRLP:

                                      -20-

<PAGE>



                  (a) Taxes.  Real estate and personal  property  taxes shall be
apportioned  (based on the fiscal  periods for which such taxes are assessed) as
of the Closing Date.

                  (b)  Assessments.  All special  assessments  and other similar
charges  which have become a lien upon the  Property  or any part  thereof on or
before the Closing Date and are due and payable through the Closing Date,  shall
be paid in  full by the  Partnership  or the  Contributors  on or  prior  to the
Closing.  All other special  assessments or similar charges shall be adjusted as
of the Closing Date.

                  (c) Rent. Rent for the month of , and any month after, Closing
collected by the  Partnership  prior to Closing shall be  apportioned  as of the
Closing  Date. If any tenant is in arrears in the payment of rent on the Closing
Date,  rents received from such tenant after the Closing shall be applied in the
following order of priority:  (a) first to the payment of current rent then due;
(b) second,  to delinquent  rent for any period after the Closing Date;  and (c)
third to delinquent  rent for any period prior to the Closing Date.  FWRLP shall
either  use  reasonable  efforts  to  collect  (at  no  cost  to  FWRLP),  or if
Contributors  so elect  shall  assign  to  Contributors  the  right to  collect,
arrearages  in rents due from  tenants as of the Closing  Date.  If rents or any
portion  thereof  received by  Contributors  or FWRLP after the Closing Date are
payable to the other party by reason of this  allocation,  the appropriate  sum,
less a proportionate share of any reasonable  attorneys' fee, costs and expenses
of  collection  thereof,  shall  be  promptly  paid to the  other  party,  which
obligation shall survive the Closing.

                  If  any  tenants  are  required  to  pay   percentage   rents,
escalation  charges for real estate taxes,  operating  expenses,  cost-of-living
adjustments  or other charges of a similar nature  ("Additional  Rents") and any
Additional Rents are collected by FWRLP after the Closing which are attributable
in whole  or in part to any  period  prior  to the  Closing,  then  FWRLP  shall
promptly  pay  to  Contributors  their  proportionate  share  thereof,   less  a
proportionate  share of any reasonable  attorneys'  fees,  costs and expenses of
collection  thereof,  and deliver to Contributors a statement  therefor,  if and
when the tenant  paying the same has made all  payments of rents and  Additional
Rent then due to FWRLP pursuant to the tenant's Lease,  which  obligation  shall
survive the Closing.  Upon written request of  Contributors  (but only until the
time of the first  reconciliation),  FWRLP shall provide  Contributors  with the
then current  periodic  report of the status of  collection  of such  Additional
Rents from such tenants.

                  (d)  Distributions.  The  quarterly  distributions  payable to
Contributors on the Common Units for the first record date after any issuance to
Contributors shall be pro rated based upon the number of days within the quarter
occurring after such issuance to Contributors .

                  (e) Debt  Service  on the  Crown  Life  Loan.  The  amount  of
interest  payable  under the  Crown  Life Loan  shall be  apportioned  as of the
Closing Date.


                                      -21-

<PAGE>



                  (f)  Miscellaneous.  All other  charges  and fees  customarily
prorated and adjusted in similar  transactions,  including utilities,  insurance
premiums  and  charges for Service  Contracts  to be assumed by FWRLP,  shall be
prorated as of the Closing Date. In the event that accurate prorations and other
adjustments  cannot be made at Closing  because current bills are not obtainable
or the amount to be adjusted is not yet ascertainable  (as, for example,  in the
case  of  utility  bills)  the  parties  shall  prorate  on the  best  available
information,  subject to further  adjustment  promptly upon receipt of the final
bill  or upon  completion  of  final  computations.  To the  extent  that  water
consumption or other utility charges may constitute a lien against the Property,
Contributors agree that an appropriate amount in respect of water consumption or
other  utility  charges may be held in escrow by the Title Company in connection
with its issuance of a title  insurance  policy to FWRLP.  The General  Partners
shall  use their  reasonable  efforts  to have all  utility  meters  read on the
Closing Date so as to accurately  determine its share of current  utility bills.
If any claims or  liabilities  are  asserted at any time  subsequent  to Closing
against  the  Property  or FWRLP,  which were not taken into  consideration  for
adjustment  hereunder,  including  without  limitation,  claims by  governmental
agencies,  and if such claims or liabilities  are based upon or arise out of any
occurrence  prior to Closing or any act or  omission  by  Contributors,  General
Partners shall satisfy such claims or liabilities  and shall  indemnify and hold
FWRLP harmless therefrom.

                  (g) Immediately prior to the Closing,  Contributors shall have
the right to cause the  Partnership  to  withdraw  from the  Partnership's  bank
account(s) and distribute to the Contributors an amount equal to all cash within
such bank  account(s)  as of 11:59 p.m.  on the day  immediately  preceding  the
Closing Date.

         13. Risk of Loss. The risk of loss or damage to the Property by fire or
other casualty until the Closing shall be borne by the Contributors. If prior to
Closing (i) condemnation proceedings are commenced against all or any portion of
the  Property,  or (ii) if the Property is damaged by fire or other  casualty to
the extent that the cost of repairing such damage shall be Two Hundred  Thousand
Dollars ($200,000.00) or more based on the good faith estimate of an independent
contractor selected by the General Partners and reasonably approved by FWRLP, or
(iii) if the Property is damaged by an uninsured  risk,  or (iv) if the Property
becomes subject to litigation which may deprive FWRLP of any material benefit to
which it would become entitled pursuant to this Agreement, then FWRLP shall have
the right,  upon notice in writing to the  Contributors  delivered within thirty
(30) days after actual notice of such  condemnation or fire or other casualty or
litigation,  to terminate  this  Agreement,  and  thereupon the parties shall be
released  and  discharged  from any  further  obligations  to each other and the
Deposit  shall be refunded to FWRLP.  If FWRLP does not elect to terminate  this
Agreement  or in the event of fire or other  casualty not giving rise to a right
to terminate this  Agreement by FWRLP,  FWRLP shall be entitled to an assignment
of all of the proceeds of fire or other casualty insurance proceeds and the rent
insurance  proceeds  payable with respect to the period after  Closing or of the
condemnation  award, as the case may be (i.e., such proceeds shall remain in the
Partnership for the benefit of FWRLP), and

                                      -22-

<PAGE>



Contributors  shall  have no  obligation  to repair  or  restore  the  Property;
provided,  however,  that the Unit portion of the Consideration shall be reduced
(based on the Unit  Price  per  Unit) by an  amount  equal to the sum of (a) the
"deductible"  applied  by  the  Partnership's  insurance  policy,  or (c) if the
Partnership is self-insured, the cost of repairing such damage. FWRLP shall have
the right to  participate in the  negotiation  and settlement of any casualty or
condemnation-related claim if FWRLP does not elect to terminate this Agreement.

         14.  Inspection of Property.

                  (a)  FWRLP's  Right of  Inspection.  Subject  to the rights of
tenants under the Leases,  FWRLP shall have the right, at its own risk, cost and
expense, at any time or times prior to Closing, to enter, or cause its agents or
representatives  to enter,  upon the Property for the purpose of making surveys,
or any tests,  investigations and/or studies relating to the Property or FWRLP's
intended  acquisition  thereof  which  FWRLP  deems  appropriate,  in  its  sole
discretion,  during  reasonable hours and upon reasonable  notice to the General
Partners.  FWRLP  shall  further  have  complete  access  to all  documentation,
agreements and other  information in the possession of  Contributors  related to
the  ownership,  use and operation of the Property,  to the extent it is readily
available  to  Contributors,  and shall  have the right to make  copies of same.
FWRLP shall not have the right during the Feasibility  Period to contact tenants
(other than Metro Foods,  Rite Aid and Trak Auto)  without the prior  consent of
the General Partners. FWRLP agrees to repair any damage to the Property that may
be caused by its inspections and to indemnify and defend  Contributors  and hold
Contributors  harmless  against any  injury,  loss or damage  suffered  upon the
Property as a result of such inspections.

                  (b) Feasibility Period. Any other provisions of this Agreement
to the  contrary  notwithstanding,  FWRLP  may  cause at  FWRLP's  sole cost and
expense, such boring,  engineering,  economic,  water, sanitary and storm sewer,
utilities,   topographic,    structural,    environmental   and   other   tests,
investigations,  market studies and other studies as FWRLP shall elect,  subject
to the rights of tenants  under the Leases.  FWRLP agrees to use all  reasonable
efforts to minimize disruption to business operations within the Property during
the  course  of  any  entries  thereon.  In the  event  that  any of the  tests,
investigations,  market  studies and other  studies  indicate,  in FWRLP's  sole
discretion,  that FWRLP's  plans for the Property  would not be feasible for any
reason,  then FWRLP shall have the right,  at its sole election on or before the
later of (i) the date which is forty-five  (45) days after the Acceptance  Date,
or (ii)  December 6, 1996 (such period  herein  referred to as the  "Feasibility
Period"),  to terminate  this  Agreement by giving written notice thereof to the
General  Partners in which event this  Agreement  shall  terminate,  the Deposit
shall be returned to FWRLP and neither party shall have any further  liabilities
or obligations to each other. If FWRLP does not terminate this Agreement  before
the  end  of  the  Feasibility  Period  as  aforesaid,  this  contingency  shall
automatically lapse.


                                      -23-

<PAGE>



                  (c) Audit.  The General  Partners  hereby agree to allow books
and records  related to each Property to be audited (at FWRLP's sole expense) by
an independent,  certified  public  accounting  firm selected by FWRLP,  and the
General  Partners  will  cooperate  and cause its  employees and other agents to
cooperate in such auditing  process.  FWRLP shall  provide the General  Partners
with prior notice of such audit.

         15.  Indemnifications.

                  (a) Indemnification by Contributors. Each Contributor for such
Contributor only, and for no other Contributor, hereby indemnifies and agrees to
defend  and hold  harmless  FWRLP  and its  partners  and  subsidiaries  and any
officer,  director,  employee,  agent  of  any of  them,  and  their  respective
successors  and assigns  from and against any and all claims,  expenses,  costs,
damages, losses and liabilities (including reasonable attorneys' fees) which may
be asserted  against or  suffered  by any  indemnitee,  the  Partnership  or the
Property,  or any part thereof,  whether  before or after the Closing Date, as a
result  of, on account  of or  arising  from any  breach of any  representation,
warranty,  covenant or  agreement on the part of such  Contributor  set forth in
Section 5 herein or in any  instrument  or document  related  thereto  delivered
pursuant to this Agreement.  The indemnification set forth in this Section 15(a)
shall survive Closing without limitation.

                  (b)  Indemnification  by the General Partners.  Except for the
indemnifications set forth in Section 15(a) above, the General Partners, jointly
and severally,  hereby indemnify and agree to defend and hold harmless FWRLP and
its partners and subsidiaries and any officer, director,  employee, agent of any
of them,  and their  respective  successors and assigns from and against any and
all  claims,  expenses,   costs,  damages,  losses  and  liabilities  (including
reasonable  attorneys'  fees)  which  may at any  time be  asserted  against  or
suffered  by,  any  indemnitee  the  Partnership  or the  Property,  or any part
thereof, whether before or after the Closing Date, as a result of, on account of
or arising  from (i) any breach of any  representation,  warranty,  covenant  or
agreement on the part of the General  Partners made herein or in any  instrument
or document delivered by the General Partners pursuant to this Agreement, and/or
(ii) any obligation,  claims,  suit,  liability,  contract,  agreement,  debt or
encumbrance or other  occurrence  (other than  obligations  under the Crown Life
Loan accruing  after the Closing,  obligations  accruing  after the Closing Date
under the Leases and Service  Contracts,  items  adjusted as of the Closing Date
under Section 12 above and other  obligations,  claims or  agreements  expressly
assumed by FWRLP in writing)  created,  arising or accruing prior to the Closing
Date,  regardless  of when  asserted,  and relating to the  Partnership,  or the
Property, or its operations.  Claims within the scope of the indemnity set forth
in clause (ii) shall include,  without  limitation,  any and all liabilities for
federal and state  income and other taxes due and  payable  with  respect to any
period (or portion  thereof) prior to the Closing Date. Any  indemnification  of
FWRLP or the  Partnership  or other  indemnitee  under this Section  15(b) shall
survive Closing for a period of three (3) years (other than  indemnification for
breach of  representations  or  warranties  pursuant  to clause (i) of the first
sentence of this Section 15(b), which are

                                      -24-

<PAGE>



subject  to a  survival  period  described  in  Section 6 or  elsewhere  in this
Agreement,  but shall cease and expire  with  respect to any claim not raised by
FWRLP, by written notice to Contributors, within such limited survival period).

                  (c)  Indemnification  by FWRLP.  FWRLP hereby  indemnifies and
agrees to defend and hold harmless  Contributors  and their  respective,  heirs,
personal  representatives,  successors  and assigns from and against any and all
claims,  expenses,  costs, damages, losses and liabilities (including reasonable
attorneys'  fees)  which may at any time be  asserted  against  or  suffered  by
Contributors as a result of, on account of or arising from (i) any breach of any
representation, warranty, covenant or agreement on the part of FWRLP or the REIT
made  herein  or in any  instrument  or  document  delivered  pursuant  to  this
Agreement,  and/or  (ii) any  obligation,  claims,  suit,  liability,  contract,
agreement,  debt or encumbrance or other occurrence created, arising or accruing
after the Closing  Date and  relating to the  Property  the  Partnership  or its
operations.  The  foregoing  obligations  set forth in this Section  15(c) shall
survive Closing without time limitation.

         16. Brokerage Commission.  Contributors and FWRLP represent and warrant
to each other that no brokerage fee or real estate commission is or shall be due
or owing in connection  with this  transaction  other than that payable to First
Capital  Realty,  Inc.,  which shall be payable by  Contributors  at the Closing
pursuant to a separate  agreement.  Contributors  and FWRLP hereby indemnify and
hold the other  harmless from any and all claims of any other broker or agent so
claiming based on action or alleged action of the other.

         17.  Default Provisions; Remedies.

                  (a)  FWRLP's  Default.   If  FWRLP  fails  to  consummate  the
Contribution  contemplated  herein  when  required  to do  so  pursuant  to  the
provisions  hereof,  then  the  Title  Company  shall  deliver  the  Deposit  to
Contributors as full and complete liquidated  damages,  and as the exclusive and
sole right and remedy of Contributors,  whereupon this Agreement shall terminate
and neither party shall have any further obligations or liabilities to any other
party.

                  (b)  Contributors  Default.  Except for any breaches waived in
writing by FWRLP,  if  Contributors  have  breached  any of their  covenants  or
obligations  under  this  Agreement  or have  failed,  refused  or are unable to
consummate the Contribution contemplated herein by the Closing Date or if any of
the  representations  and warranties made by  Contributors  under this Agreement
shall be  inaccurate or incorrect in any material  respect,  then FWRLP shall be
entitled,  as FWRLP's  sole and  exclusive  right and remedy,  to (i) waive such
breach,  default  or  failure  and  proceed  to  Closing  without  abatement  of
consideration  under Section 2(a),  (ii) extend the Closing for such  reasonable
time or times as may be necessary in order to enable Contributors to remedy such
breach,  default or failure (not to exceed  thirty (30) days),  (iii)  terminate
this  Agreement  and obtain the return of the  Deposit,  and/or  (iv)  pursue an
action for specific

                                      -25-

<PAGE>



performance.  In the event that FWRLP elects to pursue specific  performance and
FWRLP  prevails in such  litigation,  in addition to any damages or other relief
awarded to FWRLP,  Contributors  shall be obligated to pay all reasonable  legal
fees, costs and expenses incurred by FWRLP.

                  (c) The  provisions of Sections  17(a) and (b) above shall not
be  applicable to any breach or default by a party  occurring or first  becoming
actually known to the other party after  Closing,  and, as to any said breach or
default, the non-defaulting party may exercise any and all remedies available at
law or in equity,  subject,  however, to any applicable  limitations on survival
expressly provided for in this Agreement.

         18.  Registration  Rights.  Contributors  receiving  Units and the REIT
hereby agree to execute at Closing the Registration  Rights  Agreement  attached
hereto as on Exhibit K.

         19. Miscellaneous Provisions.

                  (a) Completeness and  Modification.  This Agreement  (together
with  Exhibits  A to Q  attached  hereto),  with  respect  to  the  transactions
contemplated herein, and it supersedes all prior discussions,  understandings or
agreements between the parties.  This Agreement shall not be modified or amended
except by an instrument in writing signed by all of the parties hereto.

                  (b) Binding  Effect.  This Agreement shall be binding upon and
inure to the benefit of the parties hereto, and their respective  successors and
assigns.

                  (c)  Assignment.  This  Agreement  shall not be  assignable by
FWRLP  without  the  consent  of  Contributor,  provided  that,  notwithstanding
anything to the contrary contained in this Agreement, FWRLP shall be entitled to
transfer or, at Closing, cause the Partnership to issue a 1% limited partnership
interest  in  the  Partnership  to  the  REIT  or to an  entity  controlled  by,
controlling  or under common  control  with the FWRLP,  as long as the Units are
issued  to  Contributors  as  required  herein.  This  Agreement  shall  not  be
assignable by Contributors.

                  (d) Waiver; Modification.  Failure by FWRLP or Contributors to
insist upon or enforce any of its rights hereto shall not constitute a waiver or
modification thereof.

                  (e)  Governing  Law. This  Agreement  shall be governed by and
construed under the laws of the State of Maryland.

                  (f) Headings.  The headings are herein used for convenience or
reference  only and shall not be deemed to vary the content of this Agreement or
the covenants,  agreements,  representations and warranties herein set forth, or
the scope of any provision hereof.


                                      -26-

<PAGE>



                  (g)  Continuing  Documentation  and  Access.  From  and  after
Closing,  the General Partners shall afford FWRLP  reasonable  access to any and
all information in their possession concerning the ownership,  use and operation
of the Property  (including  the right to copy same at the expense of FWRLP) for
purposes of any tax  examination or audit or other similar  purpose,  subject to
the  agreements  of  the  Contributors,  the  Partnership  or  FWRLP  concerning
confidentiality set forth herein.  FWRLP and the REIT agree and acknowledge that
the information  provided to them by the General  Partners,  the Contributors or
the Partnership  regarding the Property or the Partnership is confidential,  and
that they will not disclose such information to any other person,  other than to
their  employees,  attorneys,  accountants  and other  consultants,  or use such
information for any purpose other than the transaction  described herein without
the  prior  written  consent  of the  General  Partners.  If this  Agreement  is
terminated  or if the  Contribution  at the  Closing  is  not  consummated,  all
information  provided to FWRLP and the REIT,  and all copies  thereof,  shall be
returned to the General Partners.

                  (h) Counterparts.  To facilitate execution, this Agreement may
be executed in as many  counterparts as may be required;  it shall be sufficient
that the  signature of, or on behalf of, each party,  or that the  signatures of
the persons required to bind any party, appear on one or more such counterparts.
All counterparts shall collectively constitute a single agreement.

                  (i)  Notices.  All  notices,  requests,   consents  and  other
communications  hereunder  shall be in writing and shall be delivered by hand or
mailed by first-class  registered or certified mail,  return receipt  requested,
postage  prepaid or  delivered  by  commercial  courier,  telecopy or  overnight
courier (e.g.,  Federal  Express) against  receipt,  to the addresses  indicated
below:

                           (i)      if to FWRLP:

                                    First Washington Realty Limited Partnership
                                    4350 East-West Highway, Suite 400
                                    Bethesda, MD  20814
                                    Attn:  William J. Wolfe
                                           Jeffrey S. Distenfeld, Esq.
                                    Telecopy: (301) 907-4911



                          (ii)      if to Contributors or the General Partners:

                                    c/o TriStar Management, Inc.
                                    40 York Road
                                    Towson, MD 21204
                                    Attn:   Jack Pechter


                                      -27-

<PAGE>



                                    Telecopy: (410) 821-5288

                                    with a copy to:

                                    Richard E. Levine, Esq.
                                    Miles & Stockbridge, P.C.
                                    10 Light Street
                                    Baltimore, MD 21202
                                    Telecopy: (410) 385-3700

                  Such  notice  shall be deemed  given on the date of receipt by
the addressee or the date receipt would have been  effectuated  if delivery were
not  refused.  Each party may  designate a new address by written  notice to the
other in accordance with this Section 19(i).

                  (j) All  Warranties  Joint and  Several.  Except as  expressly
provided  otherwise  in this  Agreement,  each  and  every  warranty,  covenant,
undertaking  and agreement of the General  Partners  hereunder shall be deemed a
joint and several warranty,  covenant,  undertaking and agreement of each person
and entity collectively comprising the Contributors.

                  (k)  Further  Assurances.  Contributors  and  FWRLP  agree  to
execute,   acknowledge  and  deliver  any  further   agreements,   documents  or
instruments  that  are  reasonably  necessary  or  desirable  to  carry  out the
transactions contemplated by this Agreement.

                  (l) Business Days. A "business  day" shall be Mondays  through
Fridays,  less and  expecting all legal  holidays  observed by the United States
Government  or the  Government of the State of Maryland.  Any date  specified in
this  Agreement  which  does not fall on a business  day shall be  automatically
extended until the first business day after such date.

                  (m)  Time  of  the  Essence.  Time  is of the  essence  in the
performance of all obligations under this Agreement. 20. Tax Matters.

                  (a)  FWRLP  hereby  agrees  to send to  each  Contributor  who
receives  Units the  following  information  on an annual basis at least 30 days
prior to the filing of the tax return of FWRLP:

                     (i)    the amount of the debt  secured by the  Property and
                            the amount of FWRLP's total non-recourse debit as of
                            the end of the most recent fiscal year;


                                      -28-

<PAGE>



                     (ii)   the amount of  nonrecourse  debt  allocated  to each
                            Contributor;

                     (iii)  the adjusted  basis of the Property as of the end of
                            the most recent fiscal year; and

                     (iv)   the  projected  taxable  income or loss of FWRLP for
                            such fiscal year.

                  (b)  Each  Contributor  who  receives  Units,  at its  written
election but with no  obligation to do so, may  affirmatively  make on an annual
basis (a) a DRO Election or (b) a Bottom  Guaranty  Election.  Any such election
shall be made by notice  delivered  to FWRLP no later than the date on which the
tax return for FWRLP is filed for the fiscal year in question.

                  (c) A DRO Election shall state that if the  Contributor  has a
deficit  balance  in  its  capital  account  following  the  Liquidation  of the
Contributor's interest in FWRLP or the Liquidation of FWRLP, as the case may be,
such Contributor shall contribute to the capital of FWRLP, no later than the end
of the  fiscal  year  during  which  the  Contributor's  interest  in  FWRLP  is
Liquidated  or during  which  FWRLP is  Liquidated,  as the case may be (or,  if
later,  90 days after the date on which the  Contributor's  interest in FWRLP is
Liquidated  or  on  which  FWRLP  is  Liquidated,  as  the  case  may  be)  (the
"Liquidation  Date") an amount of money  equal to a  designated  portion  of the
deficit in the Contributor's  capital account. The term "Liquidation" shall have
the meaning given to it in Treas. Regs. Section 1.704.

                  (d) A Bottom Guaranty Election shall state that if FWRLP shall
be in default with respect to the mortgage loan securing the Property,  then the
Contributor agrees to contribute to the capital of FWRLP a designated portion of
the principal balance of such mortgage loan (the "Contribution Limit"); however,
such  contribution  shall only occur if the mortgage lender shall have exhausted
all of its  remedies  against the  Property in order to collect the amount owing
the  mortgage  lender,  and  such  Contribution  Limit  shall  be  reduced  on a
dollar-for-dollar  basis for every dollar  received by the mortgage  lender from
exercising its remedies.  Any such contribution shall be made by the Liquidation
Date. For example,  if the amount of the mortgage loan were  $10,000,000.00  and
the  amount  of  the  Contribution   Limit  were   $1,000,000.00,   the  capital
contribution would only be required if the Property were sold in foreclosure and
the proceeds of sale were less than $1,000,000.00.

                  (e) FWRLP covenants that the principal balance of the mortgage
loan secured by the Property  shall not be reduced  below  $6,000,000.00  (other
than scheduled  amortization of the mortgage loan and principal  curtailments of
the  mortgage  loan  beyond  FWRLP's  reasonable  control),  during  the  period
beginning on the Closing Date and ending five years thereafter.


                                      -29-

<PAGE>



                  (f) FWRLP will use the "remedial"  method under Section 704(c)
of the Internal Revenue Code in connection with the contribution herewith.

                  (g) FWRLP will  depreciate the book basis and tax basis of the
Property over a 39-year life (as to the building  component) and no depreciation
as to the land component.

                  (h)  This Paragraph 20 shall survive the Closing.

         IN WITNESS WHEREOF,  the parties hereto have executed this Contribution
Agreement as of the day and year first written above.

                                      FWRLP:

                                      FIRST WASHINGTON REALTY
                                      LIMITED PARTNERSHIP

                                     By:  First Washington Realty Trust, Inc.,
ATTEST:                                    Its general partner


                                            By:  /s/
- -------------------------                        -------------------------------
[Assistant Secretary]                            William J. Wolfe
                                                 President
[Corporate Seal]

                                          Date of execution: October 17 , 1996

WITNESS:                                  CONTRIBUTORS:

                                          CONTINENTAL REALTY INVESTORS CORP.


                                     By:  /s/
- -------------------------                 --------------------------------------
                                          Name:
                                          Title:

                                          JHP DEVELOPMENT COMPANY, INC.


                                     By:  /s/
- -------------------------                 --------------------------------------
                                          Name:
                                          Title:

                                         /s/
- -------------------------                ---------------------------------------
                                         J. MARK SCHAPIRO


                                      -30-

<PAGE>




                    [Signatures Continued from Previous Page]


                                           /s/
- -----------------------------              -------------------------------------
                                           JOHN LUETKEMEYER, JR.


                                           /s/
- -----------------------------              -------------------------------------
                                           JAMES STONE, TRUSTEE
                                             for MARY LUETKEMEYER


                                          /s/
- -----------------------------             --------------------------------------
                                          JAMES STONE, TRUSTEE
                                            for JULIA LUETKEMEYER



                                         /s/
- -----------------------------            ---------------------------------------
                                         JAMES STONE, TRUSTEE
                                           for ANNE LUETKEMEYER

                                         TRIPEC ASSOCIATES, L.P.

                                       By:  /s/
- -----------------------------               ------------------------------------
                                            Name:
                                            Title:

                                            /s/
- -----------------------------               ------------------------------------
                                            HERBERT ROCHLIN

                                            JHJ INVESTMENT LIMITED PARTNERSHIP

                                       By:  Continental Realty Investors Corp.,
                                            Attorney-in-Fact

                                       By:  /s/
- ------------------------------              ------------------------------------
                                            Name: J. Mark Shapiro
                                            Title:    Vice President

                                            Date of execution:         , 1996



                                      -31-

<PAGE>



         First Washington Realty Trust, Inc. joins herein solely for the purpose
of making the  representations,  warranties and covenants  contained in Sections
8(a), 8(b), 8(e), 8(f), 8(g), 11, 18 and 21(g) hereof.

                                         FIRST WASHINGTON REALTY
WITNESS:                                 TRUST, INC.


                                         By:  /s/
- ---------------------------                   ----------------------------------
                                              William J. Wolfe
                                              President


                                         Date of execution:    October 17 ,1996





                                      -32-

<PAGE>



                          ACKNOWLEDGE BY TITLE COMPANY


         The  undersigned  Title Company  executes this  Contribution  Agreement
solely to acknowledge  receipt of the Deposit pursuant to Paragraph 3 hereof and
to evidence its agreement to serve as escrow agent  pursuant to the terms of the
foregoing Agreement.


WITNESS:                                   COMMERCIAL SETTLEMENTS, INC.


                                           By:  /s/
- -----------------------------                   --------------------------------
                                                Gerald R. Perras
                                                President

                                                Date:    October 23, 1996


                                      -33-

<PAGE>



                                LIST OF EXHIBITS



EXHIBIT A.     Legal Description of Land                 Recitals
EXHIBIT B.     Leases and Rent Schedule                  Section 6(d)
EXHIBIT C.     Service Contracts                         Section 6(e)
EXHIBIT D.     Violations                                Section 6(c)
EXHIBIT E.     Insurance List                            Section 6(g)
EXHIBIT F.     Form of Tenant Estoppel                   Section 6(i)
EXHIBIT F-1.   Tenant Estoppels                          Section 8(a)(viii)
EXHIBIT G.     Litigation                                Section 6(k)
EXHIBIT H.     Operating Statements and Budget           Section 6(r)
EXHIBIT I.     Personal Property                         Section 6(t)
EXHIBIT J.     Permitted Exceptions                      Section 9(a)(iii)(B)
EXHIBIT K.     Registration Rights Agreement             Section 18
EXHIBIT L.     Confidential Information Statement        Section 8(c)
EXHIBIT M.     [Intentionally Omitted]
EXHIBIT N.     Mortgage                                  Section 2(c)
EXHIBIT O.     Note                                      Section 2(c)
EXHIBIT P.     Partnership Agreement                     Section 6(a)
EXHIBIT Q.     Allocation of Units, Consideration        Section 2(a)


  [Contributors and FWRLP to Attach Foregoing at Acceptance of this Agreement]

                                      -34-

<PAGE>



                                    EXHIBIT A

                            LEGAL DESCRIPTION OF LAND

                                      -35-

<PAGE>



                                    EXHIBIT B

                            LEASES AND RENT SCHEDULE

                                      -36-

<PAGE>



                                    EXHIBIT C

                                SERVICE CONTRACTS




                                      -37-

<PAGE>



                                    EXHIBIT D

                                   VIOLATIONS

                                      NONE

                                      -37-

<PAGE>



                                    EXHIBIT E

                                 INSURANCE LIST

                                      -38-

<PAGE>



                                    EXHIBIT F
                             Form of Tenant Estoppel

                                               ESTOPPEL CERTIFICATE

                                                                  , 199
First Washington Realty Limited Partnership
4350 East-West Highway, Suite 400
Bethesda, MD 20852

         Re:      [Name of Shopping Center]
                  Lease dated ________, 19___, with [name of Tenant]

Gentlemen:

         Please be advised that the  undersigned  tenant hereby  certifies as of
the date hereof as follows with respect to the Lease:

Name of Tenant:

Description of Leased Premises:

Date of Commencement of Lease:

Date of Termination of Lease:

Options to Renew:

Base Rental:  Annual Rental of $              , payable monthly in advance.
                               ---------------

Real Estate Tax Charges: pro rata: ___ yes ___ no.  ( $      payable monthly in
                                                      -----------------
advance)

Percentage Rent:  ____% of Gross Receipts over $___________

Common Area Maintenance Charges:  pro rata: ___ yes ___ no.  ($_________
payable monthly in advance)

Tenant in possession of the premises under the Lease?:  Yes

The Lease is unmodified  and in full force and effect except for  modifications,
listed by number and date on Exhibit A attached hereto.

Amount of rent paid in advance:  $

Amount of Security Deposit:  $


                                       -i-

<PAGE>



Compliance  with  Construction  Requirements:  Landlord  has  complied  with all
construction  requirements of Tenant,  and Tenant has accepted all of the leased
premises under the Lease.

Tenant has not made any claims  against  Landlord  and has no  knowledge  of any
uncured  default on the part of Landlord  (If there is  knowledge of any uncured
default, please note and attach separate sheet).

Tenant's  Right to  Purchase:  Tenant  has no option or right in the nature of a
right of first  refusal to purchase  or  otherwise  acquire any  interest in the
leased premises.

Tenant's Right of Premature  Termination or Option to Renew: Tenant has no right
to  premature  termination  and no right or option  to renew or extend  the term
beyond  its  present  term and no option to lease  additional  space,  except as
expressly set forth in the Lease.

In the event of  foreclosure,  Tenant  agrees to attorn to the  purchaser of the
leased premises at the foreclosure sale.

                                                     TENANT:




                                                     By:
                                      Name:
                                     Title:


STATE OF                            )
                                    )  ss:
COUNTY OF                           )

  Signed and sealed in my presence this      day of                  , 199   .
                                        ----        --------------     ---




                                  Notary Public
                                     [SEAL]



My Commission Expires:



                                      -ii-

<PAGE>



                                   EXHIBIT F-1

                                                 TENANT ESTOPPELS


         o        Metro Foods                        49,028 s.f.
         o        Rite Aid                             6,336 s.f.
         o        Trak Auto                            6,000 s.f.
                                   61,364 s.f.

         o        Tenant's occupying at least 80% of
                  the remaining space at the Property.

                  [(98,016 s.f. - 61,364 s.f.) X 80% = 29,322 s.f.

                                      -iii-

<PAGE>



                                    EXHIBIT G

                                   LITIGATION

                                      NONE

                                      -iv-

<PAGE>



                                    EXHIBIT H

                         OPERATING STATEMENTS AND BUDGET

                                       -v-

<PAGE>



                                    EXHIBIT I

                                PERSONAL PROPERTY

                                      NONE

                                      -vi-

<PAGE>



                                    EXHIBIT J

                              PERMITTED EXCEPTIONS


                                      -vii-

<PAGE>



                                    EXHIBIT K

                          REGISTRATION RIGHTS AGREEMENT

         FWRLP will apply Revenue  Ruling 95-41 such that the Northway  Partners
would  be  allocated  an  amount  of  non-recourse   liabilities  under  Section
1.752-3(a)(2)  equal  to (A) the  product  of (i) the fair  market  value of the
entire  Property minus the  non-recourse  debt owed to Crown Life at the time of
Closing   [currently   estimated  to  be  $3,000,000  (i.e.,   $9,000,000  minus
$6,000,000)]  multiplied  by (ii) the  percentage of total Common Units in FWRLP
held by the other partners in FWRLP at the time of Closing,  less (B) the excess
of the tax basis of the entire Property  (currently  estimated to be $6,393,505)
minus  the  non-recourse  mortgage  balance  of the Crown  Life Loan at  Closing
(currently estimated to be $__________).

                                     -viii-

<PAGE>



                                    EXHIBIT L

                       CONFIDENTIAL INFORMATION STATEMENT

                                      -ix-

<PAGE>



                                    EXHIBIT M

                             [INTENTIONALLY OMITTED]





















                                       -x-

<PAGE>



                                    EXHIBIT N

                                    MORTGAGE


                                      -xi-

<PAGE>



                                    EXHIBIT O

                                      NOTE



                                      -xii-

<PAGE>



                                    EXHIBIT P

                              PARTNERSHIP AGREEMENT



                                     -xiii-

<PAGE>


                                    EXHIBIT Q

                                           ALLOCATION OF  CONSIDERATION


                                                            Percentage of
                                                            Consideration


CONTINENTAL REALTY INVESTORS CORP.

JHP DEVELOPMENT COMPANY, INC.

EUGENE H. SCHREIBER and SANFORD D.
         SCHREIBER, TRUSTEES UNDER
         AGREEMENT OF MARVIN SCHAPIRO
         DATED JUNE 24, 1974 (TRUST 112)

JOHN A. LUETKEMEYER, JR.

JAMES STONE, TRUSTEE
          for MARY LUETKEMEYER (cash)

JAMES STONE, TRUSTEE
         for JULIA LUETKEMEYER (cash)

JAMES STONE, TRUSTEE
         for ANNE LUETKEMEYER (cash)

TRIPEC ASSOCIATES, L.P.

HERBERT ROCHLIN

JHJ INVESTMENT LIMITED PARTNERSHIP




                                      -xiv-



                                                                   EXHIBIT 10.49

                             CONTRIBUTION AGREEMENT

     THIS CONTRIBUTION AGREEMENT is made and entered as the 22nd day of October,
1996, by and between (i) ISADORE SHOOSTER,  HARRY SHOOSTER (Isadore Shooster and
Harry Shooster  collectively the "General  Partners"),  DONALD  SHOOSTER,  DAVID
SHOOSTER,  DANIEL SHOOSTER, MYRA GERSON, RICHARD AND HELAINE GORDON (Husband and
wife),  DAVID and MICHELE  SALAND  (Husband  and Wife) and  FAIRLESS  HILLS S.C.
ASSOCIATES,  a  Pennsylvania  limited  partnership,  who are  (or  will be as of
Closing) all of the general and limited partners (collectively,  the "Partners")
of City Line Shopping Center Associates, a Pennsylvania limited partnership (the
"Partnership")  (the Partners sometimes herein after referred to collectively as
"Contributors"),  and  (ii)  FIRST  WASHINGTON  REALTY  LIMITED  PARTNERSHIP,  a
Maryland limited partnership (hereinafter referred to as "FWRLP").

                              W I T N E S S E T H:

     WHEREAS,  the  Partners  own,  or  will  own  as of  Closing,  all  of  the
partnership interests (the "Partnership Interests") of the Partnership; and

     WHEREAS, the Partnership is the record and beneficial owner of that certain
parcel of real  property  as more  particularly  described  on  Exhibit A hereto
(collectively, the "Land"), together with the shopping center known as City Line
Shopping Center located in Philadelphia,  Pennsylvania,  and all other buildings
and  improvements  situated  thereon  (collectively,  the  "Building"),  and all
Personal   Property  (as  hereinafter   defined)   located   therein,   and  all
appurtenances,  rights,  easements,  rights-of-way,  tenements and hereditaments
incident  thereto (the  "Additional  Property")  (the Land,  Building,  Personal
Property and Additional Property are hereinafter collectively referred to as the
"Property"); and

     WHEREAS,  Contributors  and  FWRLP  desire  to enter  into  this  Agreement
relating to the  contribution by Contributors to FWRLP of Partnership  Interests
representing  89%  of  the  capital  interests  and  profits  interests  in  the
Partnership (the  "Contributed  Interests") in exchange for certain interests in
FWRLP and for the continued  ownership and later contribution by Contributors of
the remaining  Partnership  Interests  representing 11% of the capital interests
and profits interests in the Partnership (the "Retained Interests").

     NOW,  THEREFORE,  for and in  consideration  of the premises and the mutual
covenants  and  agreements  herein  contained  and for other  good and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

     1.   Contribution of  Contributed  Interests.  Subject  to  the  terms  and
conditions set forth in this Agreement,  at the First Closing (as defined below)
Contributors shall contribute the Contributed Interests to FWRLP in exchange for
that  number  of  common  limited  partnership  units  of  FWRLP  (the  "Units")
determined as set forth in Section 2



<PAGE>

below. Following the First Closing,  those Contributors  designated in Exhibit Q
attached  hereto shall continue to hold all right,  title and interest in and to
the Retained Interests, subject to the terms of this Agreement.

     2.   Consideration for Contributed Interests.

          (a) In consideration of the Contribution of the Contributed Interests,
     FWRLP shall issue Units in an aggregate amount  calculated as follows:  89%
     times the Net Asset Value (as defined  below) of the  Property,  divided by
     the Unit Price (as defined below) rounded to the nearest one (1). The Units
     issued  to the  Contributors  at the  First  Closing  will be issued to the
     respective   Contributors   in  the  same   proportion  as  the  respective
     Contributors contribute the Contributed Interests.

               (i)  The  "Net   Asset   Value"  of  the   Property   will  equal
          $14,775,000.00  less the outstanding and unpaid  principal  balance of
          the Equitable Loan (as defined  below) at the First  Closing.  The Net
          Asset  Value  shall be further  adjusted by the amounts of positive or
          negative  adjustments and prorations  described in Section 12(b) below
          (which shall all be determined as of the date of the First Closing).

               (ii) The "Unit  Price"  will equal the average  closing  price of
          First  Washington  Realty Trust,  Inc.  ("REIT")  common stock for the
          fifteen (15)  business  days  immediately  preceding the First Closing
          Date (as defined below),  rounded to the nearest 1/16th,  such average
          price not to be less than  $19.50 per common  share nor  greater  than
          $21.00 per common share.

          (b)  At  the  First  Closing,  the  Contributed   Interests  shall  be
     contributed   to  FWRLP  with  the  Property  then  being  subject  to  the
     indebtedness,  lien and operation of the Equitable Loan,  including without
     limitation the Mortgage (as defined below).

          (c) (i)  The  Property  is  presently  encumbered  by a  Mortgage  and
     Security  Agreement  ("Mortgage") from the Partnership,  as debtor, for the
     benefit of The Equitable  Life Assurance  Society of the United States,  as
     secured party (the "Lender"),  which Mortgage secures an original principal
     indebtness of  $10,200,000.00  with interest  thereon payable over the term
     thereof (which ends on October 19, 2005) at a fixed interest rate of 8% per
     annum,  as  evidenced  by a Mortgage  Note from the  Partnership  to Lender
     ("Note").  The Mortgage and Note and all documents and instruments executed
     in connection  therewith  are  collectively  referred to as the  "Equitable
     Loan".  The Equitable Loan is non-recourse  (except for  environmental  and
     other  standard carve outs) to the  Partnership  and requires equal monthly
     installments  of principal and interest in the amount of the $78,725.25 per
     month.  The  outstanding  principal  balance under the Equitable Loan as of
     September 30, 1996 is approximately $10,089,472.00.  Copies of the Mortgage
     and Note are attached hereto as Exhibits N and O, respectively.

                                       -2-

<PAGE>

               (ii) FWRLP's  obligations under this Agreement shall be expressly
          contingent  on the  condition  that on or prior to the  First  Closing
          FWRLP receives a letter (the "Letter") from Lender at no cost to FWRLP
          (other than charges or assumption  fee of up to an aggregate 1% of the
          then  outstanding  principal  balance  of  the  Equitable  Loan),  (i)
          consenting to the  contribution of the Partnership  Interests to FWRLP
          as set forth herein (the  "Contribution"),  (ii)  confirming  that the
          Equitable  Loan is as  described  above and  shall  remain on the same
          terms and conditions as presently exist, and (iii) certifying that, to
          the best  knowledge of the Lender,  there is no default or event which
          with  notice or lapse of time,  or both,  would  constitute  a default
          under the  Equitable  Loan.  At Closing,  the General  Partners  shall
          execute an estoppel  certificate in favor of FWRLP certifying that, to
          the best knowledge of the General  Partners,  there is no default,  or
          event of default  which with notice or lapse of time,  or both,  would
          constitute a default under the Equitable  Loan.  The General  Partners
          shall use commercially  reasonable  efforts to obtain such Letter from
          Lender before the end of the Feasibility Period (as defined below) and
          FWRLP shall cooperate  therewith,  but Contributors shall not have any
          liability for any charges imposed by Lender as a condition of Lender's
          consent to the  Contribution  of the  Partnership  Interests.  If such
          Letter is not received by FWRLP by the First Closing, FWRLP shall have
          the right to  terminate  this  Agreement,  in which  event the Deposit
          (defined below),  together with interest thereon, shall be returned to
          FWRLP.  If Lender does not consent or if Lender's Letter is other than
          as set forth above and is not  acceptable  to FWRLP,  FWRLP shall have
          the right, at its sole election, to terminate this Agreement by giving
          written   notice  thereof  to   Contributors   within  ten  (10)  days
          thereafter,  whereupon the Deposit,  together  with interest  thereon,
          shall be returned  to  Contributors  and neither  party shall have any
          further liability to the other.

               (iii)   Contributors'   obligations   under  this  Agreement  are
          expressly  contingent on the condition  that the Lender,  at or before
          the First Closing,  shall have released the General  Partners from all
          obligations  and  liabilities  under the  Equitable  Loan  pursuant to
          release  documents  reasonably  acceptable to the General Partners and
          their  counsel.  If Lender does not deliver  such release at or before
          Closing,  the General  Partners shall have the right to terminate this
          Agreement, in which event the Deposit, together with interest thereon,
          shall be returned to FWRLP.

          (d) Contributors acknowledge that the Units will not be redeemable for
     cash or exchangeable  for common stock of the REIT for a period of thirteen
     (13)  months  after  their  issuance,  all as more fully  discussed  in the
     Confidential   Information   Statement   (as   hereinafter   defined),   as
     supplemented through the date hereof.

          (e)  Notwithstanding  any  provision  hereof  to  the  contrary,   the
     Contribution  of the  Partnership  Interests  to FWRLP as set forth  herein
     shall constitute a "Capital  Contribution"  within the meaning of the FWRLP
     Partnership  Agreement and is intended,  except as otherwise required under
     Section 707, to be governed by Section 721(a) of the Internal  Revenue Code
     of 1986, as amended (the "Code"), and all parties

                                       -3-

<PAGE>

     to this Agreement will report the transaction evidenced hereby consistently
     with this Section 2(e). Since the Contribution of the Partnership Interests
     to FWRLP will  terminate the  Partnership  for federal income tax purposes,
     FWRLP agrees that the  Contributors  shall have the right and obligation to
     file final tax returns for the Partnership as of the Closing Date.

     3.   Deposit.

          (a) Within two (2)  business  days after the date of delivery to FWRLP
     of an original of this  Agreement  executed by  Contributors  together with
     completed  Exhibits hereto (the date of such delivery by Contributors being
     the "Acceptance Date") FWRLP shall deliver to the Title Company,  as escrow
     agent, a deposit (together with interest earned thereon,  the "Deposit") of
     One  Hundred  Thousand  Dollars  ($100,000.00  ) by  check  payable  to the
     Commercial  Settlements,  Inc., 1413 K Street, N.W.,  Washington,  DC 20005
     (the "Title Company").

          (b) The Title  Company  will  immediately  provide  Contributors  with
     written evidence of receipt of such Deposit.  The Title Company shall place
     the Deposit in an  interest-bearing  account  within two (2) business  days
     after the date of receipt thereof, and interest on the Deposit shall accrue
     to the  benefit  of the party  entitled  to the  Deposit  pursuant  to this
     Agreement.  The Deposit shall be held by the Title Company  pursuant to the
     terms and conditions of this Agreement.

          (c) In the event  that,  at any time prior to  Closing,  either of the
     General  Partners or FWRLP provides Title Company with a  certification  (a
     copy of which shall be delivered contemporaneously to the other party) that
     the  Contributors  or FWRLP, as the case may be, is entitled to the Deposit
     pursuant to the terms of this  Agreement,  Title  Company shall deliver the
     Deposit to such party within seven (7) business  days after receipt of said
     notice,  unless the other  party  disputes  such  certification  by written
     notice   to   Title   Company   (a  copy  of  which   shall  be   delivered
     contemporaneously  to the other party)  delivered  within five (5) business
     days of Title  Company's  receipt  of the  initial  certification.  In such
     event,  Title  Company  shall hold the Deposit  pending  resolution of such
     dispute.  Any payment of the Deposit to the  Contributors  shall be made by
     check payable to the General Partners.

          (d) The parties  acknowledge  that Title Company is acting solely as a
     stakeholder at their request and for their convenience,  that Title Company
     shall not be deemed  to be the  agent of either of the  parties,  and Title
     Company  shall  not be  liable  to  either  of the  parties  for any act or
     omission  on its part unless  taken or  suffered  in bad faith,  in willful
     disregard  to this  Agreement or involving  gross  negligence.  The General
     Partners and FWRLP shall  jointly and  severally  indemnify  and hold Title
     Company harmless from and against all costs, claims and expenses, including
     reasonable  attorneys' fees, incurred in connection with the performance of
     Title  Company's  duties  hereunder,  except  with  respect  to  actions or
     omissions taken or suffered by Title

                                       -4-

<PAGE>

     Company in bad faith,  in willful  disregard of this Agreement or involving
     gross negligence on the part of Title Company.

     4.   Closings.  Except as otherwise  provided  in this  Agreement,  (a) the
Contribution  of  the  Contributed   Interests   contemplated  herein  shall  be
consummated  at the  "First  Closing,"  which  shall take place on the date (the
"First Closing  Date")  specified by FWRLP on not less than ten (10) days notice
to  Contributors,  provided  that the First Closing Date shall not be later than
sixty  (60)  days  after  the  end  of  the  Feasibility  Period,  and  (b)  the
Contribution of the Retained Interests  contemplated herein shall be consummated
at the  "Second  Closing,"  which  shall take place  three (3) years and one (1)
month after the First  Closing.  The Closings shall take place at the offices of
First Washington Realty Limited Partnership,  4350 East-West Highway, Suite 400,
Bethesda,  Maryland 20814, or at such other place as may mutually agreed upon by
General  Partners and FWRLP.  All  references in this Agreement to the "Closing"
shall be  deemed to refer to the  First  Closing  only,  all  references  to the
"Closing  Date" shall be deemed to refer to the First Closing Date only, and all
references to the "Closings"  shall be deemed to refer to both the First Closing
and the Second Closing.

     5.   Representations and  Warranties of  Contributors.  In order  to induce
FWRLP to enter into this Agreement and to issue the Units in  consideration  for
the Partnership Interests, each Contributor for such Contributor only and for no
other Contributor makes the following  representations  and warranties,  each of
which is material and shall survive Closing without limitation,  notwithstanding
any investigation at any time made by or on behalf of FWRLP:

          (a) Authority. Such Contributor has the rights, power and authority to
     enter into this  Agreement and to contribute its  Partnership  Interests in
     accordance with the terms and conditions of this Agreement.  Except for the
     consents  required  under the  Equitable  Loan,  no consents of any persons
     other than those executing this Agreement as a Contributor are required for
     such execution or to cause such  Contributor to consummate the transactions
     contemplated  by this  Agreement.  This  Agreement is the valid and binding
     obligation of such  Contributor,  enforceable  against such  Contributor in
     accordance with its terms.

          (b) No  Defaults.  Neither the  execution  of this  Agreement  nor the
     consummation of the transactions  contemplated  hereby will: (i) subject to
     any approval required under the Equitable Loan, conflict with, or result in
     a breach  of, the terms,  conditions,  or  provisions  of or  constitute  a
     default under any agreement or  instrument to which such  Contributor  is a
     party or by which such  Contributor is bound,  (ii) subject to any approval
     required under the Equitable Loan,  violate any  restriction,  requirement,
     covenant or condition to which such Contributor is subject or by which such
     Contributor  is  bound  or  (iii)  constitute  in  violation  of any  code,
     resolution,  law, statute regulation,  ordinance, rule, judgment, decree or
     order to which such  Contributor is subject or by which such Contributor is
     bound.

                                       -5-

<PAGE>

          (c)  Ownership of Interests.  Such  Contributor  owns the  Partnership
     Interest owned by such Contributor,  as set forth in Exhibit Q hereto, free
     and clear of all liens, charges,  encumbrances,  restrictive agreements and
     assessments;   provided,  however,  that  Fairless  Hills  S.C.  Associates
     ("Fairless   Hills")   represents  that  it  does  not  currently  own  the
     Partnership Interests owned as of the date hereof by Brett Gordon and David
     Gordon (the "Fairless Interests"),  but will acquire the Fairless Interests
     prior  to  the  First  Closing,  free  and  clear  of all  liens,  charges,
     encumbrances, restrictive agreements and assessments. Upon the contribution
     of such Contributor's  Partnership Interest (or a portion thereof) to FWRLP
     or its  designee(s),  FWRLP will receive good and absolute  title  thereto,
     free from all liens,  charges,  encumbrances,  restrictive  agreements  and
     assessments whatsoever. Such Contributor hereby waives, with respect to the
     contribution  contemplated  by this  Agreement,  any "right of  refusal" or
     other  restriction  on  transfer  set  forth  in  the  limited  partnership
     agreement of the Partnership.  There are no outstanding options, contracts,
     calls,  commitments  or demands of any nature  relating to the  Partnership
     Interest of such  Contributor  (except  for the right of Fairless  Hills to
     obtain the Fairless Interests).

          (d)  Securities Law Matters.

               (i) Such Contributor is now or, at the time of Closing,  will be,
          an  "accredited  investor"  as such  term is  defined  under  Rule 501
          promulgated  under  the  Securities  Act  of  1933,  as  amended  (the
          "Securities Act");

               (ii) Such  Contributor's  primary residence or principal place of
          business is in the state set forth on Exhibit Q;

               (iii)  Such   Contributor   is  acquiring   the  Units  for  such
          Contributor's  account  for  investment  purposes  only and not with a
          present view to distribution;

               (iv)  Taking into  account the  information  and  resources  such
          Contributor  can  practically  bring to bear on the acquisition of the
          Units in FWRLP contemplated hereby, such Contributor is knowledgeable,
          sophisticated  and  experienced  in making,  and is  qualified to make
          decisions  with respect to  investments  in  securities  presenting an
          investment  decision  like that  involved  in the  acquisition  of the
          Units,  including  investments in securities  issued by FWRLP, and has
          requested,  received,  reviewed and  considered all  information  such
          Contributor  deems relevant in making an informed  decision to acquire
          the Units (including the Confidential  Information  Statement attached
          hereto  which  contains the First  Amended and  Restated  Agreement of
          Limited  Partnership of FWRLP and any  Amendments  thereto (the "FWRLP
          Partnership  Agreement"),  except that the FWRLP Partnership Agreement
          has been  further  amended  solely to reflect  exchanges  of Units (as
          defined in the  Prospectus)  for shares of the REIT's  common stock by
          holders  of such  Units  in  accordance  with the  terms of the  FWRLP
          Partnership Agreement);

                                       -6-

<PAGE>

               (v)  Such   Contributor   will  not,   directly  or   indirectly,
          voluntarily offer, sell, pledge,  transfer or otherwise dispose of (or
          solicit  any offers to buy,  purchase or  otherwise  acquire or take a
          pledge of ) any of the Units except in compliance  with the Securities
          Act and the rules and regulations  promulgated thereunder and with the
          terms and conditions of the FWRLP Partnership Agreement;

               (vi) Such  Contributor  acknowledges  that the Units to be issued
          must be held unless and until they are  subsequently  registered under
          the Securities Act and under  applicable  state securities or blue sky
          laws, unless  exemptions from such  registrations are available at the
          time of resale;

               (vii) Prior to the issuance of the Units,  such  Contributor will
          execute all such other  documents and instruments as may be reasonably
          necessary to allow FWRLP to comply with  federal and state  securities
          law  requirements  with  respect to the  issuance  of the Units and to
          comply with the terms of the FWRLP Partnership Agreement;

               (viii) As required by the Pennsylvania Securities Act of 1972, if
          such  Contributor  is a resident of, or has his, her or its  principal
          place of business in the Commonwealth of Pennsylvania,  they shall not
          resell  his,  her or its Units for a period of twelve (12) months from
          and  after  the  date of their  issuance  to such  Contributor  unless
          pursuant to an exemption from the requirements of such act or an order
          from the Pennsylvania Securities Commission;

               (ix) Such  Contributor  acknowledges and agrees that the Units to
          be  issued  hereunder  shall  not be  exchangeable  and  shall  not be
          exchanged  for Common Stock in the REIT for a period of thirteen  (13)
          months (with respect to the Units issued at the First Closing,  at the
          Second  Closing or  pursuant  to  Section 20 hereof,  if any) from and
          after the date of issuance to such Contributor; and

     6.   Representations and  Warranties of the General  Partners.  In order to
induce  FWRLP  to  enter  into  this   Agreement  and  to  issue  the  Units  in
consideration for the Partnership Interests,  the General Partners,  jointly and
severally,  hereby make the following  representations  and warranties,  each of
which is material  and shall  (except as otherwise  set forth in Section  6(s)),
survive Closing for a period of one (1) year (unless expressly  provided that it
will survive Closing without such limitation), notwithstanding any investigation
at any time made by or on behalf of FWRLP:

          (a) Authority. The Partnership is a limited partnership duly organized
     and in good standing under the laws of the  Commonwealth  of  Pennsylvania.
     The copy of the  Partnership'  s Partnership  Agreement and all  Amendments
     thereto   (collectively,   the  "Partnership   Agreement")   including  all
     Certificates of Limited Partnership and all Amendments thereto and the list
     of all the  Partners  along with their  individual  Partnership  Interests,
     attached  hereto  an  Exhibit  P , is a true,  correct  and  complete  copy
     thereof.  Notwithstanding anything to the contrary, the representations and
     warranties  contained in this Section 6(a) shall  survive  Closing  without
     being subject to

                                       -7-

<PAGE>

     the one year limitation.

          (b)  Title.  The  Partnership is the sole owner of fee simple title to
     the Property.

          (c)  Compliance  with  Existing  Laws.  To the  best  of  the  General
     Partners'  knowledge and except as set forth on Exhibit D attached  hereto,
     (i) the Partnership is not in violation,  in any material  respect,  of any
     material building, zoning,  environmental or other ordinances,  statutes or
     regulations of any governmental  agency, in respect to the ownership,  use,
     maintenance,  condition  and operation of the Property or any part thereof,
     and (ii) the Partnership possesses all licenses, certificates,  permits and
     authorizations  necessary  for the use and operation of the Property in the
     manner in which it is currently being operated by the Partnership , and the
     requisite  certificates of the fire marshalls or board of fire underwriters
     have been issued for the Property. The Property is zoned _________.  To the
     best of the  General  Partners'  knowledge,  the  Building  and all related
     facilities are now in conformance with all applicable zoning laws.

          (d)  Leases. True, correct and complete copies of all of the leases of
     the Property and any amendments thereto (collectively,  the "Leases"), have
     been delivered to FWRLP.  Attached  hereto as Exhibit B is a description of
     all of the Leases and a current rent schedule  ("Rent  Schedule")  covering
     the Leases,  which is true and correct in all material respects.  There are
     no leases or tenancies  of any space in the  Property  other than those set
     forth in Exhibit B or, to the General Partners' knowledge, any subleases or
     subtenancies unless otherwise noted therein.  Except as otherwise set forth
     in Exhibit B or elsewhere in this Agreement:

               (i) The Leases are in full  force and  effect  and  constitute  a
          legal, valid and binding obligation of the respective tenants;

               (ii) no tenant  has an option to  purchase  the  Property  or any
          portion thereof,  except as set forth in the Amoco lease listed in the
          Rent Schedule;

               (iii) no renewal or  expansion  options  have been granted to the
          tenants, except as provided in the Leases;

               (iv)  to  the  best  of  the  General  Partners'  knowledge,  the
          Partnership is not in default under any of the Leases;

               (v) the rents set forth on the Rent Schedule are being  collected
          on a current basis and there are no arrearages in excess of one month,
          except as indicated  in Exhibit B hereto,  nor has any tenant paid any
          rent,  additional  rent or other  charge of any nature for a period of
          more than thirty (30) days in advance;

                                       -8-

<PAGE>

               (vi) all work for tenant  alterations and other work or materials
          contracted for by the Partnership and any tenant has been completed by
          the  Partnership,  and all work and materials have been fully paid for
          or will be paid for by Closing;

               (vii) the  Partnership  has not sent written notice to any tenant
          claiming  that  such  tenant  is in  default,  which  default  remains
          uncured, and to the best of the General Partners' knowledge, no tenant
          is in  default  under its  Lease,  except as  indicated  in  Exhibit B
          hereto;

               (ix) no action or proceeding  instituted  against the Partnership
          by any tenant is presently pending in any court; and

               (x) there are no security  deposits other than those set forth in
          Exhibit B.

          (e)  Service Contracts. Attached hereto as Exhibit C is a complete and
     correct list of all  contracts or  agreements  relating to the  management,
     leasing,  operation,  maintenance  or repair of the Property  (the "Service
     Contracts").  True and correct copies of all of the Service  Contracts have
     been  delivered  to FWRLP.  Except in the case of a default  by the  vendor
     under a specific Service Contract,  no Service Contract will be terminated,
     amended, modified or supplemented prior to the Closing Date without FWRLP's
     prior written approval,  which approval shall not be unreasonably withheld,
     conditioned or delayed.

          (f)  Tax Bills.  The General Partners have  delivered true and correct
     copies  of tax  bills  issued  by any  applicable  federal,  state or local
     governmental  authority to the Partnership with respect to the Property for
     the most recent past and current tax years, and any new assessment received
     with respect to a current or future tax year.

          (g)  Insurance.  Attached hereto as Exhibit E is a list of all hazard,
     liability and other insurance  policies  presently  affording coverage with
     respect to the Property.  The General Partners shall maintain in full force
     and effect all such policies until the First Closing Date.

          (h)  Possession of Property.  Possession of the Property  shall remain
     with the  Partnership  at Closing in its "as is, where is"  condition as of
     the date of FWRLP's execution of this Agreement, subject to normal wear and
     tear and damage by fire or other  casualty  and the effect of  condemnation
     (subject to Section 13 herein), and subject to the Permitted Exceptions.

          (i)  Tenant Estoppels. The General Partners represent and warrant that
     they  shall  use  reasonable  good  faith  efforts  (without  cost  to  the
     Contributors  or the  Partnership)  to obtain and deliver to FWRLP a tenant
     estoppel  letter from each tenant in the form attached  hereto as Exhibit F
     (or in such form or containing  such  information as may be required by the
     lease of such tenant) from each of the tenants of the

                                       -9-

<PAGE>

Property  confirming the information set forth in the Rent Schedule  attached as
Exhibit B hereto.

          (j)  Condemnation  Proceedings.  No  condemnation  or  eminent  domain
     proceedings are pending or, to the best of the General Partners' knowledge,
     threatened  against  the  Property  or any part  thereof,  and  neither the
     Partnership  nor the  General  Partners  has  made  any  commitments  to or
     received any notice, oral or written, of the desire of any public authority
     or other  entity to take or use the  Property or any part  thereof  whether
     temporarily or permanently, for easements,  rights-of-way,  or other public
     or quasi-public purposes, except as set forth in the Permitted Exceptions.

          (k) Litigation. Except as set forth on Exhibit G hereto, no litigation
     is pending or, to the best of the General Partners' knowledge,  threatened,
     including   administrative  actions  or  orders  relating  to  governmental
     regulations,  affecting the use,  operation or ownership of the Property or
     any part thereof as contemplated herein, other than those being defended by
     the Partnership's liability insurers.

          (l)  No Defaults.  Neither the  execution  of this  Agreement  nor the
     consummation of the transactions  contemplated  hereby will: (i) subject to
     any approval required under the Equitable Loan, conflict with, or result in
     a breach  of, the terms,  conditions  or  provisions  of, or  constitute  a
     default  under,  any agreement or instrument to which the  Partnership is a
     party or by which the Partnership or the Property is bound, (ii) subject to
     the approval  required under the Equitable Loan,  violate any  restriction,
     requirement,  covenant or condition to which the  Partnership is subject or
     by which the  Partnership  or the  Property is bound,  (iii)  constitute  a
     violation of any applicable code,  resolution,  law,  statute,  regulation,
     ordinance,  rule, judgment,  decree or order applicable to the Partnership,
     or (iv) result in the  cancellation of any contract or lease  pertaining to
     the Property.  The representations and warranties set forth in this Section
     6(l)  shall  survive   Closing  without  being  subject  to  the  one  year
     limitation.

          (m)  Intentionally Omitted.

          (n)  Intentionally Omitted.

          (o)  Hazardous  Waste.  The General  Partners have no knowledge of any
     discharge,  spillage,  uncontrolled loss, seepage or filtration (a "Spill")
     of oil, petroleum or chemical liquids or solids, liquid or gaseous products
     or any hazardous  waste or hazardous  substance (as those terms are used in
     the Comprehensive Environmental Response, Compensation and Liability Act of
     1986, as amended,  the Resource  Conservation  and Recovery Act of 1976, as
     amended,  or  in  any  other  applicable  federal,  state  or  local  laws,
     ordinances,  rules or regulations  relating to protection of public health,
     safety or the  environment,  as such laws may be amended from time to time)
     at, upon,  under or within the Land or any contiguous  real estate.  To the
     best of the General Partners'  knowledge,  there is no proceeding or action
     pending or threatened by any person or  governmental  agency  regarding the
     environmental

                                      -10-

<PAGE>

     condition of the Property. To the General Partners' knowledge, the Building
     is totally free of friable asbestos requiring remediation.

          (p)  Certificates  of Occupancy.  The  Partnership  will not amend any
     certificates  of occupancy  for the Property and will maintain them in full
     force and effect to the extent  that the  Partnership  is  responsible  for
     them. .

          (q)  Licenses and Permits.  Contributors  have received no notice, nor
     has any knowledge, that it is lacking any required permit or license issued
     by  applicable  governmental  authorities  for  operation,  maintenance  or
     ownership of the Property ("Licenses").

          (r)  Operating Statements.  Attached hereto  as Exhibit H are true and
     correct  operating  statements  of the  Property  for 1994 and  1995.  Also
     attached  as  Exhibit  H is a copy of the  1996  operating  budget  for the
     Property.

          (s)  Utilities.  To the  best of  Contributors'  knowledge,  adequate,
     usable  public  sewers,   public  water  facilities,   gas  and  electrical
     facilities necessary to the current operation of the Property are installed
     in and are duly  connected  to the  Property  and can be used  without  any
     charge  except the  normal  deposits,  if any,  and usual  metered  utility
     charges and sewer charges.  Notwithstanding  anything to the contrary,  the
     representations  and  warranties  set forth in this  Section 6(s) shall not
     survive Closing.

          (t) Personal Property. Attached hereto as Exhibit I is a true, correct
     and complete inventory of all personal property ("Personal  Property"),  if
     any,  used in the  management,  maintenance  and  operation of the Property
     (other than trade fixtures or personal property of tenants).

          (u)  Leasing  Commissions.  There are,  and at  Closing  shall be,  no
     outstanding or contingent leasing  commissions or fees payable with respect
     to the Property

          (v)  Partnership  Liabilities.  Except  for  (i) the  obligations  and
     liabilities  of the  Partnership  which  FWRLP is  taking  the  Partnership
     Interests  subject  to under  Section  2(c)  above,  and  (ii) any  accrued
     liabilities and obligations of the Partnership  which are being adjusted at
     Closing pursuant to Section 12 of this Agreement, the Partnership shall not
     have any liabilities or obligations, either accrued, absolute or contingent
     or otherwise, which will not be paid or discharged on or before the Closing
     Date. In addition,  except for the claims and liabilities  described in the
     preceding  sentence or otherwise  described or disclosed in this  Agreement
     (including the Exhibits hereto), the Partnership has not received notice of
     any, and to the best of the knowledge of the General Partners, there is, as
     of the date of execution of this Agreement, no basis for any, claim against
     (or  liability  of )  the  Partnership  arising  from  the  business  done,
     transactions entered into or other events occurring prior to the

                                      -11-

<PAGE>

     Closing Date which is not the express  responsibility  of the  Contributors
     under the terms of this  Agreement  (or taken into account as an adjustment
     to the Units to be issued to the Contributors hereunder).

          (w)  Partnership for  Tax Purposes.  The Partnership is,  and  at  all
     times has been,  properly treated as a  partnership for  Federal Income Tax
     purposes,  and not as an  "association"  or "publicly  traded  partnership"
     taxable  as a  corporation.  The  foregoing  representation  shall  survive
     Closing without being subject to the one year limitation.

          (x)  Taxes.  Each  of  the  Partnership  and  any  predecessor  of the
     Partnership have timely filed with the appropriate  taxing  authorities all
     returns  (including  without  limitation   information  returns  and  other
     material  information)  in  respect  of  Federal,  State  and  local  taxes
     (collectively  "Taxes")  required  to be filed  through the date hereof and
     will timely file any such  returns  required to be filed on or prior to the
     Closing Date. The returns and other  information filed (or to be filed) are
     complete  and  accurate  in  all  material  respects.   All  Taxes  of  the
     Partnership  in respect of periods  beginning  before the Closing Date have
     been timely paid, or will be timely paid prior to the Closing Date, and the
     Partnership has no material liability for Taxes in excess of the amounts so
     paid.  All Taxes  that the  Partnership  has been  required  to  collect or
     withhold have been duly  collected or withheld and, to the extent  required
     when due,  have been or will be (prior to  Closing  Date)  duly paid to the
     proper taxing  authority.  No audits of any of the  Partnership's  federal,
     state or local returns for Taxes by the relevant  taxing  authorities  have
     occurred,  and no material  deficiencies  for Taxes of the Partnership have
     been  claimed,  proposed or  assessed  by any taxing or other  governmental
     authority against the Partnership.  There are no pending or, to the best of
     knowledge of the General  Partners,  threatened  audits,  investigations or
     claims  for  or  relating  to  any  material  additional  liability  to the
     Partnership in respect of Taxes,  and there are no matters under discussion
     with any governmental  authorities with respect to Taxes that in reasonable
     judgement of the General Partners or their counsel,  is likely to result in
     a material additional  liability for Taxes. To the best of the knowledge of
     the  General  Partners,  there  are  no  liens  for  taxes  on  any  of the
     Partnership  Interests,  and there are no liens for taxes  (other  than for
     current  taxes  not  yet  due  and  payable)  on any of the  assets  of the
     Partnership.  No  Contributor is a person other than a United States person
     within the meaning of the Internal  Revenue  Code of 1986,  as amended (the
     "Code").  The  transaction  contemplated  herein is not  subject to the tax
     withholding  provisions  of Section  3406 of the Code,  or  Subchapter A of
     Chapter  3 of the Code or of any  other  provision  of law.  The  foregoing
     representations  and covenants  shall survive Closing without being subject
     to the one year limitation.

          (y)  Special Limitations.  Notwithstanding anything  in this Agreement
     to the contrary (other than the second sentence of Section 15(a)(ii):

               (i) If FWRLP does not elect to terminate  this  Agreement  within
          the Feasibility Period pursuant to the terms of Section 14 below, then
          the

                                      -12-

<PAGE>

          representations and warranties made by the Contributors or the General
          Partners  in this  Agreement  (as well as the  specific  facts  and/or
          conditions  which  were the  subject  of such  representations  and/or
          warranties)  shall be deemed  modified  to account  appropriately  for
          every fact or other  matter which came to the  attention of FWRLP,  or
          FWRLP's employees,  agents or representatives during the course of the
          Feasibility  Period  (other than such fact or matter  which was due to
          the willful misconduct or bad faith of the Contributors or the General
          Partners),   which   fact  or  matter   was   inconsistent   with  the
          Contributors' or General Partners'  representation(s) or warranty(ies)
          set forth  herein,  it being the intent and  agreement  of the parties
          that  FWRLP  shall not have the  right or  ability  to claim  that the
          inaccuracy of any  representation set forth herein (provided that such
          inaccuracy  was not due to the  willful  misconduct  or bad  faith  of
          Contributors  or the General  Partners)  which was  actually  known to
          FWRLP (or its employees,  agents and/or representatives) as of the end
          of  the  Feasibility  Period  constitutes  either  a  default  by  the
          Contributors  or the General  Partners or a failure of a condition  to
          Closing hereunder;

               (ii)  If  FWRLP elects  to  consummate  the  Closing  under  this
          Agreement  despite the failure of any of the  conditions  set forth in
          Section 9 below,  which  failure is  actually  known to FWRLP prior to
          Closing,   including   without   limitation   the   failure   of   any
          representation  or warranty of the  Contributors  or General  Partners
          contained  herein  to be true and  correct  as of the time of  Closing
          (provided such failure was not the result of the willful misconduct or
          bad  faith of  Contributors  or the  General  Partners),  then  unless
          Contributors or the General Partners expressly agree in writing to the
          contrary at the time of Closing,  FWRLP shall be deemed to have waived
          any claims against the Contributors or General Partners arising out of
          such  failure,  and,  in such  event,  the  Contributors  and  General
          Partners  shall have no  post-Closing  liability to FWRLP with respect
          thereto.

               (iii) FWRLP shall not be entitled to assert any claim against the
          Contributors or General Partners with respect to the inaccuracy of any
          representation  or  warranty  made  by  the  Contributors  or  General
          Partners  (provided  that such  inaccuracy  was not due to the willful
          misconduct or bad faith of Contributors or the General  Partners),  to
          the extent such  inaccuracy  was actually  known to FWRLP,  or FWRLP's
          employees,  agents and/or representatives,  as of or prior to the time
          of Closing  and FWRLP  elects to  consummate  the  Closing  under this
          Agreement, it being the intent and agreement of the parties that FWRLP
          shall not have the right or  ability to  consummate  the  Closing  and
          thereafter  assert a claim for breach of a warranty or  representation
          by   Contributors   which   was   actually   known  to  FWRLP  or  its
          representatives as of or prior to Closing.

               (iv)  If a  matter  represented  by the  Contributors  or General
          Partners  hereunder  was  true  as of the  date of  execution  of this
          Agreement, but

                                      -13-

<PAGE>

          subsequently is rendered inaccurate due to the occurrence of events or
          due to a cause  other  than the  Contributors'  or  General  Partners'
          intentional  misconduct or bad faith,  or  intentional  breach of this
          Agreement,  then such inaccuracy shall not constitute a default by the
          Contributors or General Partners under this Agreement, even though the
          same might constitute a failure of a condition to the Closing (subject
          to subsections 6(y)(i)-(iii) above).

     7.   Obligations of Contributors Pending Closing.  From and after  the date
of this  Agreement  through the Closing  Date,  Contributors  covenant and agree
as follows:

          (a)  Maintenance and Operation of Premises.  The General Partners will
     cause the Property to be  maintained  in its present  order and  condition,
     normal  wear and tear,  and damage by fire or other  casualty  (subject  to
     Section  13)  excepted  and  will  cause  the  continuation  of the  normal
     operation  thereof,  including the purchase and replacement of fixtures and
     equipment,  and the  continuation  of the normal  practice  with respect to
     maintenance  and repairs so that the Property will,  except for normal wear
     and tear and damage by fire or other  casualty  (subject to Section 13), be
     in  substantially  the same  condition  on the Closing  Date as on the date
     hereof.

          (b)  Licenses.  The  General  Partners  shall use  their  commercially
     reasonable  efforts to  preserve in force all  Licenses  and to cause those
     expiring to be renewed.

          (c)  Changes in  Representations.  The General  Partners  shall notify
     FWRLP promptly,  and FWRLP shall notify  Contributors  promptly,  if either
     becomes aware of any occurrence  prior to the Closing Date which would make
     any of its  representations,  warranties or covenants  contained herein not
     true in any material respect.

          (d)  Obligations as to Leases. The General Partners shall not, without
     FWRLP's  prior written  consent  (which  consent shall not be  unreasonably
     withheld),  amend,  modify, renew or extend any Lease in any respect unless
     required  by law,  or enter into new leases or approve  any  assignment  of
     leases or subletting of leased space, or terminate any Lease.  Contributors
     hereby further agree that if any space is vacant on the First Closing Date,
     FWRLP  shall  accept the  Property  subject to any  vacancy as of the First
     Closing Date, provided that the vacancy was not permitted or created by the
     General  Partners  in  violation  of any  restrictions  contained  in  this
     Agreement.  Prior to Closing,  Contributors shall not apply all or any part
     of the  security  deposit of any tenant  unless such tenant has vacated the
     Property.

          (e)  Obligations as to Equitable Loan. The General Partners shall not,
     without  FWRLP's  prior  written  consent,   (i)  prepay,   or  permit  the
     Partnership  to prepay,  the Equitable  Loan,  or (ii) modify or amend,  or
     permit the Partnership to modify or amend, any of the documents  evidencing
     or securing the Equitable Loan or otherwise entered into in connection with
     the Equitable Loan. The General Partners shall make,

                                      -14-

<PAGE>

     or cause the  Partnership to make,  all payments  required to be made under
     the Equitable  Loan when due, shall  perform,  or cause the  Partnership to
     perform, all obligations under the Equitable Loan and shall keep, and cause
     the Partnership to keep, the Equitable Loan free from default.

     8. Representations and Warranties of FWRLP. In order to induce Contributors
to enter into this  Agreement and to  contribute  the  Partnership  Interests to
FWRLP,  FWRLP,  and, as to Sections 8(a),  8(b),  8(e),  8(f) and 8(g), the REIT
hereby makes the  following  representations  and  warranties,  each of which is
material and shall survive  Closing,  notwithstanding  any  investigation at any
time made by or on behalf of Contributors:

          (a)  Authority of FWRLP and the REIT.  FWRLP is a limited  partnership
     duly  organized  and  existing and in good  standing  under the laws of the
     State of Maryland. Subject to the approval of the Board of Directors of the
     REIT  (the  "Board"),  FWRLP  and the REIT  have all  necessary  power  and
     authority to execute, deliver and perform this Agreement and consummate all
     of the  transactions  contemplated  by this  Agreement,  including  without
     limitation the Registration  Rights Agreement referred to in Section 18 and
     attached  hereto as Exhibit K. Subject to the  approval of the Board,  this
     Agreement  is the  valid  and  binding  obligation  of FWRLP  and the REIT,
     enforceable  against each of them in accordance with its terms. FWRLP shall
     promptly  notify  the  General  Partners  in  writing  of any  approval  or
     disapproval   by  the  Board  of  this   Agreement  and  the   transactions
     contemplated  by  this  Agreement.  If,  on or  prior  to  the  end  of the
     Feasibility Period,  FWRLP shall notify the General Partners that the Board
     has approved this Agreement and the transactions  contemplated herein, then
     such  approval  shall  irrebuttably  be deemed to have been  given and such
     approval may not thereafter be rescinded, revoked or treated as a condition
     to the performance by FWRLP of its obligations hereunder.  If, prior to the
     end of the Feasibility Period, FWRLP shall notify the General Partners that
     the Board has  expressly  disapproved  this  Agreement,  or if FWRLP  shall
     otherwise  fail to  notify  the  General  Partners  prior to the end of the
     Feasibility  Period that the Board has approved this  Agreement,  then this
     Agreement  will  terminate,  the Deposit and any interest  thereon shall be
     returned to FWRLP and neither party shall have any further  obligations  or
     liabilities to the other.

          (b)  No  Defaults.  Neither the  execution  of this  Agreement nor the
     consummation  of the  transactions  contemplated  hereby will: (i) conflict
     with, or result in a breach of, the terms,  conditions or provisions of, or
     constitute a default  under,  any agreement or instrument to which FWRLP or
     the REIT is a party, (ii) violate any restriction, requirement, covenant or
     condition to which the FWRLP or the REIT is subject,  or (iii) constitute a
     violation of any applicable code,  resolution,  law,  statute,  regulation,
     ordinance, rule, judgment, decree or order.

          (c)  Disclosure Documents.  Attached hereto as Exhibit L is a true and
     correct copy of the  Confidential  Information  Statement,  as supplemented
     through the date hereof. The FWRLP Partnership  Agreement,  as contained in
     the Confidential

                                      -15-

<PAGE>

     Information  Statement,  as supplemented  through the date hereof,  has not
     been  amended or  modified  except as set forth in  Exhibit L, and,  to the
     knowledge of FWRLP, no default or condition which, with the passage of time
     or the giving of notice could  become a default,  exists on the part of any
     party thereunder.

          (d)  Disclosure.    The   Confidential   Information   Statement,   as
     supplemented through the date hereof, and including the Appendices thereto,
     on the date hereof, does not contain an untrue statement of a material fact
     or omit to state a material fact required to be stated therein or necessary
     to make the statements  therein,  in light of the circumstances under which
     they were made, not misleading.

          (e)  Financial Information.  The financial statements of FWRLP and the
     REIT (including the notes thereto) included in the Confidential Information
     Statement,  as  supplemented  through the date hereof,  present  fairly the
     financial  position of the respective entity or entities  presented therein
     at the respective  dates indicated and the results of their  operations for
     the respective  periods  specified,  and except as otherwise  stated in any
     such registration  statement or periodic report, such financial  statements
     have  been  prepared  in  conformity  with  generally  accepted  accounting
     principles applied on a consistent basis.

          (f)  Issuance of Units. The FWRLP Partnership  Agreement  provides, or
     prior to Closing will provide,  for the issuance of the Units. The Units to
     be issued in connection  with the  transactions  herein  contemplated  have
     been,  or prior to their  issuance  will have  been,  duly  authorized  for
     issuance by FWRLP to  Contributors,  and on the date of their issuance will
     be validly issued, fully paid and non-assessable.  The Units conform to the
     description thereof contained in the Confidential Information Statement, as
     supplemented  through the date hereof, and such description conforms to the
     rights  set  forth in the  FWRLP  Partnership  Agreement.  All  issued  and
     outstanding Units were issued in compliance with or in transactions  exempt
     from the registration provisions of applicable federal and state securities
     laws. Any and all shares of Common Stock of the REIT exchangeable for Units
     issued in connection with the transactions herein contemplated will be duly
     authorized,  validly issued, fully paid and non-assessable.  All issued and
     outstanding  shares of Common  Stock of the REIT were issued in  compliance
     with  or  in  transactions  exempt  from  the  registration  provisions  of
     applicable federal and state securities laws.

          (g)  Litigation.  There is no action or proceeding  pending or, to the
     knowledge of FWRLP,  threatened  against FWRLP,  the REIT or any subsidiary
     before  any  court or  administrative  agency  which  would  result  in any
     material  adverse  change in the business or financial  condition of FWRLP,
     the REIT and their subsidiaries, taken as a whole.

          (h)  Disposition of Property.  FWRLP has no current plan  or intention
     to sell or otherwise dispose of the Property or the  Partnership Interests.
     FWRLP acknowledges that, under Section 704(c) of the Code, the contributors
     will be allocated

                                      -16-

<PAGE>

     "built-in"  taxable  income  or  gain if  FWRLP  makes  a  taxable  sale or
     disposition  of  all  or a  portion  of the  Property  or  the  Partnership
     Interests held by FWRLP(or if the Property or Partnership Interests held by
     FWRLP are  distributed  to other partners of FWRLP within five years of the
     contribution  of the Partnership  Interests).  FWRLP agrees that if, within
     six (6) years following the First Closing it voluntarily sells or otherwise
     disposes of all or a portion of the Property or the  Partnership  Interests
     held by FWRLP,  it shall  pay to each  Contributor  (or such  Contributor's
     successor in interest) an amount which, net of taxes on such payment, shall
     be  sufficient  to indemnify  and hold such  Contributor  (or  successor in
     interest)  harmless from and against any tax  liabilities  incurred by such
     Contributor  (or  successor  in  interest)  as a  result  of  such  sale or
     disposition.

          (i)  Allocation of Non-Recourse Debt. At least fifteen (15) days prior
     to the First  Closing,  FWRLP shall  provide the  General  Partners  with a
     letter from its independent  certified public  accountants in substantially
     the form set forth in Exhibit M hereto (with  appropriate  modifications to
     reflect that Partnership  Interests are being contributed to FWRLP with the
     Property then being subject to the Equitable Loan) indicating the amount of
     FWRLP  non-recourse  indebtedness  that will be allocated to  Contributors'
     Units for federal income tax purposes  immediately after the First Closing.
     The letter will contain a computation  of the amount of FWRLP  non-recourse
     indebtedness  allocable to Contributors based on certain  assumptions (some
     of which  will be  provided  by  Contributors  or their  counsel),  and the
     results for both (a) the contribution of the Contributed Interests, and (b)
     the contribution of the Contributed Interests and the Retained Interests as
     if both were contributed at the First Closing.  FWRLP warrants that it will
     prepare all of its federal,  state and other income tax returns in a manner
     reflecting  the  allocation of  non-recourse  liabilities  set forth in the
     letter  in  the  immediately  preceding  sentence.  If  the  aforementioned
     accountant's  letter  delivered to the General  Partners prior to the First
     Closing indicates that the amount of FWRLP  non-recourse  indebtedness that
     will be  allocated  to  Contributors'  Units  immediately  after  the First
     Closing  is  not   sufficient  to  avoid   triggering  a  taxable  gain  to
     Contributors on Contributors'  contribution of the Contributed Interests to
     FWRLP (or would not be  sufficient  to avoid  triggering  a taxable gain to
     Contributors  on  their  contributing  of both  Contributed  Interests  and
     Retained Interests as if both were contributed at the First Closing),  then
     the General  Partners ( acting  either  singly or  jointly)  shall have the
     right to terminate this Agreement by giving written notice thereof to FWRLP
     within seven (7) days of receipt of such accountant's letter by the General
     Partners,  in which  event the Deposit and any  interest  thereon  shall be
     returned to FWRLP and neither party shall have any further  obligations  or
     liabilities to the other.

     9.   Conditions Precedent to First Closing.

          (a)  It shall be a condition  precedent of FWRLP's obligation to issue
     Units at the  First  Closing  that  each  and  every  one of the  following
     conditions shall exist on the First Closing Date:

               (i) Representations and Warranties. Contributors' representations
          and warranties hereunder shall be true and correct in all

                                      -17-

<PAGE>

          material  respects  the same manner and with the same effect as though
          such  representations  and  warranties  had been made on and as of the
          First Closing.

               (ii)  Zoning. No proceedings shall have occurred or be pending to
          change,  redesignate  or  redefine  the zoning  classification  of the
          Property to a more restrictive classification than presently exists on
          the date of FWRLP's execution of this Agreement.

               (iii) Title.  Title to the Property shall be marketable,  good of
          record,  and insurable by the Title Company at standard rates or less,
          pursuant to a full coverage ALTA Form-B owner's title insurance policy
          (or an  unconditional  commitment  therefor)  without  any  exceptions
          ("Printed form" or otherwise) other than the Permitted Exceptions, and
          in addition,  without  exception for mechanic's or materialmen's  lien
          arising from goods,  labor or materials provided to the Property prior
          to the First Closing Date. The "Permitted Exceptions" are:

                    (A) the  lien of  current  real  estate  taxes  and  special
               assessments not yet due and payable; and

                    (B) such  other  matters  which  are  listed  on  Exhibit  J
               attached  hereto.   Notwithstanding   anything  to  the  contrary
               contained  in this  paragraph  (B), the General  Partners,  at or
               prior to Closing,  shall cause to be  satisfied  and  released of
               record  all  mortgages,  deeds of  trust,  financing  statements,
               judgments,  liens  and other  matters  that may be  satisfied  by
               payment of a liquidated sum, other than the Equitable Mortgage.

               (iv) [Intentionally Omitted]

               (v)  [Intentionally Omitted].

               (vi) Leasing   Brokerage / Property  Management  Agreements.  The
          General  Partners shall have terminated any and all leasing  brokerage
          agreements  and property  management  agreements  with respect to each
          Property  effective as of the First Closing.  All  responsibility  for
          dealings  with any such brokers and agents,  including  the payment of
          any claims (if deemed warranted by the General Partners), shall be the
          sole  responsibility  of the General  Partners.  The General  Partners
          agree  that  they  will  indemnify  and hold  FWRLP,  its  successors,
          assigns,  partners,  agents and employees,  harmless  against any such
          claims and/or losses which might be incurred by such indemnitees or by
          the Partnership in connection with any outstanding  and/or  contingent
          leasing  commissions  or  fees  or  management  fees.  Notwithstanding
          anything to the contrary,  the indemnity set forth in this  subsection
          9(a)(vi) shall survive Closing

                                      -18-

<PAGE>

          without limitation.

               (vii)  Performance  by  Contributor.   Contributors   shall  have
          complied  with  and not be in  breach  of any of  their  covenants  or
          obligations under this Agreement.

               (viii)  Tenant  Estoppels.  FWRLP  shall  have  received a tenant
          estoppel  letter in the form attached  hereto as Exhibit F (or in such
          form as required  by the lease to which a specific  tenant is subject)
          from, at a minimum,  tenants satisfying the requirements  described on
          Exhibit F-1, confirming the information set forth in the Rent Schedule
          attached  as  Exhibit B hereto  for such  tenants  and  containing  no
          material  changes from the Rent Schedule,  and any  subordination  and
          attornment agreements required by the mortgage lender of FWRLP.

          (b)  Failure of Condition.  In the event of the failure by the Closing
     Date of any condition  precedent set forth above,  then FWRLP,  at its sole
     election, may (a) terminate this Agreement,  in which event the Deposit and
     any interest  thereon  shall be returned to FWRLP and,  except as otherwise
     provided  in Section  17  hereof,  neither  party  shall  have any  further
     obligations or  liabilities  to the other;  or (b) waive such condition and
     proceed to Closing without  abatement of  consideration  under Section 2(a)
     herein.

     10. Contributors' Deliveries. At the First Closing the following documents,
each dated as of the First Closing Date, shall be delivered to FWRLP:

          (a)  a Contribution and  Assumption  Agreement  ("Assignment")  and an
     Amendment  to  the   Partnership   Agreement   ("Amendment")   and  Limited
     Partnership  Certificate,  in a recordable from, reasonably satisfactory to
     FWRLP and the  Contributors,  setting  forth the  assignment by each of the
     Contributors of their  Contributed  Interest and his, her or its withdrawal
     from the Partnership (or reduction in interest, in the case of Contributors
     holding  Retained  Interests)  and  the  admission  of  FWRLP  and  /or its
     designee(s)  as  partners  of the  Partnership,  which  Amendment  shall be
     executed and acknowledged by all the Contributors and FWRLP.

          (b)  a release from  each Contributor  releasing  the  Partnership and
     FWRLP  (and  its  designee(s))  as  partners  of the  Partnership  from any
     obligations and liabilities  with respect to the original  formation of the
     Partnership,  and any other matter arising from business done, transactions
     entered  into or events  occurring  prior to the  Closing  Date (other than
     those matters for which FWRLP is indemnifying the Contributors  pursuant to
     Section 15(c)).

          (c)  An opinion  of counsel  for  Contributors,  in form and substance
     reasonably acceptable to counsel for FWRLP, to the effect that:

                                      -19-

<PAGE>

               (i)   The Partnership  is a duly  organized  and validly existing
          limited   partnership   in  good  standing   under  the  laws  of  the
          Commonwealth of Pennsylvania:

               (ii)  The execution and delivery of this  Agreement and all other
          agreements  delivered in  connection  herewith or at the Closing,  the
          consummation of the transactions herein  contemplated,  and compliance
          with the terms of this Agreement and all other agreements delivered in
          connection  herewith  or at the Closing  will not  conflict  with,  or
          result in a breach of, any of the terms,  conditions or provisions of,
          or constitute a default under, any note, indenture,  mortgage, deed of
          trust,  contract  or  other  agreement  or  instrument  to  which  the
          Partnership  is a party or by which the  Partnership  is bound (and of
          which counsel has knowledge)  (other than the Equitable  Loan), or any
          law or order,  rule,  regulation,  writ,  injunction  or decree of any
          government,   governmental   instrumentality  or  court,  domestic  or
          foreign;

               (iii) Contributors   have  power  and  authority  to  contribute,
          transfer,  assign and deliver to FWRLP and its  designee(s) all of the
          Contributed  Interests to be contributed and assigned  hereunder which
          are owned  and /or  controlled  by them,  and the  Assignment  and the
          Amendment  delivered  pursuant to this  Section 10 are in form legally
          sufficient to vest in FWRLP and its  designee(s)  good and  marketable
          title to the Contributed Interests described therein; and

               (iv)  To the best of counsel's  knowledge, there is no litigation
          or investigation pending or threatened against the Partnership, or the
          Property,  or any part  thereof,  which might result in any  material,
          adverse change  pertaining to the Property or the Partnership,  or the
          operations  thereof,  or which  questions  the  validity of any action
          taken in, under or in  connection  with any of the  provisions of this
          Agreement.

          (d)  a schedule  from the General Partners  updating the Rent Schedule
     for the  Property  and  setting  forth  all  arrearages  in  rents  and all
     prepayments of rents;

          (e)  originally  executed  Leases and Service  Contracts and copies of
     books, records, operating reports, files and other materials related to the
     ownership,  use and operation of the Property, to the extent that any exist
     and are in the possession of the General  Partners,  which obligation shall
     survive Closing;

          (f)  [Intentionally Omitted]

          (g)  an original letter executed by the General Partners  advising the
     tenants of the  Property  of the change in control  and  management  of the
     Property and directing that rents and other payments  thereafter be sent to
     FWRLP or as FWRLP may

                                      -20-

<PAGE>

     direct;

          (h)  possession  of the  Property  from the  General  Partners  in the
     condition required by this Agreement, and the keys therefore;

          (i)  from each Contributor, the Certification of Non-foreign Status as
     provided in Treas. Reg.  1.1445-2(b)(2)(iii)(B) or in any other form as may
     be  required  by  the  Internal  Revenue  Code  or the  regulations  issued
     thereunder;

          (j)  such other items and  instruments  from the  General  Partners as
     shall be required by the Title Company in  connection  with the issuance of
     its  title  insurance  policy  to  FWRLP  pursuant  to  Section   9(a)(iii)
     (including  customary General Partners' or owner's affidavit),  except that
     Contributors shall not be obligated to undertake any financial  obligation,
     indemnities, escrows or guarantee in favor of the Title Company;

          (k)  any and all  documents  from the  General  Partners  necessary to
     release  the Deposit  from  escrow with the Title  Company and to have said
     Deposit returned to FWRLP;

          (l)  any other documents required by this Agreement to be delivered by
     Contributors; and

          (m)  An  amendment  to  the  FWRLP  Partnership  Agreement,  in a form
     reasonably acceptable to FWRLP and Contributors, admitting the Contributors
     as  limited  partners  of FWRLP  and  issuing  such  Units as  computed  in
     accordance with Exhibit Q hereto with respect to the applicable Closing.

     11.  FWRLP's  Performance.  At the First Closing,  simultaneously  with the
deliveries of Contributors pursuant to the provisions of Section 10 above, FWRLP
shall  issue to  Contributors  the Units in the amount and manner  specified  in
Section  2 and  FWRLP  and  REIT  shall  execute  and  deliver  those  documents
(including without  limitation those documents  described in Section 10 above to
which FWRLP or the REIT is a party or a required  signatory) and take such other
actions required to be taken by FWRLP and REIT at Closing as required under this
Agreement,  whereupon the Deposit,  and any interest accrued  thereon,  shall be
returned to FWRLP by the Title Company.

     12.  Settlement Charges; Prorations and Adjustments.

          (a)  FWRLP shall pay for the title  examination,  the title  insurance
     premium,  notary  fees and other such  charges  incident  to the  Closings.
     Although  Contributors  and FWRLP  believe that no real estate  transfer or
     recording  fees or taxes will be due in  connection  with the  transactions
     contemplated  hereby,  if it is finally  determined that such taxes are due
     and payable in connection herewith, then FWRLP

                                      -21-

<PAGE>

     shall pay the full amount of such taxes, but Contributors  shall either (i)
     reimburse  to FWRLP  one-half  (1/2) of such  sum  paid by  FWRLP,  or (ii)
     return/relinquish  to FWRLP the number of Units equal to one-half  (1/2) of
     the taxes paid by FWRLP divided by the Unit Price.  FWRLP and  Contributors
     shall  each pay its own  legal  fees  related  to the  preparation  of this
     Agreement and all documents required to settle the transaction contemplated
     hereby.

          (b)  At the First Closing,  the following  adjustments  and prorations
     shall be  computed  as of the First  Closing  Date,  and shall  increase or
     decrease the Net Asset Value determined under Section 2(a) above, as if the
     transaction  contemplated  by this  Agreement was a sale of the Property by
     the Partnership to FWRLP:

               (i)   Taxes.  Real  estate and personal  property  taxes shall be
          apportioned  (based on the  fiscal  periods  for which  such taxes are
          assessed) as of the Closing Date.

               (ii)  Assessments.  All  special  assessments  and other  similar
          charges which have become a lien upon the Property or any part thereof
          at the Closing Date, and are due and payable through the Closing Date,
          shall be paid in full by the  Partnership  or the  Contributors  on or
          prior to the Closing. All other special assessments or similar charges
          shall be adjusted as of the Closing Date.

               (iii) Rent. Rent for the month of , and any month after,  Closing
          collected by the Partnership  prior to Closing shall be apportioned as
          of the  Closing  Date.  If any tenant is in arrears in the  payment of
          rent on the Closing  Date,  rents  received from such tenant after the
          Closing  shall be  applied in the  following  order of  priority:  (a)
          first,  to the  payment  of  current  rent then due;  (b)  second,  to
          delinquent  rent for any period after the Closing Date; and (c) third,
          to  delinquent  rent for any period prior to the Closing  Date.  FWRLP
          shall  either  cause the  Partnership  to use  reasonable  efforts  to
          collect (at no cost to FWRLP or the  Partnership),  or shall assign to
          Contributors  the  right to  collect,  arrearages  in  rents  due from
          tenants as of the First Closing Date. If rents or any portion  thereof
          received by Contributors or the Partnership after the Closing Date are
          payable  to  the  other  party  by  reason  of  this  allocation,  the
          appropriate  sum,  less  a  proportionate   share  of  any  reasonable
          attorneys'  fee,  costs and expenses of collection  thereof,  shall be
          promptly paid to the other party,  which  obligation shall survive the
          Closing.

               If any tenants are required to pay percentage  rents,  escalation
          charges  for real estate  taxes,  operating  expenses,  cost-of-living
          adjustments or other charges of a similar nature ("Additional  Rents")
          and any Additional  Rents are collected by the  Partnership  after the
          Closing which are attributable in whole or in part to any period prior
          to the Closing,

                                      -22-

<PAGE>

          then the Partnership  shall promptly pay to Contributors the amount of
          such Additional Rents attributable to the period prior to the Closing,
          less a proportionate  share of any reasonable  attorneys'  fees, costs
          and expenses of  collection  thereof,  and deliver to  Contributors  a
          statement  therefor,  if and when the tenant  paying the same has made
          all payments of rents and Additional  Rent then due to the Partnership
          pursuant to the tenant's  Lease,  which  obligation  shall survive the
          Closing. Upon written request of Contributors (but only until the time
          of the first  reconciliation),  FWRLP shall cause the  Partnership  to
          provide  Contributors  with the then  current  periodic  report of the
          status of collection of such Additional Rents from such tenants.

               (iv)  Debt Service on the Equitable Loan.  The amount of interest
          payable  under  the  Equitable  Loan  shall be  apportioned  as of the
          Closing Date.

               (v)   Security Deposits  and  Cash.  The Net  Asset  Value of the
          Property shall be reduced by the aggregate amount of security deposits
          which the  Partnership  is holding or is  obligated  to hold under the
          Leases as of the First  Closing  Date and  shall be  increased  by the
          aggregate  amount of cash in the  Partnership's  bank account(s) as of
          the  First  Closing  Date  (determined  as of  11:59  p.m.  on the day
          immediately  preceding the First  Closing Date,  but after taking into
          account  any  amounts  of  cash  distributed  to the  Contributors  as
          permitted under Section 12(d) below).

               (vi)  Miscellaneous.  All  other  charges  and  fees  customarily
          prorated and adjusted in similar  transactions,  including  utilities,
          insurance premiums and charges for Service Contracts to be retained by
          the  Partnership,  shall be prorated as of the  Closing  Date.  In the
          event that accurate prorations and other adjustments cannot be made at
          Closing  because  current bills are not obtainable or the amount to be
          adjusted is not yet  ascertainable  (as, for  example,  in the case of
          utility  bills)  the  parties  shall  prorate  on the  best  available
          information,  subject to further  adjustment  promptly upon receipt of
          the final bill or upon completion of final computations. To the extent
          that water  consumption or other utility charges may constitute a lien
          against the Property, Contributors agree that an appropriate amount in
          respect of water  consumption or other utility  charges may be held in
          escrow by the Title Company in connection with its issuance of a title
          insurance  policy  to  FWRLP.  The  General  Partners  shall use their
          reasonable efforts to have all utility meters read on the Closing Date
          so as to accurately determine the proration of current utility bills.

          (c) Distributions. The quarterly distributions payable to Contributors
     on

                                      -23-

<PAGE>

     the Units for the first  record  date after any  issuance  to  Contributors
     shall be pro  rated  based  upon the  number  of days  within  the  quarter
     occurring after such issuance to Contributors .

          (d)  It is acknowledged  and  agreed  that,  on or prior to the  First
     Closing,  the General Partners shall cause the Partnership to distribute to
     the  Contributors  all cash and  assets of the  Partnership  other than the
     Property;  provided that the cash distributed to the Contributors shall not
     exceed the cash within the Partnership's  bank accounts as of 11:59 p.m. on
     the day immediately preceding the First Closing Date.

     13.  Risk of Loss.  The risk of loss or damage to the  Property  by fire or
other  casualty until the First Closing shall be borne by the  Contributors.  If
prior to Closing (i) condemnation  proceedings are commenced  against all or any
portion of the Property (other than a de minimis condemnation,  which shall mean
a condemnation which does not affect any parking or access areas of the Property
and does not have a material  adverse affect on the value of the  Property),  or
(ii) if the Property is damaged by fire or other casualty to the extent that the
cost  of  repairing  such  damage  shall  be  Five  Hundred   Thousand   Dollars
($500,000.00)  or more  based  on the  good  faith  estimate  of an  independent
contractor selected by the General Partners and reasonably approved by FWRLP, or
(iii) if the Property is damaged by an uninsured risk, then FWRLP shall have the
right,  upon notice in writing to the Contributors  delivered within thirty (30)
days after  actual  notice of such  condemnation  or fire or other  casualty  or
litigation,  to terminate  this  Agreement,  and  thereupon the parties shall be
released  and  discharged  from any  further  obligations  to each other and the
Deposit  shall be refunded to FWRLP.  If FWRLP does not elect to terminate  this
Agreement or in the event of fire or other casualty or  condemnation  not giving
rise to a right to terminate  this  Agreement  by FWRLP,  all of the proceeds of
fire or  other  casualty  insurance  proceeds  and the rent  insurance  proceeds
payable with respect to the period after Closing or of the  condemnation  award,
as the case may be,  shall remain in the  Partnership  for the benefit of FWRLP,
and  Contributors  shall have no  obligation  to repair or restore the Property;
provided,  however, that the Net Asset Value determined under Section 2(b) above
shall be reduced by (a) the "deductible" applied by the Partnership's  insurance
policy,  or (b) if the Partnership is  self-insured,  the cost of repairing such
damage.  FWRLP  shall  have the  right to  participate  in the  negotiation  and
settlement of any casualty or condemnation-related claim if FWRLP does not elect
to terminate this Agreement.

     14.  Inspection of Property.

          (a)  FWRLP's  Right of  Inspection.  Subject  to the rights of tenants
     under the  Leases,  FWRLP shall have the right,  at its own risk,  cost and
     expense,  at any time or times  prior to  Closing,  to enter,  or cause its
     agents or  representatives  to enter,  upon the Property for the purpose of
     making surveys, or any tests, investigations and/or studies relating to the
     Property or FWRLP's  intended  acquisition of Partnership  Interests  which
     FWRLP deems appropriate, in its sole discretion, during reasonable

                                      -24-

<PAGE>

     hours and upon reasonable notice to the General  Partners.  FWRLP agrees to
     use all reasonable  efforts to minimize  disruption to business  operations
     within the Property during the course of any entries  thereon.  FWRLP shall
     further have complete  access to all  documentation,  agreements  and other
     information in the possession of Contributors related to the ownership, use
     and  operation of the  Property,  to the extent it is readily  available to
     Contributors, and shall have the right to make copies of same. FWRLP agrees
     to repair any damage to the Property that may be caused by its  inspections
     and to indemnify and defend  Contributors  and hold  Contributors  harmless
     against any injury,  loss or damage  suffered upon the Property as a result
     of such inspections.

          (b)  Feasibility Period. Any other provisions of this Agreement to the
     contrary notwithstanding, FWRLP may cause at FWRLP's sole cost and expense,
     such  boring,  engineering,  economic,  water,  sanitary  and storm  sewer,
     utilities,   topographic,   structural,   environmental  and  other  tests,
     investigations,  market  studies and other  studies as FWRLP  shall  elect,
     subject to the rights of tenants under the Leases.  FWRLP agrees to use all
     reasonable efforts to minimize disruption to business operations within the
     Property during the course of any entries thereon. In the event that any of
     the tests,  investigations,  market studies and other studies indicate,  in
     FWRLP's sole  discretion,  that FWRLP's plans for the Property would not be
     feasible  for any  reason,  then FWRLP  shall  have the right,  at its sole
     election  on or before the date  which is sixty  (60) after the  Acceptance
     Date (such  period  herein  referred to as the  "Feasibility  Period"),  to
     terminate  this  Agreement by giving  written notice thereof to the General
     Partners in which event this Agreement shall  terminate,  the Deposit shall
     be returned to FWRLP and neither  party shall have any further  liabilities
     or obligations to each other.

          (c)  Audit.  The  General  Partners  hereby  agree to allow  books and
     records related to each Property to be audited (at FWRLP's sole expense) by
     an independent, certified public accounting firm selected by FWRLP, and the
     General Partners will cooperate and cause its employees and other agents to
     cooperate  in such  auditing  process.  FWRLP  shall  provide  the  General
     Partners with prior notice of such audit.

     15.  Indemnifications.

          (a)  Indemnification  by  Contributors.  (i) Each Contributor for such
     Contributor  only, and for no other  Contributor,  hereby  indemnifies  and
     agrees to defend and hold harmless FWRLP and its partners and  subsidiaries
     and any  officer,  director,  employee,  agent  of any of them,  and  their
     respective  successors  and  assigns  from and  against any and all claims,
     expenses,  costs,  damages,  losses and liabilities  (including  reasonable
     attorneys'  fees)  which  may  be  asserted  against  or  suffered  by  any
     indemnitee,  the Partnership or the Property, or any part thereof,  whether
     before or after the Closing  Date, as a result of, on account of or arising
     from  any  breach  by such  Contributor  of any  representation,  warranty,
     covenant or agreement made by such Contributor  herein or in any instrument
     or document delivered by such Contributor  pursuant to this Agreement.  The
     indemnification set forth in this Section 15(a) shall

                                      -25-

<PAGE>

     survive   Closing  without   limitation;   provided,   however,   that  the
     indemnification  for  breach of  representations  or  warranties  which are
     subject to a limited survival period described in Section 5 or elsewhere in
     this Agreement  shall cease and expire with respect to any claim not raised
     by FWRLP, by written notice to the Contributor from whom indemnification is
     sought, within such limited survival period.

               (ii)  Indemnification  by  Contributors.  Subject to Section 6(y)
          herein and except as otherwise provided in Section 15(a)(i) above, the
          Contributors,  jointly and  severally,  hereby  indemnify and agree to
          defend and hold harmless the  Partnership,  FWRLP and its partners and
          subsidiaries  and any  officer,  director,  employee,  agent of any of
          them, and their respective successors and assigns from and against any
          and all  claims,  expenses,  costs,  damages,  losses and  liabilities
          (including  reasonable  attorneys'  fees)  which  may at any  time  be
          asserted against or suffered by any indemnitee, the Partnership or the
          Property,  or any part  thereof,  whether  before  or after  the First
          Closing  Date, as a result of, on account of or arising from any claim
          relating  to or  arising  out  of any  contract,  agreement  or  other
          obligation to which the  Partnership was a party or any claim relating
          to any encumbrance or other occurrence prior to the First Closing Date
          (other than  obligations  under the Equitable  Loan accruing after the
          First Closing Date,  obligations accruing after the First Closing Date
          under the Leases and Service Contracts, items adjusted as of the First
          Closing Date under Section 12 above, and other obligations,  claims or
          agreements  expressly  assumed  by FWRLP in  writing),  provided  (and
          solely to the  extent)  such claim is derived  from an  occurrence  or
          breach which took place prior to the First Closing Date, and solely to
          the extent such claim is not within the scope of any insurance  and/or
          indemnity  agreement in favor of the Partnership  (and FWRLP will look
          to any such  insurance  and /or indemnity  agreement(s)  in connection
          with any such  insured or  indemnified  claims to the extent  actually
          covered by such insurance and/or indemnity  agreement).  Claims within
          the scope of the indemnity set forth in this Section  15(a)(ii)  shall
          include,  without limitation,  any and all liabilities for federal and
          state  income and other taxes  (other than real estate  taxes) due and
          payable with respect to any period (or portion  thereof)  ending on or
          prior to the  First  Closing  Date,  and such  indemnity  shall not be
          subject to Section 6(y) of this Agreement.  Notwithstanding  any other
          provision of this  Agreement to the  contrary,  the  liability of each
          Contributor  to FWRLP and its  successors  and assigns with respect to
          any  indemnities  set forth in this Section  15(a)(ii),  any documents
          delivered pursuant hereto, and/or any of the transactions contemplated
          herein, shall be limited to the right, title and interest of each such
          Contributor  in the  Units  issued  to such  Contributor  pursuant  to
          Sections 2, 19 and 20 of this  Agreement,  and such liability shall be
          satisfied  solely out of the sale or redemption of such Units by FWRLP
          in levy upon or set off against the right,  title and interest of such
          Contributor  therein,  and  in  any  distributions   payable  pursuant
          thereto, except and solely to the extent the Units so issued have been
          converted by such  Contributor  to Common Stock of the REIT or sold or
          otherwise  transferred  by  such  Contributor,  in  which  event  such
          liability  may be  satisfied  out of any  assets of such  Contributor,
          subject to a maximum limitation of liability equal to the market value
          of the Units  (i.e.,  the number of Units  multiplied  by the  closing
          price on the NYSE of the respective  Common Stock into which the Units
          are

                                      -26-

<PAGE>

          exchangeable)  issued to such  Contributor as of the date of issuance.
          Any  indemnification of FWRLP or the Partnership by Contributors under
          this Section 15(a)(ii) shall survive Closing without limitation.

          (b)  Indemnification  by the General Partners . The General  Partners,
     jointly  and  severally,  hereby  indemnify  and agree to  defend  and hold
     harmless FWRLP and its partners and subsidiaries and any officer, director,
     employee, agent of any of them, and their respective successors and assigns
     from and against any and all claims,  expenses,  costs, damages, losses and
     liabilities (including reasonable attorneys' fees) which may at any time be
     asserted  against or suffered by, any  indemnitee,  the  Partnership or the
     Property, or any part thereof, whether before or after the Closing Date, as
     a  result  of,  on   account   of  or  arising   from  any  breach  of  any
     representation,  warranty,  covenant  or  agreement  made  by  the  General
     Partners  herein or in any instrument or document  delivered by the General
     Partners pursuant to this Agreement.  Any  indemnification  of FWRLP or the
     Partnership  or other  indemnitee  under this Section  15(b) shall  survive
     Closing  without  limitation  (other  than  indemnification  for  breach of
     representations  or  warranties  which are  subject  to a limited  survival
     period described in Section 6 or elsewhere in this Agreement, in which case
     such indemnification  obligation shall cease and expire with respect to any
     claim not raised by FWRLP, by written notice to  Contributors,  within such
     limited survival period).

          (c)  Indemnification  by FWRLP. FWRLP hereby indemnifies and agrees to
     defend and hold harmless Contributors and their respective, heirs, personal
     representatives,  successors  and  assigns  from  and  against  any and all
     claims,  expenses,   costs,  damages,  losses  and  liabilities  (including
     reasonable  attorneys'  fees) which may at any time be asserted  against or
     suffered by  Contributors as a result of, on account of or arising from (i)
     any breach of any  representation,  warranty,  covenant or agreement on the
     part of FWRLP or the REIT made  herein  or in any  instrument  or  document
     delivered  pursuant to this Agreement,  and/or (ii) any obligation,  claim,
     suit,  liability,   contract,  agreement,  debt  or  encumbrance  or  other
     occurrence created, arising or accruing after the Closing Date and relating
     to the Property or its  operations  (including  without  limitation (1) the
     obligations under the Equitable Loan accruing after the First Closing,  and
     (2) any accrued  liabilities and  obligations of the Partnership  which are
     being  adjusted at the First  Closing  pursuant to Section 12 herein).  The
     foregoing obligations set forth in this Section 15(c) shall survive Closing
     without time limitation.

          (d)  Right to Defend Claim.  If any party  entitled to indemnification
     under this Section 15 (the  "Indemnitee")  becomes  aware of any  potential
     claim,  suit or action which,  if successful,  will give rise to a right to
     indemnification against another party to this Agreement (the "Indemnitor"),
     the  Indemnitee  shall give the  Indemnitor  prompt  written notice of such
     potential claim,  suit or action and shall give the Indemnitor the right to
     defend  such  claim,  suit or action at the sole  cost and  expense  of the
     Indemnitor. If the Indemnitor shall undertake to defend such claim, suit or
     action, the Indemnitee may, at its own cost and expense, participate in the
     defense of such claim, suit or action. If the Indemnitor declines to defend
     such claim,  suit or action,  the  Indemnitee's  claim for  indemnification
     against the Indemnitor shall include reasonable

                                      -27-

<PAGE>

     attorneys'  fees and expenses  incurred by the Indemnitee in defending such
     claim, suit or action.

     16.  Brokerage Commission.  Contributors and FWRLP represent and warrant to
each other that no brokerage fee or real estate commission is or shall be due or
owing in connection with this transaction other than the $225,000.00 fee payable
to Albert M. Greenfield & Company,  Inc., which shall be payable by FWRLP at the
First Closing  pursuant to a separate  agreement.  Contributors and FWRLP hereby
indemnify  and hold the  other  harmless  from any and all  claims  of any other
broker or agent so claiming based on action or alleged action of the other.


     17.  Default Provisions; Remedies.

          (a)  FWRLP's Default.  If FWRLP fails to consummate  the  Contribution
     contemplated  herein when  required  to do so  pursuant  to the  provisions
     hereof, then the Title Company shall deliver the Deposit to Contributors as
     full and complete liquidated  damages,  and as the exclusive and sole right
     and remedy of  Contributors,  whereupon this Agreement  shall terminate and
     neither  party shall have any further  obligations  or  liabilities  to any
     other party.

          (b) Contributors Default. Except for any breaches waived in writing by
     FWRLP, if Contributors  have breached any of their covenants or obligations
     under this  Agreement or have failed,  refused or are unable to  consummate
     the Contribution  contemplated  herein by the Closing Date or if any of the
     representations  and warranties made by  Contributors  under this Agreement
     shall be inaccurate or incorrect in any material respect,  then FWRLP shall
     be entitled,  as FWRLP's sole and exclusive right and remedy,  to (i) waive
     such breach, default or failure and proceed to Closing without abatement of
     consideration  hereunder,  (ii) extend the Closing for such reasonable time
     or times as may be necessary in order to enable Contributors to remedy such
     breach,  default  or  failure  (not  to  exceed  thirty  (30)  days  in the
     aggregate),  (iii)  terminate  this  Agreement and obtain the return of the
     Deposit,  and/or (iv)  pursue an action for  specific  performance.  In the
     event that FWRLP elects to pursue  specific  performance and FWRLP prevails
     in such  litigation,  in addition to any damages or other relief awarded to
     FWRLP,  Contributors  shall be obligated to pay all reasonable  legal fees,
     costs and expenses incurred by FWRLP.

          (c)  The provisions  of  Sections  17(a)  and (b)  above  shall not be
     applicable to any breach or default by a party  occurring or first becoming
     actually known to the other party after the First  Closing,  and, as to any
     said breach or default,  the non-defaulting  party may exercise any and all
     remedies available at law or in equity, subject, however, to any applicable
     limitations on survival expressly provided for in this Agreement.

     18.  Registration Rights. Contributors and the REIT hereby agree to execute

                                      -28-

<PAGE>

at Closing the Registration Rights Agreement attached hereto as on Exhibit K.

     19.  Retained Interests.

          (a)  Upon the  contribution of the  Contributed Interests  to FWRLP at
     the First Closing,  the Contributors  holding  the Retained  Interests (the
     "Retained  Partners") and FWRLP (and any other party designated by FWRLP to
     hold an  interest  in the  Partnership)  shall  enter into an  amended  and
     restated   limited   partnership   agreement   (the  "Amended   Partnership
     Agreement") for the Partnership containing such terms and conditions as are
     mutually  agreeable  to  FWRLP  and  the  Retained  Partners.  The  Amended
     Partnership  Agreement  shall provide that (i) FWRLP is the general partner
     of the  Partnership  and shall  have  exclusive  authority  to  manage  the
     Property and the Partnership,  including without limitation the expenditure
     of Partnership  funds and the  distribution of cash flow, (ii) the Retained
     Partners shall be limited partners and shall have no personal liability for
     any debts,  obligations  or claims of the  Partnership,  (iii) the Retained
     Partners  shall,  in  the  aggregate,   have  a  capital  interest  in  the
     Partnership equal to 11% of the aggregate capital of the Partnership (which
     aggregate capital of the Partnership shall equal the Net Asset Value),  and
     (iv) the Retained  Partners  shall be entitled to a cumulative  9% priority
     return  on  their  capital  interest  in  the  Partnership  (the  "Priority
     Return"). The Retained Partners shall retain full right, title and interest
     in and to the Retained Interests until the Second Closing.

          (b)  At the Second Closing,  the Retained Partners will contribute the
     Retained Interests to FWRLP and, in exchange therefor,  FWRLP will issue to
     the Retained  Partners an aggregate  amount of Units calculated as follows:
     11% times the Net Asset Value of the  Property,  divided by the Unit Price.
     If, as of the Second Closing,  the Retained  Partners have not received the
     full amount of the Priority Return accrued through the Second Closing Date,
     FWRLP shall take such  actions as may be required to cause the  Partnership
     to pay to the Retained  Partners the unpaid  amount of the Priority  Return
     accrued  through the Second Closing  (including  contributing  or advancing
     such funds to the Partnership if necessary).

          (c)  At the Second  Closing,  the Retained Partners shall (i) execute,
     acknowledge and deliver to FWRLP substantially the same documents set forth
     in Section 10(a),  (b), (c)(iii) and (m) above with respect to the Retained
     Interests, each dated as of the date of the Second Closing and (ii) execute
     an affidavit setting forth that all of the  representations  and warranties
     set forth in  Section  5  (including  without  limitation  subsection  5(d)
     relating to securities law matters) relating to the Retained  Interests are
     true  and  correct  in all  material  respects  on the  date of the  Second
     Closing.

     20.  Contingent Units.

          (a)  Pep Boys  currently  leases  approximately  10,000 square feet of
     space  at  the  Property   ("Space  A"),  and  Rickels   currently   leases
     approximately  20,000 square feet of space at the Property ("Space B"). The
     General Partners have entered

                                      -29-

<PAGE>

     in  discussions  with Pep  Boys to  relocate  from  Space A to Space B. The
     General  Partners  have also had  discussions  with Sears  Roebuck & Co. to
     lease Space B. FWRLP has expressed a desire to endeavor to lease Space B to
     Pep Boys,  so that FWRLP may offer to lease  Space A to Acme for  expansion
     purposes. Therefore, upon execution of this Agreement, the General Partners
     will not enter into a new lease for, or modify an existing lease, for Space
     A or Space B without the prior written consent of FWRLP.

          (b)  In consideration  of the  foregoing  and subject to the terms and
     conditions set forth below, if prior to the third (3rd)  anniversary of the
     First  Closing  Date a new lease is entered into for Space A and/or Space B
     and (i) the sum of the aggregate  initial  annual base rent for Space A and
     Space B under the new leases  (disregarding  any initial rent  abatement or
     allowance),  plus the  percentage  rent that would be payable under the new
     lease during the first year thereof  assuming that the annual sales of such
     new  tenant  was equal to the 1994  sales of  Rickels,  plus the  estimated
     initial  annual  pass-through  expenses  payable  under said Leases  (i.e.,
     common area maintenance  costs, real estate taxes, and insurance  premiums)
     exceed (ii) the  aggregate  annual base rent payable as of the date of this
     Agreement  for Space A and Space B under the  current  Leases with Pep Boys
     and Rickels, respectively,  plus the percentage rent, if any, paid based on
     1994  sales,  plus the  current  aggregate  estimated  annual  pass-through
     expenses  payable  under said existing  leases (such excess is  hereinafter
     referred to as the "Additional Income"),  then additional  consideration in
     the form of  additional  Units (the  "Contingent  Units") will be issued by
     FWRLP to the  Contributors  in the  amounts,  and  subject to the terms and
     conditions, set forth below.

          (c)  The number of Contingent Units to be issued to Contributors shall
     be based upon the "Additional  Value"  attributable to the new lease(s) for
     Space  A  and/or  Space  B.  Subject  to  Sections  20(d)  and  (e)  below,
     "Additional Value" will be computed as follows:

               (i)   Determine the amount of aggregate Additional Income;

               (ii)  Subtract from the  Additional Income an amount equal to 12%
          of  the  aggregate   amount  of  any  capital   expenditures,   tenant
          improvement expenditures and/or allowances,  lease buyout expenses and
          any leasing  commission  incurred by FWRLP in connection  with the new
          leases for Spaces A and B; and

               (iii) Multiply the resulting amount by four (4).

     As discussed  below,  Additional  Value may be computed  more than one time
     under this  Section  20. If  Additional  Value is computed  two times,  the
     second  computation  of Additional  Value shall be reduced by the amount of
     any  positive   Additional  Value  determined  when  Additional  Value  was
     originally  computed.   Notwithstanding   anything  to  the  contrary,  the
     aggregate  Additional  Value taken into account under this Section 20 shall
     in no event exceed $750,000.00.

                                      -30-

<PAGE>

          (d)  Additional  Value  shall  first be  computed  as of the date (the
     "First Valuation Date") on which a new tenant commences  occupancy of Space
     B. The  following  rules shall apply for purposes of  computing  Additional
     Value:

               (i)  If Space B is leased to a tenant  other than Pep Boys, there
          shall  be only one  computation  of  Additional  Value.  In this  case
          Additional  Income and Additional Value shall be determined  solely by
          reference to the current and new leases for Space B.

               (ii) If Space B is leased to Pep Boys and as of the date Pep Boys
          commences  occupancy  of Space B a new lease has been entered into for
          Space A, then the "First  Valuation  Date" shall be deferred until the
          date  both  Space  A and  Space  B are  occupied  by new  tenants  and
          Additional  Value shall be computed only once,  taking account of both
          new leases.

               (iii) If Space B is leased to Pep Boys,  and Space A (which is to
          be vacated by Pep Boys) has not been  leased to a new tenant as of the
          date Pep Boys  commences  occupancy of Space B, then,  for purposes of
          determining  the  "Additional  Income" as of the First Valuation Date,
          the new base rent, percentage rent and pass-throughs for Space A shall
          be  assumed  to be zero  (0).  In a case  described  in the  preceding
          sentence  Additional  Value shall be computed  for a second time as of
          the date (the  "Second  Valuation  Date")  which is the earlier of the
          date a new tenant occupies Space A or, if Space A remains vacant,  the
          third  anniversary  of the First Closing  Date.  As noted above,  when
          Additional  Value is computed as of the Second  Valuation Date,  there
          shall be  subtracted  from such  Additional  Value  the  amount of any
          positive  Additional Value computed as of the First Valuation Date and
          the  aggregate  amount of  Additional  Value  computed as of the First
          Valuation  Date  and  the  Second  Valuation  Date  shall  not  exceed
          $750,000.00.

          (e) For purposes of computing Additional Value under Section 20(d)(ii)
     or (iii) above,  Space A shall be deemed to have a new initial base rent of
     $8.00 per  square  foot per year  (based on its  existing  leasable  square
     footage)  plus  estimated  annual  pass-through  expenses  equal  to  those
     existing under the current Pep Boys lease for Space A if either (i) Space A
     has not been  leased  to a new  tenant  and  remains  vacant  on the  third
     anniversary  of the  First  Closing  Date  or  (ii)  prior  to  such  third
     anniversary  of the  First  Closing  Date the  Partnership  enters  into an
     agreement  with Acme that involves  razing Space A. In the case where a new
     lease for  Space A is  entered  into with Acme and such new lease  involves
     razing  Space A, the deemed  rental value of $8.00 per square foot is a net
     value  and   Additional   Value   shall  not  be  reduced  by  any  razing,
     reconstruction or tenant  improvement  expenditures  and/or allowances with
     respect to Space A.

          (f)  If a positive  Additional  Value  is  computed  as of  the  First
     Valuation Date or, if applicable,  the Second  Valuation  Date,  then FWRLP
     shall issue to the Contributors  that number of Contingent Units determined
     by dividing the Additional Value determined as of the applicable  Valuation
     Date by the  average  closing  price of REIT common  stock  (rounded to the
     nearest  1/16th) for the fifteen (15) business days  immediately  preceding
     the applicable Valuation Date.

               (i)  89% of the Contingent Units  described in the first sentence
          of this

                                      -31-

<PAGE>

          Section  20(f)  will be  issued,  no  later  than 45  days  after  the
          applicable  Valuation Date, to the Contributors in the same proportion
          as they  contributed the  Contributed  Interests to FWRLP at the First
          Closing.

               (ii) The remaining 11% of the Contingent  Units  described in the
          first  sentence of this  Section  20(f) will be issued to the Retained
          Partners in proportion to their  ownership of the Retained  Interests.
          The  Contingent  Units  described  in this Section  20(f)(ii)  will be
          issued at the  Second  Closing  Date.  Notwithstanding  the  foregoing
          provisions, if there is more than a six-month period of time between a
          given Valuation Date at which it is determined  that Contingent  Units
          are due to be issued and the Second  Closing Date,  then the number of
          Contingent Units issued to the Retained Partners at the Second Closing
          with  respect  to such  Valuation  Date  shall be  supplemented  by an
          additional  number of Contingent  Units  calculated by multiplying the
          number of  Contingent  Units  that  would  otherwise  be issued to the
          Retained  Partners at the Second  Closing  (without  reference to this
          sentence)  by the  product  of (1) .0075 and (2) the  number of months
          between the applicable Valuation Date and the Second Closing Date.

     An  example  of the  operation  of  this  Section  20 is  attached  to this
     Agreement as Exhibit R.

     21.  Miscellaneous Provisions.

          (a)  Completeness  and  Modification.  This  Agreement  (together with
     Exhibits A to R attached hereto),  constitutes the entire  understanding of
     the parties hereto with respect to the  transactions  contemplated  herein,
     and it  supersedes  all prior  discussions,  understandings  or  agreements
     between the parties. This Agreement shall not be modified or amended except
     by an instrument in writing signed by all of the parties hereto.

          (b)  Binding Effect. This Agreement shall be binding upon and inure to
     the benefit of the parties  hereto,  and their  respective  successors  and
     assigns.

          (c)  Assignment.  This  Agreement  shall  not be  assignable  by FWRLP
     without  the  consent  of  Contributors,   provided  that,  notwithstanding
     anything  to the  contrary  contained  in this  Agreement,  FWRLP  shall be
     entitled to transfer or, at Closing,  cause the  Partnership  to issue a 1%
     limited partnership interest in the Partnership to the REIT or to an entity
     controlled by,  controlling or under common control with the FWRLP, as long
     as the Units are issued to Contributors as required herein.  This Agreement
     shall not be assignable by Contributors.

          (d)  Waiver;  Modification. Failure by FWRLP or Contributors to insist
     upon or enforce any of its rights  hereto shall not  constitute a waiver or
     modification thereof.

          (e)  Governing Law. This Agreement  shall be governed by and construed
     under the laws of the Commonwealth of Pennsylvania.

                                      -32-

<PAGE>

          (f)  Headings.  The  headings  are  herein  used  for  convenience  or
     reference  only  and  shall  not be  deemed  to vary  the  content  of this
     Agreement or the  covenants,  agreements,  representations  and  warranties
     herein set forth, or the scope of any provision hereof.

          (g)  Continuing Documentation and Access. From and after Closing,  the
     General  Partners  shall  afford  FWRLP  reasonable  access  to any and all
     information in their possession concerning the ownership, use and operation
     of the Property  (including the right to copy same at the expense of FWRLP)
     for  purposes of any tax  examination  or audit or other  similar  purpose,
     subject to the  agreements of the  Contributors,  the  Partnership or FWRLP
     concerning  confidentiality set forth herein.  FWRLP and the REIT agree and
     acknowledge that the information  provided to them by the General Partners,
     the  Contributors  or  the  Partnership   regarding  the  Property  or  the
     Partnership  is  confidential,   and  that  they  will  not  disclose  such
     information to any other person, other than to their employees,  attorneys,
     accountants and other consultants,  or use such information for any purpose
     other than the  transaction  described  herein  without  the prior  written
     consent of the General Partners.  If this Agreement is terminated or if the
     Contribution  at the First  Closing  is not  consummated,  all  information
     provided to FWRLP and the REIT, and all copies  thereof,  shall be returned
     to the General Partners.

          (h)  Counterparts.  To  facilitate  execution,  this  Agreement may be
     executed in as many counterparts as may be required; it shall be sufficient
     that the signature of, or on behalf of, each party,  or that the signatures
     of the  persons  required  to bind any  party,  appear  on one or more such
     counterparts.  All  counterparts  shall  collectively  constitute  a single
     agreement.

          (i)  Notices. All notices, requests, consents and other communications
     hereunder  shall be in writing and shall be  delivered by hand or mailed by
     first-class registered or certified mail, return receipt requested, postage
     prepaid or delivered by commercial  courier,  telecopy or overnight courier
     (e.g., Federal Express) against receipt, to the addresses indicated below:

               (i)  if to FWRLP:

                    First Washington Realty Limited Partnership
                    4350 East-West Highway, Suite 400
                    Bethesda, MD  20814
                    Attn:  William J. Wolfe
                           Jeffrey S. Distenfeld, Esq.
                    Telecopy: (301) 907-4911

               (ii) if to Contributors or the General Partners:

                    Donald Shooster

                                      -33-

<PAGE>

                    Shooster Properties
                    555 City Avenue
                    Suite 1170
                    Bala Cynwyd, PA 19004
                    Telecopy: (610) 668-2243

                    with a copy to:

                    Stanley Kull, Esquire
                    Saul, Ewing, Remick & Saul
                    3800 Centre Square West
                    Philadelphia, PA  19102
                    Telecopy: (215) 972-1857

          Such  notice  shall be  deemed  given on the  date of  receipt  by the
     addressee or the date receipt would have been  effectuated if delivery were
     not refused.  Each party may  designate a new address by written  notice to
     the other in accordance  with this Section  21(i).  Any notice  required or
     permitted to be given by or on behalf of the  Contributors  hereunder shall
     be  effective  if such  notice is  executed  by at least one of the General
     Partners.

          (j)  Further  Assurances.  Contributors  and FWRLP  agree to  execute,
     acknowledge  and deliver any further  agreements,  documents or instruments
     that are  reasonably  necessary or desirable to carry out the  transactions
     contemplated by this Agreement.

          (k)  Business Days. A "business day" shall be Mondays through Fridays,
     less and  excepting  all  legal  holidays  observed  by the  United  States
     Government or the  Government of the State of Maryland.  Any date specified
     in  this  Agreement  which  does  not  fall  on a  business  day  shall  be
     automatically extended until the first business day after such date.

          (i)  Time of the Essence. Time is of the essence in the performance of
     all obligations under this Agreement.

                                      -34-

<PAGE>

          IN WITNESS WHEREOF, the parties hereto have executed this Contribution
     Agreement as of the day and year first written above.

                                        FWRLP:

                                        FIRST WASHINGTON REALTY
                                        LIMITED PARTNERSHIP

                                        By: First Washington Realty Trust, Inc.,
ATTEST:                                     Its general partner


                                            By: /s/
- -----------------------------------             --------------------------------
[Assistant Secretary]                           William J. Wolfe
                                                President
[Corporate Seal]
                                        Date of execution: October 2, 1996

WITNESS:                                CONTRIBUTORS:


                                                /s/
- -----------------------------------     --------------------------------
                                        ISADORE SHOOSTER


                                                /s/
- -----------------------------------     --------------------------------
                                        HARRY SHOOSTER


                                                /s/
- -----------------------------------     --------------------------------
                                        DONALD SHOOSTER


                                                /s/
- -----------------------------------     --------------------------------
                                         DAVID SHOOSTER


                                                /s/
- -----------------------------------     --------------------------------
                                        DANIEL SHOOSTER


                                                /s/
- -----------------------------------     --------------------------------
                                        MYRA GERSON


                    [Signatures continued on Following Page]

                                      -35-

<PAGE>

                    [Signatures continued from Previous Page]


                                        RICHARD and HELAINE GORDON
                                        (Husband and Wife)


                                        By:     /s/
- -----------------------------------         --------------------------------- 
                                            RICHARD GORDON


                                        By:     /s/
- -----------------------------------         ---------------------------------
                                            HELAINE GORDON


                                        DAVID AND MICHELE SALAND
                                        (Husband and Wife)


                                        By:     /s/
- -----------------------------------         ---------------------------------
                                            DAVID SALAND


                                        By:     /s/
- -----------------------------------         ---------------------------------
                                            MICHELE SALAND


                                        FAIRLESS HILLS S.C. ASSOCIATES


                                        By:     /s/
- -----------------------------------         ---------------------------------
                                            Name:
                                            Title:

                                        Date of execution:                , 1996
                                                          ----------------

                                      -36-

<PAGE>

     First Washington  Realty Trust, Inc. joins herein solely for the purpose of
making the representations, warranties and covenants contained in Sections 8(a),
8(b), 8(e), 8(f), 8(g), 11, 18 and 21(g) hereof.


                                        FIRST WASHINGTON REALTY
WITNESS:                                TRUST, INC.



                                        By: /s/
- -----------------------------------         --------------------------------
                                            William J. Wolfe
                                            President

                                        Date of execution: October 2, 1996







                                      -37-

<PAGE>

                          ACKNOWLEDGE BY TITLE COMPANY


     The undersigned Title Company executes this  Contribution  Agreement solely
to  acknowledge  receipt of the Deposit  pursuant  to  Paragraph 3 hereof and to
evidence its  agreement  to serve as escrow  agent  pursuant to the terms of the
foregoing Agreement.


WITNESS:                                COMMERCIAL SETTLEMENTS, INC.



                                        By: /s/
- -----------------------------------         --------------------------------
                                            Gerald R. Perras
                                            President

                                        Date: October 23, 1996







                                      -38-

<PAGE>

                                LIST OF EXHIBITS


EXHIBIT A.     Legal Description of Land              Recitals

EXHIBIT B.     Leases and Rent Schedule               Section 6(d)

EXHIBIT C.     Service Contracts                      Section 6(e)

EXHIBIT D.     Violations                             Section 6(c)

EXHIBIT E.     Insurance List                         Section 6(g)

EXHIBIT F.     Form of Tenant Estoppel                Section 6(i)

EXHIBIT F-1.   Tenant Estoppels                       Section 8(a)(viii)

EXHIBIT G.     Litigation                             Section 6(k)

EXHIBIT H.     Operating Statements and Budget        Section 6(r)

EXHIBIT I.     Personal Property                      Section 6(t)

EXHIBIT J.     Permitted Exceptions                   Section 9(a)(iii)(B)

EXHIBIT K.     Registration Rights Agreement          Section 18

EXHIBIT L.     Confidential Information Statement     Section 8(c)

EXHIBIT M.     Form of Allocation Letter              Section 8(i)

EXHIBIT N.     Mortgage                               Section 2(c)

EXHIBIT O.     Note                                   Section 2(c)

EXHIBIT P.     Partnership Agreement                  Section 6(a)

EXHIBIT Q.     Contributed and Retained Interests     Section 5(c), 19

EXHIBIT R.     Illustration of Section 20             Section 20


  [Contributors and FWRLP to Attach Foregoing at Acceptance of this Agreement]


<PAGE>

               
                                   EXHIBIT A

                            LEGAL DESCRIPTION OF LAND


<PAGE>



                                    EXHIBIT B

                            LEASES AND RENT SCHEDULE


<PAGE>



                                    EXHIBIT C

                                SERVICE CONTRACTS


<PAGE>



                                    EXHIBIT D

                                   VIOLATIONS

                                      NONE


<PAGE>



                                    EXHIBIT E

                                 INSURANCE LIST


<PAGE>



                                    EXHIBIT F
                             Form of Tenant Estoppel

                              ESTOPPEL CERTIFICATE

                                                                           , 199
First Washington Realty Limited Partnership
4350 East-West Highway, Suite 400
Bethesda, MD 20852

         Re:      [Name of Shopping Center]
                  Lease dated ________, 19___, with [name of Tenant]

Gentlemen:

         Please be advised that the  undersigned  tenant hereby  certifies as of
the date hereof as follows with respect to the Lease:

Name of Tenant:

Description of Leased Premises:

Date of Commencement of Lease:

Date of Termination of Lease:

Options to Renew:

Base Rental:  Annual Rental of $              , payable monthly in advance.
                               ---------------

Real Estate Tax Charges: pro rata: ___ yes ___ no.  ( $_________________ payable
monthly in advance)

Percentage Rent:  ____% of Gross Receipts over $___________

Common Area Maintenance Charges:  pro rata: ___ yes ___ no.  ($_________
payable monthly in advance)

Tenant in possession of the premises under the Lease?:  Yes

The Lease is unmodified  and in full force and effect except for  modifications,
listed by number and date on Exhibit A attached hereto.

Amount of rent paid in advance:  $

Amount of Security Deposit:  $

Compliance with Construction Requirements:  Landlord has complied with all

                                       -i-

<PAGE>

construction  requirements of Tenant,  and Tenant has accepted all of the leased
premises under the Lease.

Tenant has not made any claims  against  Landlord  and has no  knowledge  of any
uncured  default on the part of Landlord  (If there is  knowledge of any uncured
default, please note and attach separate sheet).

Tenant's  Right to  Purchase:  Tenant  has no option or right in the nature of a
right of first  refusal to purchase  or  otherwise  acquire any  interest in the
leased premises.

Tenant's Right of Premature  Termination or Option to Renew: Tenant has no right
to  premature  termination  and no right or option  to renew or extend  the term
beyond  its  present  term and no option to lease  additional  space,  except as
expressly set forth in the Lease.

In the event of  foreclosure,  Tenant  agrees to attorn to the  purchaser of the
leased premises at the foreclosure sale.

                                                     TENANT:




                                                     By:
                                      Name:
                                     Title:


STATE OF                            )
                                    )  ss:
COUNTY OF                           )

         Signed and sealed in my presence this      day of             , 199   .
                                               ----        ------------     ---




                                  Notary Public
                                                     [SEAL]



My Commission Expires:



                                      -ii-

<PAGE>


                                   EXHIBIT F-1

                                TENANT ESTOPPELS


         o        Acme Markets                       30,000 s.f.
         o        TJ Maxx                            22,538 s.f.
         o        Pep Boys                            9,800 s.f.
         o        Rickels Home Center                20,000 s.f.
         o        Thrift Drug                         9,240 s.f.
         o        West Coast Video                    6,300 s.f.
                                                    ------------
                                                     97,878 s.f.

         o        Tenant's occupying at least 50% of
                  the remaining space at the Property.

                  [(153,979 s.f. - 97,878 s.f.) X 50% = 28,050 s.f.


                                      -iii-

<PAGE>


                                    EXHIBIT G

                                   LITIGATION

                                      NONE




<PAGE>



                                    EXHIBIT H

                         OPERATING STATEMENTS AND BUDGET




<PAGE>



                                    EXHIBIT I

                                PERSONAL PROPERTY

                                      NONE




<PAGE>



                                    EXHIBIT J

                              PERMITTED EXCEPTIONS




<PAGE>



                                    EXHIBIT K

                          REGISTRATION RIGHTS AGREEMENT




<PAGE>



                                    EXHIBIT L

                       CONFIDENTIAL INFORMATION STATEMENT




<PAGE>



                                    EXHIBIT M

                            FORM OF ALLOCATION LETTER




<PAGE>



                                    EXHIBIT N

                                    MORTGAGE




<PAGE>



                                    EXHIBIT O

                                      NOTE




<PAGE>



                                    EXHIBIT P

                              PARTNERSHIP AGREEMENT




<PAGE>



                                    EXHIBIT Q

                       CONTRIBUTED AND RETAINED INTERESTS


A.       First Closing:                    89% of the Partnership Interests.
         =============

                                           Percentage Interest     Percentage of
                                           in Partnership          Units Issued

         Isadore Shooster (Pennsylvania)

         Harvey Shooster (Florida)

         Donald Shooster (Pennsylvania)

         David Shooster (Pennsylvania)

         Daniel Shooster (Florida)

         Myra Gerson (Pennsylvania)

         Richard and Helaine Gordon (Delaware)

         David and Michele Saland (Pennsylvania)

         Fairless Hills S.C. Associates (Pennsylvania)


B.       Second Closing:                   11% of the Partnership Interests.
         ==============

                                           Percentage Interest     Percentage of
                                           in Partnership          Units Issued

         Isadore Shooster

         Harry Shooster

         Donald Shooster

         David Shooster

         Daniel Shooster




<PAGE>


                                    EXHIBIT R

                           ILLUSTRATION OF SECTION 20








                                                                   EXHIBIT 10.50

                         REAL ESTATE PURCHASE AGREEMENT


         THIS REAL ESTATE PURCHASE AGREEMENT is made and entered as the 15th day
of October, 1996, by and between (i) GRAYLYN SHOPPING CENTER ASSOCIATES, L.P., a
Delaware  limited  partnership  (hereinafter  referred to as "Seller")  and (ii)
FIRST  WASHINGTON  REALTY  LIMITED  PARTNERSHIP  or its  assignees  (hereinafter
referred to as "Purchaser").

                              W I T N E S S E T H:

         WHEREAS,  Seller is the record and beneficial owner of all that certain
real property  containing  acres and located in  Brandywine,  New Castle County,
Delaware,  as more  particularly  described  on Exhibit A attached  hereto  (the
"Land") together with a shopping center containing  approximately  65,746 square
feet as shown on  "Exhibit  A"  attached  hereto  and all  other  buildings  and
improvements  situated  thereon  (collectively,  the  "Building"),  all personal
property and fixtures located therein (the "Personalty"), and all appurtenances,
rights, easements,  rights-of-way,  tenements and hereditaments incident thereto
(the  "Additional  Property")  (the Land,  Building,  Personalty  and Additional
Property are hereinafter collectively referred to as the "Property"); and

         WHEREAS,  Purchaser  desires to purchase the  Property  from Seller and
Seller desires to sell and transfer the same to Purchaser.

         NOW, THEREFORE, for and in consideration of the premises and the mutual
covenants  and  agreements  herein  contained  and for other  good and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

         1. Purchase and Sale. Purchaser agrees to buy and Seller agrees to sell
and convey the Property for and in  consideration of the purchase price and upon
the terms and conditions set forth herein.

         2. Purchase  Price.  The purchase price for the Property (the "Purchase
Price") shall be Seven  Million Two Hundred  Thousand  Dollars  ($7,200,000.00),
payable at Closing (as hereinafter defined) in cash, cashier's check,  certified
check or bank wire transfer.

         3. Deposit.

                  (a)  Within  three  (3) days  after  the date of  delivery  to
Purchaser of an original of this  Agreement  executed by Seller,  together  with
completed  Exhibits  hereto  (the  date of such  delivery  by  Seller  being the
"Acceptance  Date"),  Purchaser shall deliver to Commercial  Settlements,  Inc.,
1413 K Street,  N.W.,  Washington,  DC 20005 (the  "Title  Company"),  as escrow
agent, a deposit (the "Initial Deposit") of One Hundred

                                       -1-

<PAGE>



Thousand  Dollars  ($100,000.00)  by a check  payable to the Title  Company.  If
Purchaser shall fail to deliver the Initial Deposit when required to do so, this
Agreement shall become null and void and the parties hereto shall be relieved of
all further liability and obligation to each other.

                  (b)  Within  three (3) days  after the end of the  Feasibility
Period (as  defined  in Section  13(b)),  Purchaser  shall  deliver to the Title
Company,  as escrow agent, an additional  deposit (the "Additional  Deposit") of
Fifty Thousand Dollars ($50,000.00) by check payable to the Title Company.

                  (c) The Initial Deposit and Additional Deposit and all accrued
interest thereon are hereinafter referred to collectively as the "Deposit".  The
Title Company will  immediately  provide Seller with written evidence of receipt
of  such   Deposit.   The  Title   Company   shall   place  the  Deposit  in  an
interest-bearing  account  within  three  (3) days  after  the  date of  receipt
thereof,  and interest on the Deposit  shall accrue to the benefit of Purchaser.
The  Deposit  shall be held by the  Title  Company  pursuant  to the  terms  and
conditions of this Agreement.

                  (d) In the event that, at any time prior to Closing, Seller or
Purchaser  provides Title Company with a certification (a copy of which shall be
delivered contemporaneously to the other party) that the Seller or Purchaser, as
the case may be,  is  entitled  to the  Deposit  pursuant  to the  terms of this
Agreement,  Title  Company  shall deliver the Deposit to such party within seven
(7) business days after receipt of said notice,  unless the other party disputes
such  certification by written notice to Title Company (a copy of which shall be
delivered  contemporaneously  to the  other  party)  delivered  within  five (5)
business days of Title Company's receipt of the initial  certification.  In such
event, Title Company shall hold the Deposit pending resolution of such dispute.

                  (e) The  parties  acknowledge  that  Title  Company  is acting
solely as a stakeholder at their request and for their  convenience,  that Title
Company shall not be deemed to be the agent of either of the parties,  and Title
Company  shall not be liable to either of the parties for any act or omission on
its part unless  taken or suffered in bad faith,  in willful  disregard  to this
Agreement or involving gross negligence.  Seller and Purchaser shall jointly and
severally  indemnify and hold Title Company harmless from and against all costs,
claims  and  expenses,   including  reasonable   attorneys'  fees,  incurred  in
connection with the performance of Title Company's duties hereunder, except with
respect to actions or omissions taken or suffered by Title Company in bad faith,
in willful disregard of this Agreement or involving gross negligence on the part
of Title Company.



                                       -2-

<PAGE>



         4.  Closing.  Except  as  otherwise  provided  in this  Agreement,  the
purchase and sale  contemplated  herein shall be  consummated  at the "Closing",
which shall take place on the date (the "Closing  Date")  specified by Purchaser
on not less than ten (10) days notice to Seller,  provided that the Closing Date
shall not be later than sixty (60) days after the end of the Feasibility  Period
(as defined and described in Section 13(b) hereof). The Closing shall take place
at the offices of the Purchaser,  or at such other place as may mutually  agreed
upon by Seller and Purchaser and in no event shall occur prior to 1/1/97.

         5.  Representations  and  Warranties  of  Seller.  In order  to  induce
Purchaser  to enter into this  Agreement  and to purchase the  Property,  Seller
hereby makes the  following  representations  and  warranties,  each of which is
material and shall, together with all covenants,  agreements and indemnities set
forth in or made pursuant to this Agreement,  survive  Closing,  notwithstanding
any investigation at any time made by or on behalf of Purchaser:

                  (a) Authority of Seller.  Seller is a limited partnership duly
organized  and  existing  and in good  standing  under  the laws of the State of
Delaware.  Seller  has all  necessary  power  and  authority  and has  taken all
necessary  partnership or corporate action to execute,  deliver and perform this
Agreement and consummate all of the transactions contemplated by this Agreement.
This  Agreement  is the valid and  binding  obligation  of  Seller,  enforceable
against it in accordance with its terms.

                  (b) Title. Seller is the sole owner of fee simple title to the
Property with the authority to sell and convey the Property to Purchaser without
the consent of any other party,  and such title is marketable and good of record
and  free  and  clear  of  all  liens,  encumbrances,   covenants,   conditions,
restrictions  and  other  matters  affecting  title,  except  for the  Permitted
Exceptions (as defined in Section 8(a)(iii)).

                  (c)  Compliance  with  Existing  Laws. To the best of Seller's
knowledge,  Seller is not in violation  of, and has complied  with,  any and all
applicable  building,  zoning,  environmental or other  ordinances,  statutes or
regulations  of any  governmental  agency,  in  respect to the  ownership,  use,
maintenance, condition and operation of the Property or any part thereof. To the
best of Seller's knowledge, Seller possesses all licenses, certificates, permits
and  authorizations  necessary  for the use and operation of the Property in the
manner in which it is  currently  being  operated by Seller,  and the  requisite
certificates  of the fire  marshalls  or board of fire  underwriters  have  been
issued for the Property. To the best of Seller's knowledge, the Building and all
related facilities are now in conformance with all applicable zoning laws and no
variance, exception or other modification of such laws was necessary in order to
authorize the use or occupancy of any portion thereof.



                                       -3-

<PAGE>



                  (d) Leases.  True,  correct and complete  copies of all of the
leases of the Property and any amendments thereto  (collectively,  the "Leases")
have been delivered to Purchaser.  Attached hereto as Exhibit B is a description
of all of the Leases and a current rent schedule ("Rent Schedule")  covering the
Leases. There are no leases or tenancies of any space in the Property other than
those set forth in Exhibit B or any subleases or subtenancies  unless  otherwise
noted  therein.  Except as otherwise set forth in Exhibit B or elsewhere in this
Agreement:

                           (i) The  Leases  are in full  force  and  effect  and
                  constitute a legal, valid and binding obligation of Seller and
                  are assignable by Seller to Purchaser;

                           (ii)  no  tenant  has  an  option  to  purchase   the
                  Property;

                           (iii) no  renewal  or  expansion  options  have  been
                  granted to the tenants, except as provided in the Leases;

                           (iv) to the best of Seller's knowledge, Seller is not
                  in default under the Leases;

                           (v) the  rents  set  forth on the Rent  Schedule  are
                  being collected on a current basis and there are no arrearages
                  in  excess  of one  month  nor has any  tenant  paid any rent,
                  additional  rent or other charge of any nature for a period of
                  more than thirty (30) days in advance;

                           (vi) all work for tenant  alterations  and other work
                  or materials  contracted for by Seller and any tenant has been
                  completed  by  Seller,  and all work and  materials  have been
                  fully paid for;

                           (viii)  Seller  has not sent  written  notice  to any
                  tenant claiming that such tenant is in default,  which default
                  remains  uncured,  and to the best of Seller's  knowledge,  no
                  tenant is in default under its Lease;

                           (ix)  no  action  or  proceeding  instituted  against
                  Seller by any tenant is presently pending in any court; and

                           (x) there are no security  deposits  other than those
                  set forth in Exhibit B.

                  (e)  Service  Contracts.  Attached  hereto  as  Exhibit C is a
complete  and  correct  list of all  contracts  or  agreements  relating  to the
management,  leasing,  operation,  maintenance  or repair of the  Property  (the
"Service  Contracts").  True and correct copies of all of the Service  Contracts
have been delivered to Purchaser. No

                                       -4-

<PAGE>



Service Contract which Purchaser  agrees to assume will be terminated,  amended,
modified or  supplemented  prior to the Closing Date without  Purchaser's  prior
written approval.

                  (f) Tax  Bills.  Attached  hereto  as  Exhibit  D are true and
correct  copies of tax bills issued by any  applicable  federal,  state or local
governmental  authority  to Seller  with  respect to the  Property  for the most
recent past and current tax years, and any new assessment  received with respect
to a current or future tax year.

                  (g)  Insurance.  The  Property is insured for its  replacement
value  against loss or damage  sustained as a result of fire or other  casualty.
Attached  hereto as  Exhibit E are  copies of all  hazard,  liability  and other
insurance   certificates  presently  affording  coverage  with  respect  to  the
Property. Seller shall maintain in full force and effect all such policies until
the Closing Date and shall cause its insurer to name  Purchaser as an additional
insured  as a  contract  party on its  rent  loss  policy  with  respect  to the
Property.

                  (h)  Condition.  Possession of Property  shall be delivered to
Purchaser  at  Closing  in  "as  is,  where  is"  condition  as of the  date  of
Purchaser's execution of this Agreement. Seller has no knowledge of any material
defect in the condition of the Property,  the structural elements thereof or the
mechanical systems therein.

                  (i) Tenant  Estoppel.  Seller  represents and warrants that it
shall use its best efforts to obtain and deliver to Purchaser within thirty (30)
days after the Acceptance  Date, a tenant  estoppel  letter in the form attached
hereto as Exhibit F (or such other  customary  form as  reasonably  required  by
Purchaser's  mortgage  lender within 30 days after  delivery of such document to
Seller)  from each of the tenants of the  Property.  Seller  hereby  agrees that
Purchaser  shall have full  participation  in connection with the procurement of
said tenant estoppel letter(s).

                  (j)  Condemnation  Proceedings.  No  condemnation  or  eminent
domain proceedings are pending or, to the best of Seller's knowledge, threatened
against the Property or any part thereof,  and Seller has made no commitments to
and has  received  no  notice,  oral or  written,  of the  desire of any  public
authority  or other  entity  to take or use the  Property  or any  part  thereof
whether  temporarily  or  permanently,  for easements,  rights-of-way,  or other
public or quasi-public purposes.

                  (k)  Litigation.  No  litigation is pending or, to the best of
Seller's  knowledge,  threatened,  including  administrative  actions  or orders
relating to governmental regulations, affecting the Property or any part thereof
or Seller's right to sell the Property.



                                       -5-

<PAGE>



                  (l) No Defaults.  Neither the execution of this  Agreement nor
the  consummation of the  transactions  contemplated  hereby will to the best of
Seller's  knowledge:  (i)  conflict  with,  or result in a breach of, the terms,
conditions or provisions  of, or  constitute a default  under,  any agreement or
instrument  to which Seller is a party or by which the  Property is bound,  (ii)
violate any restriction,  requirement, covenant or condition to which the Seller
is subject or by which the  Property is bound,  (iii)  constitute a violation of
any applicable code,  resolution,  law, statute,  regulation,  ordinance,  rule,
judgment, decree or order, or (iv) result in the cancellation of any contract or
lease pertaining to the Property.

                  (m) Entrances. To the best of Seller's knowledge, all driveway
entrances to the Land are permanent, and no special access or other permits from
governmental authorities or from any private parties are required to operate and
maintain such driveway entrances.  To the best of Seller's knowledge,  access to
any portion of the Land is not obtained from adjoining  public roads by means of
easements,  rights-of-way  or licenses  across  lands or premises  not  included
within the Property.

                  (n) Separate Tax Lot and Subdivision.  To the best of Seller's
knowledge,  the Land is the subject of a separate  subdivision,  and the Land is
assessed for tax purposes as a separate and distinct parcel.

                  (o) Hazardous Waste. Except as otherwise disclosed in "Exhibit
F-1",  Seller has no knowledge of any discharge,  spillage,  uncontrolled  loss,
seepage or  filtration  (a "Spill")  of oil,  petroleum  or chemical  liquids or
solids, liquid or gaseous products or any hazardous waste or hazardous substance
(as  those  terms  are  used  in  the  Comprehensive   Environmental   Response,
Compensation  and Liability Act of 1980, as amended,  the Resource  Conservation
and Recovery Act of 1976, as amended, or in any other applicable federal,  state
or local laws, ordinances, rules or regulations relating to protection of public
health,  safety or the  environment,  as such laws may be  amended  from time to
time) at, upon,  under or within the Land or any contiguous real estate.  Seller
has not  caused  or  permitted  to  occur,  and  shall  not  permit to exist any
condition  which  may cause a Spill at,  upon,  under or within  the Land or any
contiguous  real  estate.  To  the  best  of  Seller's  knowledge,  there  is no
proceeding or action pending or threatened by any person or governmental  agency
regarding the environmental  condition of the Property.  The Building is totally
free of asbestos.

                  (p)  Certificates  of Occupancy.  Attached hereto as Exhibit G
are true and correct  copies of the  certificates  of  occupancy  for all of the
Property. Seller will not amend such certificates and will maintain them in full
force and effect.

                  (q) Licenses  and Permits.  All licenses and permits have been
issued to Seller by all applicable governmental  authorities which are necessary
for the ownership,  management  and operation of the Property (the  "Licenses").
Seller has

                                       -6-

<PAGE>



received  no notice,  nor has any  knowledge,  that it is lacking  any  required
permit or license.

                  (r)  Operating  Statements.  Attached  hereto as Exhibit H are
true and correct  operating  statements of the Property for 1993, 1994, 1995 and
the indicated portion of 1996. These statements were prepared in accordance with
generally accepted accounting  principles  consistently applied except as noted.
There has been no adverse change in the Property or the operation  thereof which
would materially  adversely affect the economic condition of the Property.  Also
attached  as Exhibit H is a copy of the 1996  operating  budget  detailed  as to
amounts by month and operating department in reasonably sufficient detail.

                  (s) Utilities.  To the best of Seller's  knowledge,  adequate,
usable public sewers,  public water  facilities,  gas and electrical  facilities
necessary  to the  operation  of the  Property  are  installed  in and are  duly
connected to the  Property and can be used without any charge  except the normal
deposits, if any, and usual metered utility charges and sewer charges.

                  (t) Personal Property. Attached hereto as Exhibit I is a true,
correct and complete inventory of all personal property  ("Personal  Property"),
if any, used in the management, maintenance and operation of the Property (other
than trade fixtures or personal property of tenants).

                  (u) Leasing  Commissions.  There are, and at Closing shall be,
no outstanding or contingent leasing commissions or fees payable with respect to
the Property.

                  (v) Flood Plain. To the best of Seller's  knowledge,  the Land
is not located in a flood plain.

         6.  Obligations of Seller Pending  Closing.  From and after the date of
this Agreement through the Closing Date, Seller covenants and agrees as follows:

                  (a) Maintenance  and Operation of Premises.  Seller will cause
the Property to be maintained in its present  order and  condition,  normal wear
and tear  excepted,  and will cause the  continuation  of the  normal  operation
thereof,  including the purchase and replacement of fixtures and equipment,  and
the  continuation of the normal practice with respect to maintenance and repairs
so that the Property will,  except for normal wear and tear, be in substantially
the same condition on the Closing Date as of the Acceptance Date.

                  (b) Licenses.  Seller shall use it best efforts to preserve in
force all Licenses and to cause those expiring to be renewed.

                                       -7-

<PAGE>



                  (c) Changes in Representations.  Seller shall notify Purchaser
promptly, and Purchaser shall notify Seller promptly, if either becomes aware of
any  occurrence  prior  to  the  Closing  Date  which  would  make  any  of  its
representations,  warranties  or  covenants  contained  herein  not  true in any
material respect.

                  (d) Obligations as to Leases. Except as set forth in Paragraph
11(e),  Seller shall not,  without  Purchaser's  prior written  consent,  amend,
modify,  renew or extend any Lease in any  respect  unless  required  by law, or
enter into new leases or  approve  any  assignment  of leases or  subletting  of
leased space,  or terminate any Lease.  Seller hereby further agrees that if any
space is vacant on the Closing Date, Purchaser shall accept the Property subject
to such  vacancy,  provided  that the  vacancy was not  permitted  or created by
Seller in violation of any  restrictions  contained in this Agreement.  Prior to
Closing,  Seller shall not apply all or any part of the security  deposit of any
tenant unless such tenant has vacated the Property.

         7.  Representations  and  Warranties of  Purchaser.  In order to induce
Seller to enter into this Agreement and to sell the Property,  Purchaser  hereby
makes the following  representations  and warranties,  each of which is material
and shall survive Closing, notwithstanding any investigation at any time made by
or on behalf of Seller:

                  (a) Authority of Purchaser. Purchaser is a limited partnership
duly  organized and existing and in good standing under the laws of the State of
Maryland.  Subject to the approval of the Board of Directors of FWRT,  Purchaser
has all  necessary  power and  authority  to execute,  deliver and perform  this
Agreement and consummate all of the transactions contemplated by this Agreement.
Subject to the approval of the Board of Directors of FWRT, this Agreement is the
valid and binding obligation of Purchaser,  enforceable against it in accordance
with its terms.

                  (b) No Defaults.  To the best of Seller's  knowledge,  neither
the  execution  of this  Agreement  nor  the  consummation  of the  transactions
contemplated  hereby  will:  (i)  conflict  with,  or result in a breach of, the
terms, conditions or provisions of, or constitute a default under, any agreement
or  instrument  to which  Purchaser is a party,  (ii)  violate any  restriction,
requirement,  covenant or condition to which the Purchaser is subject, and (iii)
constitute  a  violation  of any  applicable  code,  resolution,  law,  statute,
regulation, ordinance, rule, judgment, decree or order.

         8. Conditions Precedent to Closing.

                  (a)  It  shall  be  a  condition   precedent  of   Purchaser's
obligation to make a full  settlement  hereunder  that each and every one of the
following conditions shall exist on the Closing Date:



                                       -8-

<PAGE>



                           (i)   Representations   and   Warranties.    Seller's
                  representations  and  warranties  hereunder  shall be true and
                  correct in the same  manner and with the same effect as though
                  such representations and warranties had been made on and as of
                  the Closing.

                          (ii) Zoning.  No proceedings shall have occurred or be
                  pending  to  change,   redesignate   or  redefine  the  zoning
                  classification   of  the   Property  to  a  more   restrictive
                  classification   than   presently   exists   on  the  date  of
                  Purchaser's execution of this Agreement.

                          (iii)   Title.   Title  to  the   Property   shall  be
                  marketable, good of record, and insurable by the Title Company
                  at standard  rates or less,  pursuant to a full  coverage ALTA
                  Form-B (Rev. 1970 and 1984) owner's title insurance  policy in
                  the  amount  of  the  Purchase  Price  (or  an   unconditional
                  commitment therefor) without any exceptions ("Printed form" or
                  otherwise)  other  than  the  Permitted  Exceptions,   and  in
                  addition,   providing  affirmative  coverage  satisfactory  to
                  Purchaser  insuring  against any  mechanic's or  materialmen's
                  lien  arising from goods,  labor or materials  provided to the
                  Property prior to the Closing Date. The "Permitted Exceptions"
                  are:

                                    (A) the lien of current  real  estate  taxes
                           and special assessments not yet due and payable; and

                                    (B)  such  other   matters   which  are  not
                           unacceptable  to Purchaser  under this  subsection B.
                           Promptly   after  the  date  of   execution  of  this
                           Agreement  by  Seller,  Purchaser  shall  request  an
                           interim  title  binder  from the  Title  Company  and
                           within fifteen (15) days after receipt  thereof shall
                           notify  Seller  of all  exceptions  to  title  to the
                           Property which are unacceptable to Purchaser,  in its
                           sole discretion. Seller shall act diligently, and its
                           sole  expense,  to correct such  conditions  at least
                           thirty  (30) days  prior the  Closing  Date.  If such
                           conditions  are not  corrected  by  thirty  (30) days
                           prior to the Closing Date  hereunder,  Purchaser,  in
                           addition to any other rights it may have,  shall have
                           the right and option (i) to terminate this Agreement,
                           or (ii) to extend the  Closing  Date for a period not
                           to exceed  six (6)  months  until such time as Seller
                           has corrected such defects,  or (iii) to close on the
                           purchase of the  Property  and waive such  defects in
                           title. In the event of termination of this Agreement,
                           Seller  and  Purchaser   shall  be  relieved  of  all
                           liabilities  under  this  Agreement  and the  Deposit
                           shall be returned to Purchaser.


                                       -9-

<PAGE>



                          (iv) Existing  Mortgages.  Seller shall have delivered
                  to the  Title  Company  such  releases  or  other  instruments
                  necessary  to release of record and  beneficially  any and all
                  existing mortgages,  deeds of trust,  financing  statements or
                  other security documents affecting the Property (collectively,
                  the  "Existing  Mortgages")  or  assurances  that same will be
                  produced upon, and in return for,  payment of such obligations
                  at Closing.

                           (v) Employees.  Seller shall terminate the employment
                  of all persons employed in connection with the Property.

                          (vi)  Leasing   Brokerage   and  Property   Management
                  Agreements.  Seller shall have  terminated any and all leasing
                  brokerage and property  management  agreements with respect to
                  the Property  effective as of the Closing.  All responsibility
                  for dealings with any such  brokers,  including the payment of
                  any claims (if deemed  warranted by Seller)  shall be the sole
                  responsibility of Seller. Seller agrees that it will indemnify
                  and hold Purchaser, its successors,  assigns, partners, agents
                  and employees,  harmless against any such claims and/or losses
                  which might be incurred by such indemnitees in connection with
                  any additional and/or contingent  leasing  commissions or fees
                  or management fees. The provisions of this  subparagraph  (vi)
                  shall survive Closing.

                           (vii)  Performance  by  Seller.   Seller  shall  have
                  complied  with and not be in breach of any of its covenants or
                  obligations under this Agreement.

                        (viii) Tenant Estoppels. Purchaser shall have received a
                  tenant  estoppel  letter  substantially  in the form  attached
                  hereto as Exhibit F from each of the  tenants of the  Property
                  (or in such form as required by Purchaser's  mortgage lender),
                  confirming  the  information  set  forth in the Lease and Rent
                  Schedule  attached hereto as Exhibit B, and any  subordination
                  and attornment  agreements  required by  Purchaser's  mortgage
                  lender.

                          (ix) FWRT Board  Approval.  The Board of  Directors of
                  FWRT shall have approved this  Agreement and the  transactions
                  contemplated hereby. In the event that the aforesaid condition
                  is not  satisfied  by  the  end  of  the  Feasibility  Period,
                  Purchaser  may elect to  terminate  this  Agreement  by giving
                  Seller written notice thereof within one (1) day after the end
                  of the  Feasibility  Period in which event the Deposit and any
                  interest  thereon  shall be returned to Purchaser  and neither
                  party shall have any further obligations or liabilities to the
                  other.


                                      -10-

<PAGE>



                  (b) Failure of  Condition.  In the event of the failure by the
Closing Date of any  condition  precedent  set forth above,  except for the FWRT
Board  approval,  which shall be satisfied or waived by the first day  following
the Feasibility Period, then Purchaser,  at its sole election, may (a) terminate
this  Agreement,  in which event the Deposit and any interest  thereon  shall be
returned to Purchaser and, except as otherwise  provided in Paragraph 16 hereof,
neither party shall have any further obligations or liabilities to the other; or
(b)  proceed  to  Closing  and avail  itself of any  legal or  equitable  remedy
Purchaser  may have  except as to any  default  of Seller  waived in  writing by
Purchaser on or before the Closing Date,  and except as to any default of Seller
which is not a result of a material  misrepresentation,  fraud, wrongful refusal
to close or willful  misconduct of Seller which legal remedy  therefor  shall be
limited  to  specific  performance;  or (c)  extend  the  Closing  Date for such
reasonable  time period as may be determined  by Purchaser  (but in no event for
more than three (3)  months  from the  Closing  Date then in effect) in order to
permit the satisfaction of any condition precedent not so fulfilled.

         9. Seller's Deliveries.  Seller shall execute,  acknowledge and deliver
to Purchaser at the Closing the following documents, dated on the Closing Date:

                  (a)  a  special   warranty   deed,   in  form  and   substance
satisfactory  to Purchaser and Title Company,  conveying good and marketable fee
simple  title to the  Property,  free  and  clear  of all  liens,  encumbrances,
easements  and  restrictions  of every  nature and  description,  except for the
Permitted Exceptions;

                  (b) a bill of sale which shall convey to Purchaser  good title
to all the Personalty, free and clear of all liens and encumbrances;

                  (c)  an   affidavit   setting   forth  that  all  of  Seller's
representations  and warranties are true and correct in all material respects on
the Closing Date;

                  (d)  an  assignment  of  the  Leases  and  security  deposits,
together with all originally executed Leases, and the security deposits shall be
paid to Purchaser;

                  (e) an assignment of Licenses,  permits and Service Contracts,
if any,  which are to be assumed by Purchaser at Purchaser's  request,  together
with the originally executed Service Contracts which are to be assumed;

                  (f) a schedule  updating the Rent  Schedule and setting  forth
all arrearages in rents and all prepayments of rents;

                  (g) copies of books,  records,  operating  reports,  files and
other materials related to the ownership,  use and operation of the Property, to
the extent that any exist and are in the possession of Seller,  which obligation
shall survive Closing;

                                      -11-

<PAGE>



                  (h) Tenant estoppel letters and  subordination  and attornment
agreements  from each tenant of the Property  dated  within  thirty (30) days of
Closing to the extent and, in the form required by Purchaser's lender;

                  (i) an original letter executed by Seller advising the tenants
of the sale of the  Property to  Purchaser  and  directing  that rents and other
payments thereafter be sent to Purchaser or as Purchaser may direct;

                  (j)  possession of the Property in the  condition  required by
this Agreement, and the keys therefore;

                  (k) the  Certification  of  Non-foreign  Status as provided in
Treas. Reg.  1.1445-2T(b)(2)(iii)(B)  or in any other form as may be required by
the Internal Revenue Code or the regulations issued thereunder;

                  (l) such other  customary  items and  instruments  as shall be
required  by the Title  Company in  connection  with the  issuance  of its title
insurance policy to Purchaser pursuant to Section 8(a)(iii) (including customary
Seller's or owner's affidavit) or as shall be reasonably requested by counsel to
Purchaser and consistent with the terms of this Agreement;

                  (m) any and all  documents  necessary to release the letter of
credit and/or cash  constituting  the Deposit from escrow with the Title Company
and to have said letter of credit and/or cash returned to Purchaser; and

                  (n) any  other  documents  required  by this  Agreement  to be
delivered by Seller.

         10.  Purchaser's  Performance.  At  Closing,  simultaneously  with  the
deliveries of Seller  pursuant to the provisions of Paragraph 9, Purchaser shall
pay to Seller  the  Purchase  Price in the  manner  specified  in  Paragraph  2,
whereupon the Deposit,  and any interest accrued  thereon,  shall be returned to
Purchaser by the Title Company or, at the option of Purchaser,  shall be applied
against the payment of Purchase Price.

         11. Settlement Charges; Prorations and Adjustments. Purchaser shall pay
for the title examination,  the title insurance  premium,  notary fees and other
such charges  incident to Closing.  The cost of  preparation of the deed for the
Property shall be borne by Seller.  Any real estate  transfer and recording fees
and taxes and documentary  stamps in connection with this  transaction  shall be
borne  equally by Seller and by  Purchaser.  Purchaser and Seller shall each pay
its  own  legal  fees  related  to the  preparation  of this  Agreement  and all
documents required to settle the transaction contemplated hereby. In addition to
the foregoing, at the Closing, the following

                                      -12-

<PAGE>



adjustments  and  prorations  shall be computed  as of the Closing  Date and the
Purchase Price shall be adjusted to reflect such prorations, as follows:

                  (a) Taxes.  Real estate and personal  property  taxes shall be
apportioned as of the Closing Date.

                  (b)  Assessments.  All special  assessments  and other similar
charges  which have  become or may become a lien upon the  Property  or any part
thereof  at the  Closing  Date,  whether  or not same  are then  past due or are
payable thereafter (in installments or otherwise),  or which have been confirmed
by a public authority at the Closing Date, shall, at Purchaser's option,  either
be paid in full by Seller at the Closing or credited against the cash portion of
the Purchase Price and assumed by Purchaser.

                  (c) Rent.  Rent for the month of Closing  collected  by Seller
prior to  Closing.  If any tenant is in  arrears  in the  payment of rent on the
Closing Date, rents received from such tenant after the Closing shall be applied
in the following  order of priority:  (a) first,  to the payment of current rent
then due; (b) second,  to delinquent rent for any period after the Closing Date;
and (c) third,  to  delinquent  rent for any period  prior to the Closing  Date.
Purchaser  does not guarantee or undertake  any  obligation to sue or take other
action for  collection of arrearages in rents due from tenants as of the Closing
Date. If rents or any portion thereof  received by Seller or Purchaser after the
Closing  Date are payable to the other party by reason of this  allocation,  the
appropriate  sum, less a proportionate  share of any reasonable  attorneys' fee,
costs and expenses of  collection  thereof,  shall be promptly paid to the other
party, which obligation shall survive the Closing.

                           If any tenants are required to pay percentage  rents,
escalation  charges for real estate taxes,  operating  expenses,  cost-of-living
adjustments  or other charges of a similar nature  ("Additional  Rents") and any
Additional  Rents  are  collected  by  Purchaser  after  the  Closing  which are
attributable  in  whole or in part to any  period  prior  to the  Closing,  then
Purchaser  shall promptly pay to Seller  Seller's  proportionate  share thereof,
less a proportionate share of any reasonable attorneys' fees, costs and expenses
of  collection  thereof,  if and when the  tenant  paying  the same has made all
payments  of rents and  Additional  Rent then due to  Purchaser  pursuant to the
tenant's Lease, which obligation shall survive the Closing.

                  (d)  Miscellaneous.  All other  charges  and fees  customarily
prorated and adjusted in similar  transactions,  including utilities,  insurance
premiums and charges for Service Contracts to be assumed by Purchaser,  shall be
prorated as of the Closing Date. In the event that accurate prorations and other
adjustments  cannot be made at Closing  because current bills are not obtainable
or the amount to be adjusted is not yet ascertainable  (as, for example,  in the
case  of  utility  bills)  the  parties  shall  prorate  on the  best  available
information, subject to further adjustment promptly upon receipt of the

                                      -13-

<PAGE>



final bill or upon  completion  of final  computations.  Seller  agrees  that an
appropriate amount in respect of water consumption charges may be held in escrow
by the Title Company in connection with its issuance of a title insurance policy
to Purchaser.  Seller shall use its best efforts to have all utility meters read
on the Closing Date so as to accurately  determine its share of current  utility
bills.  If any claims or  liabilities  are  asserted at any time  subsequent  to
Closing  against  the  Property  or the  Purchaser,  which  were not taken  into
consideration for adjustment hereunder,  including without limitation, claims by
governmental agencies, and if such claims or liabilities are based upon or arise
out of any occurrence prior to Closing or any act or omission by Seller,  Seller
shall satisfy such claims or liabilities  and shall indemnify and hold Purchaser
harmless therefrom.

                  (e) Vacancy  Adjustments.  Seller acknowledges that the tenant
spaces at the Property  formerly  occupied by White  Robbins Real Estate  (2,800
square  feet at  $14.50/s.f.  NNN) and  Graylyn  Liquors  (1,600  square feet at
$17.00/s.f.  NNN) are vacant  (collectively  referred  to herein as the  "Vacant
Spaces").  Prior to Closing,  Seller shall use reasonable efforts to relet these
two (2) tenant  spaces at rents equal to or greater than the rents  reflected in
the parentheticals above (collectively referred to as the "Threshold Rents") and
shall  incur any and all  costs  and  expenses  associated  with such  reletting
(including  without  limitation  tenant  improvement  costs and  allowances  and
leasing commissions).  In the event that either or both of the Vacant Spaces are
leased prior to Closing at a rental rate less than the Threshold Rents set forth
herein,  Purchaser and Seller agree that the Purchase  Price shall be reduced by
an amount  based upon a ten  percent  (10%)  capitalization  rate for the income
differential  between the  Threshold  Rent(s) and the actual rent.  In the event
that either or both the Vacant Spaces are not leased prior to Closing, Purchaser
and Seller agree that the Purchase  Price shall be reduced by an amount equal to
one years' rent (using the  Threshold  Rents (and the NNN  pass-throughs))  plus
$10.00  per  square   foot  for  tenant   improvements/allowances   and  leasing
commissions, or, in the alternative at Seller's option, Seller may guarantee for
the one (1) year period after Closing the  Threshold  Rents  (including  the NNN
pass-throughs)  and tenant  improvement  and leasing  commissions  at $10.00 per
square foot for such unleased  vacant spaces by posting such amount in an escrow
account.

         12. Risk of Loss. The risk of loss or damage to the Property by fire or
other  casualty until  recordation  of the deed of conveyance  shall be borne by
Seller.  If prior to Closing (i) condemnation  proceedings are commenced against
all or any portion of the  Property,  or (ii) if the Property is damaged by fire
or other  casualty to the extent that the cost of repairing such damage shall be
One Hundred Thousand Dollars  ($100,000.00) or more, or (iii) if the Property is
damaged by an uninsured risk; or (iv) the Property becomes subject to litigation
which may deprive  Purchaser  of any  material  benefit to which it would become
entitled  pursuant to this Agreement,  then Purchaser shall have the right, upon
notice in writing to the Seller delivered within thirty (30) days after actual

                                      -14-

<PAGE>



notice  of such  condemnation  or fire  or  other  casualty  or  litigation,  to
terminate  this  Agreement,  and  thereupon  the parties  shall be released  and
discharged  from any further  obligations to each other and the discharged  from
any  further  obligations  to each other and the  Deposit  shall be  refunded to
Purchaser.  If Purchaser  does not elect to terminate  this  Agreement or in the
event of fire or other  casualty  not giving rise to a right to  terminate  this
Agreement by Purchaser, the Closing Date shall be postponed until not later than
sixty  (60)  days  following  the date (the  "Determination  Date") on which the
condemnation  becomes final or the amount, if any, of insurance proceeds payable
on account of such fire or other  casualty is determined  or such  litigation is
reduced to final  judgment or settled.  The Closing  shall be held after  thirty
(30) days and prior to sixty (60) days following the Determination  Date upon at
least ten (10) days prior  written  notice  from  Purchaser  to Seller,  and the
Purchaser  Price  shall not be reduced  except as  hereinafter  set  forth,  but
Purchaser  shall be entitled to an  assignment  of all of Seller's  share of the
proceeds of fire or other casualty insurance and rent insurance proceeds payable
with respect to the period after Closing or of the  condemnation  award,  as the
case may be,  and  Seller  shall have no  obligation  to repair or  restore  the
Property;  provided,  however,  that the  Purchase  Price shall be reduced by an
amount equal to the sum of (a) the  "deductible"  applied by Seller's  insurance
policy,  or (c) if Seller is  self-insured,  the cost of repairing  such damage.
Purchaser  shall have the right to participate in the negotiation and settlement
of any litigation, casualty or condemnation-related claim.

         13. Inspection of Property.

                  (a) Purchaser's Right of Inspection.  Purchaser shall have the
right, at its own risk, cost and expense, at any time or times prior to Closing,
to enter, or cause its agents or representatives to enter, upon the Property for
the  purpose of making  surveys,  or any tests,  investigations  and/or  studies
relating to the  Property or  Purchaser's  intended  acquisition  thereof  which
Purchaser deems appropriate, in its sole discretion, during reasonable hours and
upon reasonable  notice to Seller.  Purchaser shall further have complete access
to all  documentation,  agreements  and other  information  in the possession of
Seller  related to the  ownership,  use and  operation of the  Property,  to the
extent it is  readily  available  to  Seller,  and shall  have the right to make
copies of same.

                  (b) Feasibility Period. Any other provisions of this Agreement
to the contrary notwithstanding, Purchaser may, prior to the expiration of sixty
(60) days after the  Acceptance  Date (such 60-day period herein  referred to as
the  "Feasibility  Period"),  cause at Purchaser's  sole cost and expense,  such
boring,  engineering,  economic,  water,  sanitary and storm  sewer,  utilities,
topographic, structural,  environmental and other tests, investigations,  market
studies  and  other  studies  as  Purchaser  shall  elect.  Notwithstanding  the
preceding  sentence,  purchaser  shall not  initiate or perform  any  subsurface
environmental investigation without Seller's prior consent which consent

                                      -15-

<PAGE>



shall not be  unreasonably  withheld or  delayed.  In the event that any of such
tests,  investigations  and/or studies indicate, in Purchaser's sole discretion,
that  Purchaser's  plans for the Property would not be feasible,  then Purchaser
shall  have the  right,  at its sole  election  on or before the last day of the
Feasibility Period, to terminate this Agreement by giving written notice thereof
to Seller,  in which event this Agreement shall terminate,  the Deposit shall be
returned to Purchaser  and neither party shall have any further  liabilities  or
obligations to each other.  Purchaser  shall be liable for any damage to real or
personal  property  or  injuries  to persons  caused by  Purchaser's  actions in
studying the Property during the  Feasibility  Period,  and Purchaser  agrees to
indemnify Seller against any and all loss, cost,  expense,  damage and liability
incurred as a result thereof.  In the event  Purchaser,  in its sole discretion,
decides to terminate  this  Agreement,  Purchaser  agrees to provide Seller with
copies of those  materials,  studies and reports which  Purchaser has undertaken
during the  Feasibility  Period and which  Purchaser is authorized to provide to
Seller.

                  (c) Audit. Seller hereby agrees to allow its books and records
related to the  Property  to be audited  (at  Purchaser's  sole  expense)  by an
independent,  certified public accounting firm selected by Purchaser, and Seller
will  cooperate  and cause its  employees  and other agents to cooperate in such
auditing process. Purchaser shall provide Seller with prior notice of such audit
and execute a confidentiality agreement at Seller's request.

         14. Indemnifications.

                  (a)  Indemnification by Seller.  Seller hereby indemnifies and
agrees to defend and hold harmless  Purchaser and its partners and subsidiaries,
and  any  officer,  director,  employee  or  agent  of any of  them,  and  their
respective  successors  and  assigns,  from  and  against  any and  all  claims,
expenses,   costs,  damages,   losses  and  liabilities   (including  reasonable
attorneys'  fees)  which may at any time be  asserted  against  or  suffered  by
Purchaser or the  Property,  or any part  thereof,  whether  before or after the
Closing  Date,  as a result of, on account of or arising  from (a) any breach of
any covenant,  representation,  warranty or agreement on the part of Seller made
herein or in any instrument or document  delivered  pursuant to this  Agreement,
and/or (b) any obligation, claims, suit, liability, contract, agreement, debt or
encumbrance or other occurrence (other than encumbrances  expressly  approved by
Purchaser) created, arising or accruing prior to the Closing Date, regardless of
when asserted and relating to the Property or its operations.

                  (b) Seller's  Environmental  Indemnity.  For a period of three
(3) years from Closing,  Seller hereby indemnifies and agrees to defend and hold
harmless Purchaser and its partners and subsidiaries, and any officer, director,
employee or agent of any of them, and their  respective  successors and assigns,
from and  against  any and all  claims,  expenses,  costs,  damages,  losses and
liabilities (including

                                      -16-

<PAGE>



reasonable  attorneys'  fees)  which  may at any  time be  asserted  against  or
suffered by any indemnitee,  directly or indirectly, relating to the presence of
Hazardous  Materials  on the  Property at Closing,  or the removal of  Hazardous
Materials from the Property prior to Closing, including any claim as a result of
any  governmental  action,  action  by a third  party or  actions  taken by such
indemnitees  based upon advice of a  recognized  environmental  authority to the
effect  that  action  may  need to be  taken  to  avoid,  reduce  or  limit  any
indemnitees  exposure to liability or the risk of injury or damage of persons or
property.

                  (c) Indemnification by Purchaser. Purchaser hereby indemnifies
and agrees to defend and hold harmless Seller and its partners and subsidiaries,
and  any  officer,  director,  employee  or  agent  of any of  them,  and  their
respective  successors  and  assigns,  from  and  against  any and  all  claims,
expenses,   costs,  damages,   losses  and  liabilities   (including  reasonable
attorneys' fees) which may at any time be asserted against or suffered by Seller
as a result of, on account  of or arising  from (a) any breach of any  covenant,
representation, warranty or agreement on the part of Purchaser made herein or in
any instrument or document delivered pursuant to this Agreement,  and/or (b) any
obligation, claims, suit, liability, contract, agreement, debt or encumbrance or
other  occurrence  created,  arising  or  accruing  after the  Closing  Date and
relating to the Property or its operations.

         15.  Brokerage  Commission.  Purchaser  and Seller each  recognize  LRA
Realty  Advisors  (the  "Broker")  as the sole agent for this  transaction.  Any
commission due the Broker in connection with this  transaction  shall be paid by
Seller pursuant to a separate agreement with the Broker.  Purchaser shall not be
obligated to pay for any  commission or fee to the Broker.  Seller and Purchaser
represent  and warrant to each other that no other  brokerage fee or real estate
commission is or shall be due or owing in connection with this transaction,  and
Seller and Purchaser  hereby  indemnify and hold the other harmless from any and
all claims of any other  broker or agent so claiming  based on action or alleged
action of the other.

         16. Default Provisions; Remedies.

                  (a) Purchaser's  Default. If Purchaser fails to consummate the
purchase  and sale  contemplated  herein when  required to do so pursuant to the
provisions hereof, then the Title Company shall deliver the Deposit to Seller as
full and complete  liquidated  damages,  and as the exclusive and sole right and
remedy of Seller,  whereupon  this Agreement  shall  terminate and neither party
shall have any further obligations or liabilities to any other party.

                  (b)  Seller's  Default.  Except  for any  breaches  waived  in
writing by Purchaser, if Seller has breached any of its covenants or obligations
under this  Agreement  or has  failed,  refused or is unable to  consummate  the
purchase and sale

                                      -17-

<PAGE>



contemplated  herein by the Closing  Date or if any of the  representations  and
warranties  made by Seller under this Agreement shall be inaccurate or incorrect
in any  material  respect,  then  Purchaser  shall be entitled to (i) waive such
breach,  default or failure, (ii) extend the Closing for such reasonable time or
times as may be  necessary  in order to enable  Seller to  remedy  such  breach,
default or failure,  (iii)  terminate this Contract and obtain the return of the
Deposit, and/or (iv) as its sole and exclusive remedy,  institute proceedings in
any court of competent  jurisdiction to specifically  enforce the performance by
Seller  of the  terms of this  Agreement  (and if  Purchaser  is  successful  in
obtaining such specific performance, Seller shall indemnify Purchaser for all of
Purchaser's  costs  and  expenses,   including  without  limitation   reasonable
attorney's  fees and court costs).  Notwithstanding  the foregoing,  if Seller's
default is as a result of a material misrepresentation,  fraud, wrongful refusal
to close, or willful misconduct by Seller,  then Purchaser may also recover from
Seller the damages  actually  incurred by  Purchaser as a result of that default
including, but not limited to, reasonable attorney's fees.

         17.  Miscellaneous Provisions.

                  (a) Tax Deferred Like-Kind Exchange.

                           (i) Notwithstanding  anything contained herein to the
                  contrary,  in  accordance  with the terms  set  forth  herein,
                  Seller shall be  entitled,  at its option,  to  structure  the
                  transfer  of  the   Property  to   Purchaser   as  part  of  a
                  tax-deferred  "like-kind"  exchange  under Section 1031 of the
                  Internal Revenue Code of 1986. In this event,  Seller will not
                  receive  the  consideration  otherwise  contemplated  by  this
                  Agreement but will instead receive, in whole or in part, other
                  real estate.

                           (ii) If Seller  desires to effectuate a  tax-deferred
                  exchange as  aforesaid,  Seller shall so notify  Purchaser not
                  later than the date  which is ten (10) days prior to  Closing.
                  In this event,  Purchaser shall  nonetheless  receive title to
                  the Property at Closing and shall at Closing  provide only the
                  cash    consideration    contemplated   by   this   Agreement.
                  Furthermore, although Purchaser will reasonably cooperate with
                  Seller to help  Seller  accomplish  a  tax-deferred  like-kind
                  exchange,  by so  cooperating,  Purchaser shall incur no extra
                  expenses, no delays, and no extra risks. Furthermore,  neither
                  Purchaser   nor   Purchaser's    legal   counsel   makes   any
                  representations  or  warranties to Seller  concerning  the tax
                  consequences  of Seller's  actions in this regard.  Apart from
                  the obligation to provide the  consideration,  Purchaser shall
                  have no obligation or liability  whatsoever in connection with
                  the  like-kind  exchange and Seller shall  indemnify  and hold
                  Purchaser  harmless  from any damages,  liability  and claims,
                  including

                                      -18-

<PAGE>



                  reasonable  attorney's  fees, paid or incurred by Purchaser in
                  connection therewith.

                  (b) Completeness and  Modification.  This Agreement  (together
with  Exhibits  A to  I  attached  hereto)  with  respect  to  the  transactions
contemplated herein, and it supersedes all prior discussions,  understandings or
agreements between the parties.  This Agreement shall not be modified or amended
except by an instrument in writing signed by all of the parties hereto.

                  (c) Binding  Effect.  This Agreement shall be binding upon and
inure to the benefit of the parties hereto, and their respective  successors and
assigns.

                  (d) Assignment.  This Agreement shall be freely  assignable by
Purchaser, without the consent of Seller. This Agreement shall not be assignable
by Seller.

                  (e) Waiver;  Modification.  Failure by  Purchaser or Seller to
insist upon or enforce any of its rights hereto shall not constitute a waiver or
modification thereof.

                  (f)  Governing  Law. This  Agreement  shall be governed by and
construed under the laws of the State of Delaware.

                  (g) Headings.  The headings are herein used for convenience or
reference  only and shall not be deemed to vary the content of this Agreement or
the covenants,  agreements,  representations and warranties herein set forth, or
the scope of any provision hereof.

                  (h)  Continuing  Documentation  and  Access.  From  and  after
Closing,  Seller  shall  afford  Purchaser  reasonable  access  to any  and  all
information in its possession concerning the ownership, use and operation of the
Property  (including  the right to copy same at the  expense of  Purchaser)  for
purposes of any tax  examination or audit or other similar  purpose,  subject to
the agreements of Purchaser concerning confidentiality set forth herein.

                  (i) All Warranties Joint and Several. Each and every warranty,
covenant,  undertaking and agreement of Seller hereunder shall be deemed a joint
and several  warranty,  covenant,  undertaking  and agreement of each person and
entity collectively comprising the Seller.

                  (j) Counterparts.  To facilitate execution, this Agreement may
be executed in as many  counterparts as may be required;  it shall be sufficient
that the  signature of, or on behalf of, each party,  or that the  signatures of
the persons required

                                      -19-

<PAGE>



to bind any party,  appear on one or more such  counterparts.  All  counterparts
shall collectively constitute a single agreement.

                  (k)  Notices.  All  notices,  requests,   consents  and  other
communications  hereunder shall be in writing and shall be personally  delivered
or mailed by first-class registered or certified mail, return receipt requested,
postage  prepaid or  delivered  by  commercial  courier,  telecopy or  overnight
courier (e.g.,  Federal Express),  against receipt,  to the addresses  indicated
below:

                           (i)      if to Purchaser:

                                    First Washington Realty Limited Partnership
                                    4350 East-West Highway, Suite 400
                                    Bethesda, MD  20814
                                    Attn:  William J. Wolfe
                                    Telecopy:  (301) 907-4911

                                    with a copy to:

                                    Jeffrey S. Distenfeld, Esquire
                                    First Washington Realty Limited Partnership
                                    4350 East-West Highway, Suite 400
                                    Bethesda, MD  20814
                                    Telecopy:  (301) 907-4911

                          (ii)      if to Seller:

                                    Graylyn Shopping Center Associates, L.P.
                                    800 Delaware Avenue
                                    Wilmington, DE 19801
                                    Attn:   Ernest F. Delle Donne
                                    Telecopy:  (302) 652-7140

                                    with a copy to:

                                    J.P. Collins, Esq.
                                    Delle Donne & Associates, Inc.
                                    800 Delaware Avenue
                                    Wilmington, DE 19801
                                    Telecopy: (302) 652-7140



                                      -20-

<PAGE>



                           Such  notice  shall be  deemed  given  ont he date of
receipt by the  addressee or the date  receipt  would have been  effectuated  if
delivery  were not  refused.  Each party may  designate a new address by written
notice to the other in accordance with this Paragraph 17(k).

                  (l) Business Days. A "business  day" shall be Mondays  through
Fridays,  less and  expecting all legal  holidays  observed by the United States
Government  or the  Government of the State of Maryland.  Any date  specified in
this  Agreement  which  does not fall on a business  day shall be  automatically
extended until the first business day after such date.

         IN WITNESS  WHEREOF,  the parties hereto have executed this Real Estate
Purchase Agreement as of the day and year first written above.

                                   PURCHASER:

                                   FIRST WASHINGTON REALTY
                                   LIMITED PARTNERSHIP

                                   By:      First Washington Realty Trust, Inc.,
WITNESS:                                    Its general partner


- --------------------------                  By:  /s/
                                                 -------------------------------
                                                 Stuart D. Halpert
                                                 Chairman of the Board

                                    Date of execution by
                                    Purchaser:   May 6 , 1996

                                    SELLER:

                                    GRAYLYN SHOPPING CENTER
WITNESS:                            ASSOCIATES, L.P.


- --------------------------                 By:  /s/
                                                --------------------------------
                                                Name: Ernest F. Della Donne
                                                Title:    General Partner

                                     Date of execution by
                                     Seller:   October 15 , 1996


                                      -21-

<PAGE>



                          ACKNOWLEDGE BY TITLE COMPANY


         The  undersigned  Title  Company  executes  this Real  Estate  Purchase
Agreement  solely to acknowledge  receipt of the Deposit pursuant to Paragraph 3
hereof and to evidence its  agreement  to serve as escrow agent  pursuant to the
terms of the foregoing Agreement.

                                              COMMERCIAL SETTLEMENTS, INC.


                                              By:  /s/
                                                   -----------------------------
                                                   Name:
                                                   Title:

                                              Date:  October 18, 1996
                                                     ---------------------------


                                      -22-

<PAGE>



                                LIST OF EXHIBITS


EXHIBIT A.  Legal Description of Land                            Recitals

EXHIBIT B.  Leases and Rent Schedule                             Section 5(d)

EXHIBIT C.  Service Contracts                                    Section 5(e)

EXHIBIT D.  Tax Bills                                            Section 5(f)

EXHIBIT E.  Insurance Policies                                   Section 5(g)

EXHIBIT F.  Form of Tenant Estoppel                              Section 5(i)

EXHIBIT G.  Certificates of Occupancy                            Section 5(p)

EXHIBIT H.  Operating Statements and Operating Budget            Section 5(r)

EXHIBIT I.  Personal Property                                    Section 5(t)


          [Seller to Attach Foregoing at Acceptance of this Agreement]

                                      -23-

<PAGE>



                                    EXHIBIT A

                            LEGAL DESCRIPTION OF LAND

                                      -24-

<PAGE>



                                    EXHIBIT B

                            LEASES AND RENT SCHEDULE

                                      -25-

<PAGE>



                                    EXHIBIT C

                                SERVICE CONTRACTS

                                      -26-

<PAGE>



                                    EXHIBIT D

                                    TAX BILLS

                                      -27-

<PAGE>



                                    EXHIBIT E

                               INSURANCE POLICIES

                                      -28-

<PAGE>



                                    EXHIBIT F
                            [Form of Tenant Estoppel]

                              ESTOPPEL CERTIFICATE


                                                                    , 199





         Re:
                  Lease with [name of Tenant]

Gentlemen:

         Please be advised that the  undersigned  tenant hereby  certifies as of
the date hereof as follows with respect to the Lease:

Name of Tenant:

Description of Leased Premises:

Date of Commencement of Lease:

Date of Termination of Lease:

Options to Renew:

Base Rental:  Annual Rental of $              , payable monthly in arrears.
                               ---------------

Tax Adjustments:  $                payable monthly in arrears
                  ----------------

Percentage Rent:

Common Area Maintenance Charges:  $

Tenant in possession of the premises under the Lease?:  Yes

The Lease is unmodified  and in full force and effect except for  modifications,
listed by number and date on Exhibit A attached hereto.

Amount of rent paid in advance:  $

Amount of Security Deposit:  $

Compliance  with  Construction  Requirements:  Landlord  has  complied  with all
construction  requirements of Tenant,  and Tenant has accepted all of the leased
premises under the Lease.

                                       -i-

<PAGE>



Tenant has not made any claims  against  Landlord  and has no  knowledge  of any
uncured  default on the part of Landlord  (If there is  knowledge of any uncured
default, please note and attach separate sheet).

Tenant's  Right to  Purchase:  Tenant  has no option or right in the nature of a
right of first  refusal to purchase  or  otherwise  acquire any  interest in the
leased premises.

Tenant's Right of Premature  Termination or Option to Renew: Tenant has no right
to  premature  termination  and no right or option  to renew or extend  the term
beyond  its  present  term and no option to lease  additional  space,  except as
expressly set forth in the Lease.

Anything in the Lease to the  contrary  notwithstanding,  Tenant  agrees that it
will not  terminate  the Lease or withhold any rents due  thereunder  because of
Landlord's  default in the  performance  thereof  until  tenant has first  given
notice to Landlord and to the holder of any deed of trust  specifying the nature
of any such default by Landlord  and  allowing  the said holder,  at its option,
thirty (30) days after date of such notice to cure the default,  or a reasonable
period of time in addition  thereto if  circumstances  are such that the default
cannot be cured within a thirty (30) day period.

Tenant  agrees  to  subordinate  the  Lease to any  deed of trust on the  leased
premises.

In the event of  foreclosure,  Tenant  agrees to attorn to the  purchaser of the
leased premises at the foreclosure sale.

                                                     TENANT:

                                [Name of Tenant]


                                                     By:
                                      Name:
                                     Title:

STATE OF                            )
                                    )  ss:
COUNTY OF                           )

         Signed and sealed in my presence this      day of             , 199   .
                                               ----        ---------     ---




                                  Notary Public
                                                     [SEAL]

My Commission Expires:                           

                                      -ii-

<PAGE>



                                    EXHIBIT G

                            CERTIFICATES OF OCCUPANCY

                                      -iii-

<PAGE>



                                    EXHIBIT H

                    OPERATING STATEMENTS AND OPERATING BUDGET

                                      -iv-

<PAGE>


                                    EXHIBIT I

                                PERSONAL PROPERTY

                                       -v-



                                                                   EXHIBIT 10.51



                                                    October 3, 1996



VIA FEDERAL EXPRESS
Mr. Jeffrey Distenfeld
First Washington Realty Limited Partnership
4350 East-West Highway
Suite 400
Bethesda, Maryland 20814

      Re:   Four Mile Fork Shopping Center, Fredericksburg, Virginia
            --------------------------------------------------------

Dear Jeff:

         I am  returning  to you one  fully  executed  copy of the  Real  Estate
Purchase  Agreement dated October 3, 1996, along with two (2) additional copies.
The Agreement is being accepted by VOL Properties  Corporation  conditioned upon
your approval of the following modifications to the Agreement:

         1.       Seller has ordered and should be  receiving  shortly a Phase I
                  environmental study of the Property. A copy of that study will
                  be delivered to Purchaser on the  condition  that the contents
                  thereof  are not to be  disclosed  to any person  without  the
                  prior written consent of Seller.

                  Notwithstanding  any other provision to the contrary contained
                  in Section 13 or elsewhere in the  Agreement,  Purchaser  will
                  not perform any subsurface testing of the Property without the
                  prior written consent of Seller.

         2.       In Section 12 of the Agreement, on the second line, delete the
                  words  "recordation  of the deed of conveyance" and insert the
                  word "Closing."


<PAGE>


October 3, 1996
Page 2



         3.       In Section  17, on the third  line,  before  the word  "with",
                  insert the words "and the  letter  dated  October 3, 1996 from
                  Herbert J. Linn to Jeffrey  Distenfeld  constitute  the entire
                  agreement between the parties."

         4.       In Exhibit B to the Agreement,  Space 170-5043 correctly shows
                  monthly rental of $1,500.  However, the area should be reduced
                  to 2,000 square feet,  with the rent per square foot  adjusted
                  accordingly.  The additional 750 square feet represents  space
                  170-5045, which is vacant.

         If the foregoing is satisfactory, please sign and return a copy of this
at which time the  Agreement  shall be deemed to be binding on the  parties.  In
addition,  return a copy of the Agreement  after it has been signed by the Title
Company.

                                                     Very truly yours,

                                                           /s/
                                                     Herbert J. Linn


Agreed and Accepted this
4th day of October, 1996


 /s/
- ------------------------
Agent for Purchaser


HJL/cod
Enclosures
cc:      Herb Ehlers
         Jim Postweiler


<PAGE>

                         REAL ESTATE PURCHASE AGREEMENT


     THIS REAL ESTATE  PURCHASE  AGREEMENT is made and entered as the 3rd day of
October,  1996,  by and  between  (i) VOL  PROPERTIES  CORPORATION,  a  Delaware
corporation,  (hereinafter  referred to as "Seller")  and (ii) FIRST  WASHINGTON
REALTY  LIMITED  PARTNERSHIP  or  its  assignees  (hereinafter  referred  to  as
"Purchaser").

                              W I T N E S S E T H:

     WHEREAS, Seller is the record and beneficial owner of all that certain real
property  containing  10.339 acres and located in  Fredericksburg,  Spotsylvania
County,  Virginia,  as more particularly  described on Exhibit A attached hereto
(the "Land")  together with a shopping  center  commonly known as Four Mile Fork
Shopping Center containing approximately 96,720 square feet of net rentable area
and all other buildings and  improvements  situated thereon  (collectively,  the
"Building"),   all  personal   property  and  fixtures   located   therein  (the
"Personalty"),   and  all  appurtenances,   rights,  easements,   rights-of-way,
tenements and  hereditaments  incident thereto (the "Additional  Property") (the
Land, Building,  Personalty and Additional Property are hereinafter collectively
referred to as the "Property"); and

     WHEREAS,  Purchaser desires to purchase the Property from Seller and Seller
desires to sell and transfer the same to Purchaser.

     NOW,  THEREFORE,  for and in  consideration  of the premises and the mutual
covenants  and  agreements  herein  contained  and for other  good and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

     1.   Purchase and Sale.  Purchaser agrees to buy  and Seller agrees to sell
and convey the Property for and in  consideration of the purchase price and upon
the terms and conditions set forth herein.

     2.   Purchase Price.  The purchase  price for the Property  (the  "Purchase
Price") shall be Five Million Seven Hundred  Thousand  Dollars  ($5,700,000.00),
payable at Closing (as hereinafter defined) in cash, cashier's check,  certified
check or bank wire transfer.

     3.   Deposit.

          (a)  Within  one (1)  business  day  after  the  date of  delivery  to
     Purchaser of an original of this Agreement  executed by Seller (the date of
     such  delivery by Seller  being the  "Acceptance  Date"),  Purchaser  shall
     deliver to Commercial  Settlements,  Inc., 1413 K Street, N.W., Washington,
     DC 20005



<PAGE>

     (the "Title Company"),  as escrow agent, a deposit (the "Initial  Deposit")
     of  Seventy-five  Thousand  Dollars  ($75,000.00) by a check payable to the
     Title Company.  If Purchaser shall fail to deliver the Initial Deposit when
     required  to do so,  this  Agreement  shall  become  null  and void and the
     parties hereto shall be relieved of all further liability and obligation to
     each other.

          (b)  Within three (3) days after the end of the Feasibility Period (as
     defined in Section 13(b)), Purchaser shall deliver to the Title Company, as
     escrow  agent,  an  additional   deposit  (the  "Additional   Deposit")  of
     Seventy-five  Thousand  Dollars  ($75,000.00) by check payable to the Title
     Company.

          (c)  The Initial  Deposit and the  Additional  Deposit and all accrued
     interest therein are hereinafter referred to collectively as the "Deposit."
     The Title Company will immediately  provide Seller with written evidence of
     receipt of such  Deposit.  The Title  Company shall place the Deposit in an
     interest-bearing  account  within  three (3) days after the date of receipt
     thereof,  and  interest  on the  Deposit  shall  accrue to the  benefit  of
     Purchaser.  The Deposit shall be held by the Title Company  pursuant to the
     terms and conditions of this Agreement.

          (d)  In the event  that,  at any time  prior  to  Closing,  Seller  or
     Purchaser  provides  Title  Company with a  certification  (a copy of which
     shall be delivered contemporaneously to the other party) that the Seller or
     Purchaser,  as the case may be, is entitled to the Deposit  pursuant to the
     terms of this  Agreement,  Title  Company shall deliver the Deposit to such
     party within seven (7) business days after  receipt of said notice,  unless
     the other party  disputes  such  certification  by written  notice to Title
     Company (a copy of which shall be delivered  contemporaneously to the other
     party) delivered  within five (5) business days of Title Company's  receipt
     of the initial  certification.  In such event, Title Company shall hold the
     Deposit pending resolution of such dispute.

          (e)  The parties  acknowledge that Title Company is acting solely as a
     stakeholder at their request and for their convenience,  that Title Company
     shall not be deemed  to be the  agent of either of the  parties,  and Title
     Company  shall  not be  liable  to  either  of the  parties  for any act or
     omission  on its part unless  taken or  suffered  in bad faith,  in willful
     disregard  to this  Agreement  or involving  gross  negligence.  Seller and
     Purchaser  shall  jointly and  severally  indemnify  and hold Title Company
     harmless  from and  against  all  costs,  claims  and  expenses,  including
     reasonable  attorneys' fees, incurred in connection with the performance of
     Title  Company's  duties  hereunder,  except  with  respect  to  actions or
     omissions  taken or  suffered  by Title  Company in bad  faith,  in willful
     disregard of this  Agreement or involving  gross  negligence on the part of
     Title Company.

                                       -2-

<PAGE>

     4.  Closing. Except as otherwise  provided in this Agreement,  the purchase
and sale contemplated herein shall be consummated at the "Closing",  which shall
take place on the date (the "Closing  Date")  specified by Purchaser on not less
than ten (10) days notice to Seller, provided that the Closing Date shall not be
later than sixty (60) days after the end of the  Feasibility  Period (as defined
and  described in Section  13(b)  hereof).  The Closing  shall take place at the
offices of the Purchaser,  or at such other place as may mutually agreed upon by
Seller and Purchaser. Notwithstanding anything to the contrary contained herein,
if Closing  has not  occurred by  December  31,  1996 for any reason  whatsoever
(other than as a result of the default of  Seller),  then Seller  shall have the
right to terminate this  Agreement,  in which case the Deposit shall be returned
to Purchaser and neither party shall have any further liabilities or obligations
under this Agreement.

     5.  Representations  and Warranties of Seller. In order to induce Purchaser
to enter into this  Agreement and to purchase the Property,  Seller hereby makes
the  following  representations  and  warranties,  each of which is material and
shall,  together with all covenants,  agreements and indemnities set forth in or
made  pursuant  to  this  Agreement,   survive  Closing,   notwithstanding   any
investigation at any time made by or on behalf of Purchaser:

          (a)  Authority of Seller.  Seller is a corporation duly  organized and
     existing  and in good  standing  under the laws of the  State of  Delaware.
     Seller has all  necessary  power and  authority and has taken all necessary
     partnership  or  corporate  action to execute,  deliver  and  perform  this
     Agreement  and  consummate  all of the  transactions  contemplated  by this
     Agreement.  This  Agreement is the valid and binding  obligation of Seller,
     enforceable against it in accordance with its terms.

          (b)  Title.  Seller  is the  sole  owner  of fee  simple  title to the
     Property  with the  authority  to sell and convey the Property to Purchaser
     without the consent of any other party,  and such title is  marketable  and
     good of record  and free and clear of all liens,  encumbrances,  covenants,
     conditions,  restrictions and other matters affecting title, except for the
     Permitted Exceptions (as defined in Section 8(a)(iii)).

          (c)  Compliance with Existing Laws. To the best of Seller's knowledge,
     Seller  is not in  violation  of,  and  has  complied  with,  any  and  all
     applicable building, zoning, environmental or other ordinances, statutes or
     regulations of any governmental  agency, in respect to the ownership,  use,
     maintenance,  condition  and operation of the Property or any part thereof.
     To  the  best  of  Seller's  knowledge,   Seller  possesses  all  licenses,
     certificates,   permits  and  authorizations  necessary  for  the  use  and
     operation  of the  Property  in the manner in which it is  currently  being
     operated by Seller, and the requisite certificates of the fire marshalls or
     board of fire underwriters  have been issued for the Property.  To the best
     of Seller's  knowledge,  the Building and all related facilities are now in
     conformance with all applicable  zoning laws and no variance,  exception or
     other modification of such laws was necessary in order to authorize the use
     or

                                       -3-

<PAGE>

     occupancy of any portion thereof.

          (d)  Leases.  To the best of  Seller's  knowledge,  true,  correct and
     complete  copies of all of the leases of the  Property  and any  amendments
     thereto (collectively,  the "Leases") have been delivered to Purchaser.  To
     the  best  of  Seller's  knowledge,  attached  hereto  as  Exhibit  B  is a
     description  of  all of the  Leases  and a  current  rent  schedule  ("Rent
     Schedule")  covering the Leases. To the best of Seller's  knowledge,  there
     are no leases or tenancies  of any space in the  Property  other than those
     set forth in Exhibit B or any subleases or  subtenancies  unless  otherwise
     noted  therein.  Except as otherwise set forth in Exhibit B or elsewhere in
     this Agreement, to the best of Seller's knowledge:

               (i)   the Leases are in full  force and effect  and  constitute a
          legal,  valid and binding  obligation of Seller and are  assignable by
          Seller to Purchaser;

               (ii)  no tenant has an option to purchase the Property;

               (iii) no renewal or  expansion  options  have been granted to the
          tenants, except as provided in the Leases;

               (iv)  to the best of Seller's knowledge, Seller is not in default
          under the Leases;

               (v)  the rents set forth on the Rent Schedule are being collected
          on a current  basis and there are no arrearages in excess of one month
          nor has any tenant paid any rent,  additional  rent or other charge of
          any nature for a period of more than thirty (30) days in advance;

               (vi) all work for tenant  alterations and other work or materials
          contracted  for by Seller and any tenant has been completed by Seller,
          and all work and materials have been fully paid for;

               (viii) Seller has not sent written notice to any tenant  claiming
          that such tenant is in default,  which default remains uncured, and to
          the best of  Seller's  knowledge,  no tenant is in  default  under its
          Lease;

               (ix) no action or  proceeding  instituted  against  Seller by any
          tenant is presently pending in any court; and

               (x)  there are no security deposits other than those set forth in
          Exhibit B.

          (e)  Service Contracts.  To the best of Seller's  knowledge,  attached
     hereto as Exhibit C is a complete  and  correct  list of all  contracts  or
     agreements relating

                                       -4-

<PAGE>

     to  the  management,  leasing,  operation,  maintenance  or  repair  of the
     Property (the "Service Contracts"). To the best of Seller's knowledge, true
     and correct  copies of all of the Service  Contracts have been delivered to
     Purchaser.  No Service  Contract which  Purchaser  agrees to assume will be
     terminated,  amended,  modified  or  supplemented  after  the  end  of  the
     Feasibility Period without Purchaser's prior written approval.

          (f)  Tax Bills.  Attached  hereto as  Exhibit  D are true and  correct
     copies  of tax  bills  issued  by any  applicable  federal,  state or local
     governmental  authority to Seller with respect to the Property for the most
     recent past and current tax years,  and any new  assessment  received  with
     respect to a current or future tax year.

          (g)  Insurance.  The  Property  is insured for its  replacement  value
     against  loss or damage  sustained  as a result of fire or other  casualty.
     Seller shall  maintain in full force and effect all hazard,  liability  and
     other  insurance  policies  currently  in effect until the Closing Date and
     shall cause its insurer to name  Purchaser  as an  additional  insured as a
     contract party on its rent loss policy with respect to the Property.

          (h)  Condition. Possession of Property shall be delivered to Purchaser
     at Closing in "as is,  where is"  condition  as of the date of  Purchaser's
     execution  of this  Agreement.  Seller  has no  knowledge  (having  made no
     independent  investigations) of any material defect in the condition of the
     Property, the structural elements thereof or the mechanical systems therein
     (other  than  a  potential   roof  problem  which  has  been  disclosed  to
     Purchaser).

          (i)  Tenant Estoppel. Seller shall use commercially reasonable efforts
     to obtain and deliver to Purchaser after the  Feasibility  Period and prior
     to Closing, a tenant estoppel letter in the form attached hereto as Exhibit
     F (or such other form as required by Purchaser's mortgage lender) from each
     of the tenants of the Property.

          (j)  Condemnation  Proceedings.  No  condemnation  or  eminent  domain
     proceedings are pending or, to the best of Seller's  knowledge,  threatened
     against  the  Property  or  any  part  thereof,  and  Seller  has  made  no
     commitments to and has received no notice,  oral or written,  of the desire
     of any public  authority or other entity to take or use the Property or any
     part  thereof   whether   temporarily   or   permanently,   for  easements,
     rights-of-way, or other public or quasi-public purposes. Seller has made no
     independent  investigations  as to the matters contained on this subsection
     5.(j).

          (k)  Litigation.  No litigation is pending or, to the best of Seller's
     knowledge,  threatened, including administrative actions or orders relating
     to governmental regulations,  affecting the Property or any part thereof or
     Seller's right to sell the Property.

          (l)  No Defaults.  Neither the  execution  of this  Agreement  nor the
     consummation  of the  transactions  contemplated  hereby will: (i) conflict
     with, or result in

                                       -5-

<PAGE>

     a breach  of, the terms,  conditions  or  provisions  of, or  constitute  a
     default under, any agreement or instrument to which Seller is a party or by
     which the  Property is bound,  (ii) violate any  restriction,  requirement,
     covenant  or  condition  to which  the  Seller is  subject  or by which the
     Property is bound,  (iii)  constitute a violation of any  applicable  code,
     resolution, law, statute, regulation,  ordinance, rule, judgment, decree or
     order,  or  (iv)  result  in the  cancellation  of any  contract  or  lease
     pertaining to the Property.

          (m)  Hazardous Waste.  Seller has no actual  knowledge (having made no
     independent investigations) of any discharge, spillage,  uncontrolled loss,
     seepage or filtration (a "Spill") of oil,  petroleum or chemical liquids or
     solids,  liquid or gaseous  products or any  hazardous  waste or  hazardous
     substance  (as  those  terms  are used in the  Comprehensive  Environmental
     Response,  Compensation and Liability Act of 1980, as amended, the Resource
     Conservation  and  Recovery  Act of  1976,  as  amended,  or in  any  other
     applicable federal, state or local laws,  ordinances,  rules or regulations
     relating to protection of public health, safety or the environment, as such
     laws may be amended from time to time) at,  upon,  under or within the Land
     or any contiguous real estate. Seller has not caused or permitted to occur,
     and shall not  permit  to exist any  condition  which may cause a Spill at,
     upon,  under or within the Land or any contiguous real estate.  To the best
     of Seller's knowledge (having made no independent investigations), there is
     no proceeding or action pending or threatened by any person or governmental
     agency regarding the environmental condition of the Property.

          (n)  Certificates of Occupancy. Seller will not amend any certificates
     of occupancy and will maintain them in full force and effect.

          (o)  Licenses  and  Permits.  To the best of Seller's  knowledge,  all
     licenses  and  permits  have  been  issued  to  Seller  by  all  applicable
     governmental authorities which are necessary for the ownership,  management
     and  operation of the  Property  (the  "Licenses").  Seller has received no
     notice,  nor has any knowledge,  that it is lacking any required  permit or
     license.

          (p)  Operating Statements. To the best of Seller's knowledge, attached
     hereto  as  Exhibit  H are true and  correct  operating  statements  of the
     Property  for 1993,  1994,  1995 and the  indicated  portion of 1996.  Also
     attached as Exhibit H is a copy of the 1996 operating budget detailed as to
     amounts by month and operating department in reasonably sufficient detail.

          (q)  Utilities.  To the  best of  Seller's  knowledge  (having made no
     independent  investigations),  adequate, usable public sewers, public water
     facilities, gas and electrical facilities necessary to the operation of the
     Property are installed in and are duly connected to the Property and can be
     used  without  any charge  except the normal  deposits,  if any,  and usual
     metered utility charges and sewer charges.

          (r)  Personal Property.  To the best  of Seller's  knowledge, attached

                                       -6-

<PAGE>

     hereto as  Exhibit  I is a true,  correct  and  complete  inventory  of all
     personal property  ("Personal  Property"),  if any, used in the management,
     maintenance  and  operation of the Property  (other than trade  fixtures or
     personal property of tenants).

          (s)  Leasing  Commissions.  There  are,  and at  Closing  shall be, no
     outstanding or contingent leasing  commissions or fees payable with respect
     to the Property.

For purposes of Section 5, the terms "best  knowledge" or  "knowledge" of Seller
shall  mean  the  knowledge  of  Irwin  Gross,   Herbert  Ehlers  and  Dumbarton
Properties, Inc.

     6.   Obligations of Seller Pending Closing. From and after the date of this
Agreement through the Closing Date, Seller covenants and agrees as follows:

          (a)  Maintenance  and  Operation  of  Premises.  Seller will cause the
     Property to be maintained in its present order and  condition,  normal wear
     and tear excepted,  and will cause the continuation of the normal operation
     thereof,  including the purchase and replacement of fixtures and equipment,
     and the continuation of the normal practice with respect to maintenance and
     repairs so that the Property  will,  except for normal wear and tear, be in
     substantially  the same  condition on the Closing Date as of the Acceptance
     Date.

          (b)  Licenses.  Seller  shall use it best efforts to preserve in force
     all Licenses and to cause those expiring to be renewed.

          (c)  Changes  in   Representations.   Seller  shall  notify  Purchaser
     promptly,  and Purchaser  shall notify Seller  promptly,  if either becomes
     aware of any  occurrence  prior to the Closing Date which would make any of
     its  representations,  warranties or covenants contained herein not true in
     any material respect.

          (d)  Obligations  as to  Leases.  From  the  Acceptance  Date  to  the
     expiration  of the  Feasibility  Period  provided for in Section 13, Seller
     shall have the right to enter  into new  leases  for space at the  Property
     ("New Lease(s)") or to amend, modify, renew, supplement or extend any Lease
     in any respect or approve any  assignment of leases or subletting of leased
     space,  or terminate  any Lease (with  respect to any  provision  amending,
     modifying,  renewing,  supplementing  or extending,  etc.  above,  "Amended
     Lease(s)"),  and as to any Amended or New Leases entered into by the Seller
     during this  period,  the Seller  shall give  Purchaser  notice  (including
     therewith  copies of the New Leases and all  relevant  data  related to the
     particular  Amended or New Lease) of such Amended  and/or New Leases within
     three (3) days after the entry into any  Amended or New Lease,  but, in any
     event,  not  later  than  seven  (7) days  prior to the  expiration  of the
     Feasibility Period. After the expiration of the Feasibility Period,  Seller
     shall not, without  Purchaser's  prior written consent (which consent shall
     not be unreasonably withheld or delayed), amend, modify, renew or

                                       -7-

<PAGE>

     extend any Lease in any respect  unless  required by law, or enter into new
     leases or approve any  assignment  of leases or subletting of leased space,
     or terminate any Lease.  Seller hereby  further agrees that if any space is
     vacant on the Closing Date,  Purchaser shall accept the Property subject to
     such  vacancy,  provided  that the vacancy was not  permitted or created by
     Seller in violation of any restrictions contained in this Agreement.  Prior
     to Closing,  Seller shall not apply all or any part of the security deposit
     of any tenant  unless such tenant has  vacated  the  Property or  defaulted
     under its Lease, in which case Seller may deal with the security deposit of
     such tenant in a prudent business manner.

     7.   Representations and Warranties of Purchaser. In order to induce Seller
to enter into this  Agreement and to sell the Property,  Purchaser  hereby makes
the  following  representations  and  warranties,  each of which is material and
shall survive Closing,  notwithstanding any investigation at any time made by or
on behalf of Seller:

          (a)  Authority of Purchaser.  Purchaser is a limited  partnership duly
     organized and existing and in good standing  under the laws of the State of
     Maryland.  Purchaser  has all  necessary  power and  authority  to execute,
     deliver and perform this Agreement and  consummate all of the  transactions
     contemplated  by this  Agreement.  This  Agreement is the valid and binding
     obligation of  Purchaser,  enforceable  against it in  accordance  with its
     terms.

          (b)  No Defaults.  Neither the  execution  of this  Agreement  nor the
     consummation  of the  transactions  contemplated  hereby will: (i) conflict
     with, or result in a breach of, the terms,  conditions or provisions of, or
     constitute a default under,  any agreement or instrument to which Purchaser
     is  a  party,  (ii)  violate  any  restriction,  requirement,  covenant  or
     condition  to which  the  Purchaser  is  subject,  and (iii)  constitute  a
     violation of any applicable code,  resolution,  law,  statute,  regulation,
     ordinance, rule, judgment, decree or order.

     8.   Conditions Precedent to Closing.

          (a)  It shall be a condition  precedent of  Purchaser's  obligation to
     make a full  settlement  hereunder that each and every one of the following
     conditions shall exist on the Closing Date:

               (i)  Representations and Warranties. Seller's representations and
          warranties  hereunder shall be true and correct in the same manner and
          with the same effect as though such representations and warranties had
          been made on and as of the Closing.

               (ii) Zoning.  No proceedings shall have occurred or be pending to
          change,  redesignate  or  redefine  the zoning  classification  of the
          Property to a more restrictive classification than presently exists on
          the

                                       -8-

<PAGE>

          date of Purchaser's execution of this Agreement.

               (iii) Title.  Title to the Property shall be marketable,  good of
          record,  and insurable by the Title Company at standard rates or less,
          pursuant to a full coverage  ALTA Form-B (Rev.  1970 and 1984) owner's
          title  insurance  policy in the  amount of the  Purchase  Price (or an
          unconditional  commitment  therefor) without any exceptions  ("Printed
          form" or  otherwise)  other  than  the  Permitted  Exceptions,  and in
          addition,  providing  affirmative  coverage  satisfactory to Purchaser
          insuring  against any  mechanic's or  materialmen's  lien arising from
          goods,  labor  or  materials  provided  to the  Property  prior to the
          Closing Date. The "Permitted Exceptions" are:

                    (A)  the lien of  current  real  estate  taxes  and  special
               assessments not yet due and payable; and

                    (B)  such  other  matters  which  are  not  unacceptable  to
               Purchaser  under this  subsection B.  Promptly  after the date of
               execution of this Agreement by Seller, Purchaser shall request an
               interim  title binder from the Title  Company and within  fifteen
               (15)  days  after  receipt  thereof  shall  notify  Seller of all
               exceptions  to title to the Property  which are  unacceptable  to
               Purchaser,  in its sole discretion.  Seller shall act diligently,
               and its sole expense,  to correct such conditions at least thirty
               (30) days prior the  Closing  Date.  If such  conditions  are not
               corrected   by  thirty  (30)  days  prior  to  the  Closing  Date
               hereunder,  Purchaser,  in  addition  to any other  rights it may
               have,  shall  have the right and  option  (i) to  terminate  this
               Agreement, or (ii) to extend the Closing Date for a period not to
               exceed one (1) month until such time as Seller has corrected such
               defects,  or (iii) to close on the  purchase of the  Property and
               waive such defects in title.  In the event of termination of this
               Agreement,   Seller  and  Purchaser  shall  be  relieved  of  all
               liabilities  under  this  Agreement  and  the  Deposit  shall  be
               returned to Purchaser.

               (iv) Existing Mortgages. Seller shall have delivered to the Title
          Company  such  releases or other  instruments  necessary to release of
          record  and  beneficially  any and all  existing  mortgages,  deeds of
          trust,  financing statements or other security documents affecting the
          Property (collectively, the "Existing Mortgages").

               (v)  Intentionally Omitted.

               (vi) Leasing Brokerage and Property Management Agreements. Seller
          shall have terminated any and all leasing brokerage and property

                                       -9-

<PAGE>

          management agreements with respect to the Property effective as of the
          Closing.  All  responsibility  for  dealings  with any  such  brokers,
          including  the payment of any claims (if deemed  warranted  by Seller)
          shall be the sole responsibility of Seller. Seller agrees that it will
          indemnify  and hold  Purchaser,  its  successors,  assigns,  partners,
          agents and employees,  harmless  against any such claims and/or losses
          which might be incurred by such  indemnitees  in  connection  with any
          additional and/or contingent leasing commissions or fees or management
          fees. The provisions of this subparagraph (vi) shall survive Closing.

               (vii) Performance by Seller.  Seller shall have complied with and
          not be in breach of any of its  covenants  or  obligations  under this
          Agreement.

               (viii)  Tenant  Estoppels.  Purchaser  shall have  received (A) a
          tenant  estoppel letter in the form attached hereto as Exhibit F from,
          at a  minimum,  each of  those  tenants  satisfying  the  requirements
          described  on Exhibit  F-1 (or from such  tenants  and in such form as
          required by Purchaser's  mortgage lender),  confirming the information
          set forth in Section  4(d)  hereof and in the Lease and Rent  Schedule
          attached  hereto  as  Exhibit B for such  tenants  and  containing  no
          material changes from the Rent Schedule, and (B) any subordination and
          attornment agreements required by Purchaser's mortgage lender.

          (b)  Failure of Condition.  In the event of the failure by the Closing
     Date of any condition  precedent set forth above,  then  Purchaser,  at its
     sole election, may (a) terminate this Agreement, in which event the Deposit
     and any  interest  thereon  shall be returned to Purchaser  and,  except as
     otherwise provided in Paragraph 16 hereof upon a default by Seller, neither
     party shall have any further  obligations or  liabilities to the other;  or
     (b) proceed to Closing;  or (c) extend the Closing Date for such reasonable
     time period as may be  determined  by  Purchaser  (but in no event for more
     than one (1) month from the Closing Date then in effect) in order to permit
     the satisfaction of any condition precedent not so fulfilled.

     9.   Seller's Deliveries.  Seller shall execute, acknowledge and deliver to
Purchaser at the Closing the following documents, dated on the Closing Date:

          (a)  a special warranty  deed, in form and substance  satisfactory  to
     Purchaser and Title Company, conveying good and marketable fee simple title
     to the Property, free and clear of all liens,  encumbrances,  easements and
     restrictions  of every  nature and  description,  except for the  Permitted
     Exceptions;

          (b)  a bill of sale which shall convey to Purchaser  good title to all
     the Personalty, free and clear of all liens and encumbrances;

                                      -10-

<PAGE>

          (c)  an affidavit setting  forth that all of Seller's  representations
     and warranties are true and correct in all material respects on the Closing
     Date;

          (d)  an assignment of the Leases and security deposits,  together with
     all  originally  executed  Leases (to the extent in Seller's  possession or
     control), and the security deposits shall be paid to Purchaser;

          (e) an assignment of Licenses and Service Contracts, if any, which are
     to be  assumed by  Purchaser  at  Purchaser's  request,  together  with the
     originally executed Service Contracts (to the extent in Seller's possession
     or control) which are to be assumed;

          (f)  a schedule  updating  the Rent  Schedule  and  setting  forth all
     arrearages in rents and all prepayments of rents;

          (g)  copies  of books,  records,  operating  reports,  files and other
     materials related to the ownership,  use and operation of the Property,  to
     the  extent  that any  exist and are in the  possession  of  Seller,  which
     obligation shall survive Closing;

          (h)  Tenant  estoppel   letters  and   subordination   and  attornment
     agreements as required in Section 8(a)(viii);

          (i)  an original letter executed by Seller advising the tenants of the
     sale of the  Property  to  Purchaser  and  directing  that  rents and other
     payments thereafter be sent to Purchaser or as Purchaser may direct;

          (j)  possession  of the  Property  in the  condition  required by this
     Agreement, and the keys therefore;

          (k) the Certification of Non-foreign Status as provided in Treas. Reg.
     1.1445-2T(b)(2)(iii)(B)  or in any  other  form as may be  required  by the
     Internal Revenue Code or the regulations issued thereunder;

          (l) such other items and instruments as shall be required by the Title
     Company in connection  with the issuance of its title  insurance  policy to
     Purchaser  pursuant to Section 8(a)(iii)  (including  customary Seller's or
     owner's  affidavit)  or as shall be  reasonably  requested  by  counsel  to
     Purchaser and consistent with the terms of this Agreement;

          (m)  any and all documents necessary to release the cash  constituting
     the  Deposit  from  escrow  with the  Title  Company  and to have said cash
     returned to Purchaser; and

          (n)  any other documents required by this Agreement to be delivered by

                                      -11-

<PAGE>

     Seller.

     10. Purchaser's Performance. At Closing, simultaneously with the deliveries
of Seller  pursuant to the  provisions  of Paragraph 9,  Purchaser  shall pay to
Seller the Purchase Price in the manner  specified in Paragraph 2, whereupon the
Deposit, and any interest accrued thereon, shall be returned to Purchaser by the
Title  Company  or, at the option of  Purchaser,  shall be applied  against  the
payment of Purchase Price.

     11. Settlement Charges; Prorations and Adjustments. Purchaser shall pay for
the title examination,  the title insurance premium,  notary fees and other such
charges  incident  to  Closing.  The  cost of  preparation  of the  deed for the
Property shall be borne by Seller.  Any real estate  transfer and recording fees
and taxes and documentary  stamps in connection with this  transaction  shall be
borne  equally by Seller and by  Purchaser.  Purchaser and Seller shall each pay
its  own  legal  fees  related  to the  preparation  of this  Agreement  and all
documents required to settle the transaction contemplated hereby. In addition to
the foregoing, at the Closing, the following adjustments and prorations shall be
computed  as of the  Closing  Date and the  Purchase  Price shall be adjusted to
reflect such prorations, as follows:

          (a)  Taxes.   Real  estate  and  personal   property  taxes  shall  be
     apportioned as of the Closing Date.

          (b)  Assessments.  All special  assessments  and other similar charges
     which  have  become  or may  become a lien  upon the  Property  or any part
     thereof at the Closing  Date,  whether or not same are then past due or are
     payable  thereafter  (in  installments  or  otherwise),  or which have been
     confirmed by a public authority at the Closing Date,  shall, at Purchaser's
     option, either be paid in full by Seller at the Closing or credited against
     the cash portion of the Purchase Price and assumed by Purchaser.

          (c)  Rent. Rent for the  month of  Closing  and any  month  thereafter
     collected by Seller prior to Closing shall be apportioned as of the Closing
     Date.  If any tenant is in arrears  in the  payment of rent on the  Closing
     Date, rents received from such tenant after the Closing shall be applied in
     the following order of priority:  (a) first, to the payment of current rent
     then due; (b) second,  to delinquent  rent for any period after the Closing
     Date; and (c) third, to delinquent rent for any period prior to the Closing
     Date.  Purchaser  does not guarantee or undertake any  obligation to sue or
     take other action for collection of arrearages in rents due from tenants as
     of the Closing  Date;  provided,  however,  Seller  shall have the right to
     pursue and collect such delinquent rents from such tenants. If rents or any
     portion thereof  received by Seller or Purchaser after the Closing Date are
     payable to the other party by reason of this  allocation,  the  appropriate
     sum, less a proportionate share of any reasonable attorneys' fee, costs and
     expenses of collection thereof,  shall be promptly paid to the other party,
     which obligation shall survive the Closing.

                                      -12-

<PAGE>

          If any  tenants  are  required  to pay  percentage  rents,  escalation
     charges  for  real  estate  taxes,   operating   expenses,   cost-of-living
     adjustments or other charges of a similar nature  ("Additional  Rents") and
     any Additional Rents are collected by Purchaser after the Closing which are
     attributable  in whole or in part to any period prior to the Closing,  then
     Purchaser  shall  promptly pay to Seller's's  proportionate  share thereof,
     less a proportionate  share of any reasonable  attorneys'  fees,  costs and
     expenses of collection  thereof, if and when the tenant paying the same has
     made all  payments  of rents  and  Additional  Rent  then due to  Purchaser
     pursuant to the tenant's Lease, which obligation shall survive the Closing.

          (d) Miscellaneous. All other charges and fees customarily prorated and
     adjusted in similar transactions,  including utilities,  insurance premiums
     and charges  for Service  Contracts  to be assumed by  Purchaser,  shall be
     prorated as of the Closing Date. In the event that accurate  prorations and
     other  adjustments  cannot be made at Closing because current bills are not
     obtainable or the amount to be adjusted is not yet  ascertainable  (as, for
     example,  in the case of utility  bills) the parties  shall  prorate on the
     best available  information,  subject to further  adjustment  promptly upon
     receipt of the final bill or upon completion of final computations.  Seller
     agrees that an appropriate  amount in respect of water consumption  charges
     may be held in escrow by the Title Company in connection  with its issuance
     of a title insurance policy to Purchaser. Seller shall use its best efforts
     to have all utility  meters read on the  Closing  Date so as to  accurately
     determine its share of current  utility bills. If any claims or liabilities
     are asserted at any time  subsequent to Closing against the Property or the
     Purchaser,   which  were  not  taken  into   consideration  for  adjustment
     hereunder,  including without limitation,  claims by governmental agencies,
     and if such  claims  or  liabilities  are  based  upon or arise  out of any
     occurrence prior to Closing or any act or omission by Seller,  Seller shall
     satisfy such claims or liabilities  and shall  indemnify and hold Purchaser
     harmless therefrom.

     12.  Risk of Loss.  The risk of loss or damage to the  Property  by fire or
other  casualty until  recordation  of the deed of conveyance  shall be borne by
Seller.  If prior to Closing (i) condemnation  proceedings are commenced against
all or any portion of the  Property,  or (ii) if the Property is damaged by fire
or other  casualty to the extent that the cost of repairing such damage shall be
One Hundred Thousand Dollars  ($100,000.00) or more, or (iii) if the Property is
damaged by an uninsured risk; or (iv) the Property becomes subject to litigation
which may deprive  Purchaser  of any  material  benefit to which it would become
entitled  pursuant to this Agreement,  then Purchaser shall have the right, upon
notice in writing to the Seller  delivered  within thirty (30) days after actual
notice  of such  condemnation  or fire  or  other  casualty  or  litigation,  to
terminate  this  Agreement,  and  thereupon  the parties  shall be released  and
discharged  from any further  obligations to each other and the discharged  from
any  further  obligations  to each other and the  Deposit  shall be  refunded to
Purchaser.  If Purchaser  does not elect to terminate  this  Agreement or in the
event of fire or other  casualty  not giving rise to a right to  terminate  this
Agreement by Purchaser, this Agreement shall continue in full

                                      -13-

<PAGE>

force  and  effect  and the  Purchase  Price  shall  not be  reduced  except  as
hereinafter  set forth,  but Purchaser shall be entitled to an assignment of all
of Seller's share of the proceeds of fire or other  casualty  insurance and rent
insurance  proceeds  payable with respect to the period after  Closing or of the
condemnation  award,  as the case may be, and Seller shall have no obligation to
repair or restore the Property; provided, however, that the Purchase Price shall
be  reduced  by an amount  equal to the sum of (a) the  "deductible"  applied by
Seller's  insurance  policy,  or (c) if  Seller  is  self-insured,  the  cost of
repairing  such damage.  Purchaser  shall have the right to  participate  in the
negotiation and settlement of any litigation,  casualty or  condemnation-related
claim.

     13.  Inspection of Property.

          (a)  Purchaser's Right of Inspection.  Purchaser shall have the right,
     at its own risk,  cost and expense,  at any time or times prior to Closing,
     to  enter,  or cause  its  agents or  representatives  to  enter,  upon the
     Property for the purpose of making  surveys,  or any tests,  investigations
     and/or studies (lien free) relating to the Property or Purchaser's intended
     acquisition  thereof  which  Purchaser  deems  appropriate,   in  its  sole
     discretion,  during  reasonable hours and upon reasonable notice to Seller.
     Purchaser  shall  further  have  complete  access  to  all   documentation,
     agreements and other information in the possession of Seller related to the
     ownership,  use and operation of the Property,  to the extent it is readily
     available  to  Seller,  and shall  have the  right to make  copies of same.
     Purchaser agrees to repair any damage to the Property that may be caused by
     its inspections and to indemnify and defend Seller and hold Seller harmless
     against any property damage or physical injury suffered as a result of such
     inspections.

          (b)  Feasibility Period. Any other provisions of this Agreement to the
     contrary  notwithstanding,  Purchaser may, prior to the expiration of sixty
     (60) days after the Acceptance  Date (such 60-day period herein referred to
     as the  "Feasibility  Period"),  cause at Purchaser's sole cost and expense
     (lien free), such boring, engineering,  economic, water, sanitary and storm
     sewer, utilities, topographic,  structural,  environmental and other tests,
     investigations,  market studies and other studies as Purchaser shall elect.
     In the  event  that  any  of  such  tests,  investigations  and/or  studies
     indicate,  in Purchaser's sole discretion,  that Purchaser's  plans for the
     Property would not be feasible for any reason,  then  Purchaser  shall have
     the  right,  at  its  sole  election  on or  before  the  last  day  of the
     Feasibility  Period,  to terminate  this Agreement by giving written notice
     thereof to Seller,  in which  event this  Agreement  shall  terminate,  the
     Deposit  shall be returned to  Purchaser  and neither  party shall have any
     further  liabilities  or  obligations  to each other,  and Purchaser  shall
     provide copies of third-party  studies to Seller,  if permitted to do so by
     the parties who prepared those studies.

          (c) Audit. Seller hereby agrees to allow its books and records related
     to  the  Property  to  be  audited  (at  Purchaser's  sole  expense)  by an
     independent,  certified public  accounting firm selected by Purchaser,  and
     Seller will cooperate and cause its

                                      -14-

<PAGE>

     employees and other agents to cooperate in such auditing process. Purchaser
     shall provide Seller with prior notice of such audit.

     14.  Indemnifications.

          (a) Indemnification by Seller. Seller hereby indemnifies and agrees to
     defend and hold harmless  Purchaser and its partners and subsidiaries,  and
     any  officer,  director,  employee  or  agent  of any of  them,  and  their
     respective  successors  and  assigns,  from and against any and all claims,
     expenses,  costs,  damages,  losses and liabilities  (including  reasonable
     attorneys'  fees) which may at any time be asserted  against or suffered by
     Purchaser or the Property, or any part thereof, whether before or after the
     Closing  Date, as a result of, on account of or arising from (a) any breach
     of any  covenant,  representation,  warranty  or  agreement  on the part of
     Seller made herein or in any instrument or document  delivered  pursuant to
     this  Agreement,  and/or  (b)  any  obligation,  claims,  suit,  liability,
     contract,  agreement,  debt or encumbrance or other occurrence  (other than
     encumbrances expressly approved by Purchaser) created,  arising or accruing
     prior to the Closing Date,  regardless of when asserted and relating to the
     Property or its operations.

          (b)  Intentionally Omitted.

          (c)  Indemnification  by Purchaser.  Purchaser hereby  indemnifies and
     agrees  to  defend  and  hold   harmless   Seller  and  its   partners  and
     subsidiaries,  and any officer, director, employee or agent of any of them,
     and their respective  successors and assigns,  from and against any and all
     claims,  expenses,   costs,  damages,  losses  and  liabilities  (including
     reasonable  attorneys'  fees) which may at any time be asserted  against or
     suffered  by Seller as a result of, on  account of or arising  from (a) any
     breach of any covenant,  representation,  warranty or agreement on the part
     of  Purchaser  made  herein  or in any  instrument  or  document  delivered
     pursuant  to this  Agreement,  and/or  (b) any  obligation,  claims,  suit,
     liability,  contract,  agreement,  debt or encumbrance or other  occurrence
     created,  arising or accruing  after the Closing  Date and  relating to the
     Property or its operations.

     15. Brokerage Commission. Purchaser and Seller each recognize First Capital
Realty,  Inc.  (the  "Broker")  as the  sole  agent  for this  transaction.  Any
commission due the Broker in connection with this  transaction  shall be paid by
Purchaser pursuant to a separate agreement with each Broker. Seller shall not be
obligated to pay for any  commission or fee to the Broker.  Seller and Purchaser
represent  and warrant to each other that no other  brokerage fee or real estate
commission is or shall be due or owing in connection with this transaction,  and
Seller and Purchaser  hereby  indemnify and hold the other harmless from any and
all claims of any other  broker or agent so claiming  based on action or alleged
action of the other.

     16. Default Provisions; Remedies.

                                      -15-

<PAGE>

          (a) Purchaser's Default. If Purchaser fails to consummate the purchase
     and  sale  contemplated  herein  when  required  to do so  pursuant  to the
     provisions  hereof,  then the Title  Company  shall  deliver the Deposit to
     Seller as full and complete  liquidated  damages,  and as the exclusive and
     sole right and remedy of Seller,  whereupon this Agreement  shall terminate
     and neither party shall have any further  obligations or liabilities to any
     other party.

          (b) Seller's  Default.  Except for any  breaches  waived in writing by
     Purchaser, if Seller has breached any of its covenants or obligations under
     this  Agreement  or has  failed,  refused  or is unable to  consummate  the
     purchase and sale contemplated  herein by the Closing Date or if any of the
     representations and warranties made by Seller under this Agreement shall be
     inaccurate or incorrect, then Purchaser shall be entitled to (i) waive such
     breach,  default or failure,  (ii)  extend the Closing for such  reasonable
     time or times (but in no event for more than one (1) month from the Closing
     Date then in  effect)  as may be  necessary  in order to  enable  Seller to
     remedy such breach,  default or failure,  (iii) terminate this Contract and
     obtain the return of the Deposit, and/or (iv) pursue an action for specific
     performance.  In  the  event  that  Purchaser  elects  to  pursue  specific
     performance  and  Purchaser  prevails in such  litigation,  Seller shall be
     obligated to pay all reasonable legal fees, costs and expenses  incurred by
     Purchaser.

     17.  Miscellaneous Provisions.

          (a)  Completeness  and  Modification.  This  Agreement  (together with
     Exhibits A to I attached  hereto,  all of which  shall be  attached  within
     seven (7) days of the Acceptance Date, to the extent not attached as of the
     Acceptance Date) with respect to the transactions  contemplated herein, and
     it supersedes all prior  discussions,  understandings or agreements between
     the parties.  This Agreement  shall not be modified or amended except by an
     instrument in writing signed by all of the parties hereto.

          (b)  Binding Effect. This Agreement shall be binding upon and inure to
     the benefit of the parties  hereto,  and their  respective  successors  and
     assigns.

          (c)  Assignment.  This Agreement  shall not be assignable by Purchaser
     without the consent of Seller, provided that this Agreement may be assigned
     at Closing without Seller's consent to an entity controlled by, controlling
     or under  common  control  with  Purchaser.  This  Agreement  shall  not be
     assignable by Seller.

          (d)  Waiver; Modification.  Failure by  Purchaser  or Seller to insist
     upon or enforce any of its rights  hereto shall not  constitute a waiver or
     modification thereof.

          (e)  Governing Law.  This Agreement shall be governed by and construed
     under the laws of the Commonwealth of Virginia.

                                      -16-

<PAGE>

          (f)  Headings.  The  headings  are  herein  used  for  convenience  or
     reference  only  and  shall  not be  deemed  to vary  the  content  of this
     Agreement or the  covenants,  agreements,  representations  and  warranties
     herein set forth, or the scope of any provision hereof.

          (g)  Continuing  Documentation  and  Access.  From and after  Closing,
     Seller shall afford Purchaser  reasonable access to any and all information
     in its  possession  concerning  the  ownership,  use and  operation  of the
     Property (including the right to copy same at the expense of Purchaser) for
     purposes of any tax examination or audit or other similar purpose,  subject
     to the agreements of Purchaser concerning confidentiality set forth herein.

          (h)  Intentionally Omitted.

          (i)  Counterparts.  To  facilitate  execution,  this  Agreement may be
     executed in as many counterparts as may be required; it shall be sufficient
     that the signature of, or on behalf of, each party,  or that the signatures
     of the  persons  required  to bind any  party,  appear  on one or more such
     counterparts.  All  counterparts  shall  collectively  constitute  a single
     agreement.

          (j)  Notices. All notices, requests, consents and other communications
     hereunder  shall be in writing and shall be personally  delivered or mailed
     by first-class  registered or certified  mail,  return  receipt  requested,
     postage prepaid or delivered by commercial  courier,  telecopy or overnight
     courier  (e.g.,  Federal  Express),   against  receipt,  to  the  addresses
     indicated below:

               (i)  if to Purchaser:

                    First Washington Realty Limited Partnership
                    4350 East-West Highway, Suite 400
                    Bethesda, MD  20814
                    Attn:  William J. Wolfe
                    Telecopy: (301) 907-4911

                    with a copy to:

                    Jeffrey S. Distenfeld, Esquire
                    First Washington Realty Limited Partnership
                    4350 East-West Highway, Suite 400
                    Bethesda, MD  20814
                    Telecopy: (301) 907-4911

                                      -17-

<PAGE>

               (ii) if to Seller:

                    VOL Properties Corporation
                    c/o Ares Realty Capital, Inc.
                    1333 Butterfield Road
                    Suite 400
                    Downers Grove, IL 60515
                    Attn: James Postweiler
                    Telecopy: (708) 663-4615

                    with a copy to:

                    c/o Herbert Ehlers
                    123 North Wacker Drive
                    Chicago, IL 60606
                    Telecopy: (312) 701-3103

                    with a copy to:

                    Pedersen & Houpt
                    161 North Clark Street
                    Suite 3100
                    Chicago, IL 60601
                    Attn: Herbert J. Linn
                    Telecopy: (312) 641-6895

               Such notice  shall be deemed  given ont he date of receipt by the
          addressee or the date receipt would have been  effectuated if delivery
          were not  refused.  Each party may  designate a new address by written
          notice to the other in accordance with this Paragraph 17(j).

          (k) Business Days. A "business day" shall be Mondays through  Fridays,
     less and  expecting  all  legal  holidays  observed  by the  United  States
     Government or the  Government of the State of Maryland.  Any date specified
     in  this  Agreement  which  does  not  fall  on a  business  day  shall  be
     automatically extended until the first business day after such date.

                                      -18-

<PAGE>

     IN WITNESS  WHEREOF,  the  parties  hereto have  executed  this Real Estate
Purchase Agreement as of the day and year first written above.

                                        PURCHASER:
                                        ----------

                                        FIRST WASHINGTON REALTY
                                        LIMITED PARTNERSHIP

                                        By: First Washington Realty Trust, Inc.,
WITNESS:                                    Its general partner


                                            By: /s/
- -----------------------------------             --------------------------------
                                                William J. Wolfe
                                                President

                                        Date of execution by
                                        Purchaser: September 27, 1996


                                        SELLER:
                                        -------

WITNESS:                                VOL PROPERTIES CORPORATION


                                        By:     /s/
- -----------------------------------         ---------------------------------
                                            Name:
                                            Title:

                                        Date of execution by
                                        Seller: October 3, 1996


                                      -19-

<PAGE>


                          ACKNOWLEDGE BY TITLE COMPANY


     The undersigned Title Company executes this Real Estate Purchase  Agreement
solely to acknowledge  receipt of the Deposit pursuant to Paragraph 3 hereof and
to evidence its agreement to serve as escrow agent  pursuant to the terms of the
foregoing Agreement.


                                        COMMERCIAL SETTLEMENTS, INC.



                                        By:     /s/
- -----------------------------------         ---------------------------------
                                            Name:
                                            Title:

                                        Date: October 7, 1996
                                              -------------------------------






                                      -20-

<PAGE>

                                LIST OF EXHIBITS


EXHIBIT A.     Legal Description of Land                     Recitals

EXHIBIT B.     Leases and Rent Schedule                      Section 5(d)

EXHIBIT C.     Service Contracts                             Section 5(e)

EXHIBIT D.     Tax Bills                                     Section 5(f)

EXHIBIT E.     Intentionally Omitted

EXHIBIT F.     Form of Tenant Estoppel                       Section 5(i)

EXHIBIT F-1    Tenant Estoppels                              Section 8(a)(viii)

EXHIBIT G.     Intentionally Omitted

EXHIBIT H.     Operating Statements and Operating Budget     Section 5(p)

EXHIBIT I.     Personal Property                             Section 5(r)


          [Seller to Attach Foregoing at Acceptance of this Agreement]



<PAGE>


                                    EXHIBIT A

                            LEGAL DESCRIPTION OF LAND


<PAGE>



                                    EXHIBIT B

                            LEASES AND RENT SCHEDULE



<PAGE>



                                    EXHIBIT C

                                SERVICE CONTRACTS



<PAGE>



                                    EXHIBIT D

                                    TAX BILLS



<PAGE>



                                    EXHIBIT E

                              INTENTIONALLY OMITTED



<PAGE>



                                    EXHIBIT F
                            [Form of Tenant Estoppel]

                              ESTOPPEL CERTIFICATE

                                                                          , 199

First Washington Realty Limited Partnership
4350 East-West Highway, Suite 400
Bethesda, MD 20814

         Re:      Four Mile Fork Shopping Center
                  Lease dated                  19    , with [name of Tenant]
                  ----------------------------------------------------------

Gentlemen:

         Please be advised that the  undersigned  tenant hereby  certifies as of
the date hereof as follows with respect to the Lease:

Name of Tenant:

Description of Leased Premises:

Date of Commencement of Lease:

Date of Termination of Lease:

Options to Renew:

Base Rental:  Annual Rental of $            , payable monthly in advance.
                               -------------

Real Estate Tax Charges:  pro rata:       yes          no.

Percentage Rent:           % of Gross Receipts over $
                     ------

Common Area Maintenance Charges:  pro rata:       yes          no.

Tenant in possession of the premises under the Lease?:  Yes

The Lease is unmodified  and in full force and effect except for  modifications,
listed by number and date on Exhibit A attached hereto.

Amount of rent paid in advance:  $

Amount of Security Deposit:  $


                                       -i-

<PAGE>

Compliance  with  Construction  Requirements:  Landlord  has  complied  with all
construction  requirements of Tenant,  and Tenant has accepted all of the leased
premises under the Lease.

Tenant has not made any claims  against  Landlord  and has no  knowledge  of any
uncured  default on the part of Landlord  (If there is  knowledge of any uncured
default, please note and attach separate sheet).

Tenant's  Right to  Purchase:  Tenant  has no option or right in the nature of a
right of first  refusal to purchase  or  otherwise  acquire any  interest in the
leased premises.

Tenant's Right of Premature  Termination or Option to Renew: Tenant has no right
to  premature  termination  and no right or option  to renew or extend  the term
beyond  its  present  term and no option to lease  additional  space,  except as
expressly set forth in the Lease.



                                                     TENANT:

                                [Name of Tenant]


                                                     By:
                                      Name:
                                     Title:

STATE OF                            )
                                    )  ss:
COUNTY OF                           )

         Signed and sealed in my presence this      day of             , 199   .
                                               ----        ------------     ---




                                  Notary Public
                                                     [SEAL]

My Commission Expires:



                                      -ii-

<PAGE>



                                   EXHIBIT F-1

                                TENANT ESTOPPELS


o        Safeway                            31,238 s.f.
o        CVS/Pharmacy                       11,025 s.f.
o        Fashion Bug                         7,000 s.f.
o        Merchant's Tire                     5,080 s.f.

                                            54,343 s.f.

o        Tenant's occupying at least 80% of
         the remaining space at the Property.

         [(96,720 s.f. - 54,343 s.f.) x 80% = 33,902 s.f.]






                                      -iii-

<PAGE>



                                    EXHIBIT G

                              INTENTIONALLY OMITTED



<PAGE>



                                    EXHIBIT H

                    OPERATING STATEMENTS AND OPERATING BUDGET



<PAGE>


                                    EXHIBIT I

                                PERSONAL PROPERTY

                                      NONE




                                                                   EXHIBIT 10.52

                         REAL ESTATE PURCHASE AGREEMENT


         THIS REAL ESTATE PURCHASE AGREEMENT is made and entered as of September
23, 1996, by and between (I) NEWTOWN  SQUARE  ASSOCIATES,  L.P., a  Pennsylvania
limited  partnership  (hereinafter  referred  to as  "Seller")  and  (ii)  FIRST
WASHINGTON REALTY LIMITED PARTNERSHIP or its assignees  (hereinafter referred to
as "Purchaser").

                              W I T N E S S E T H:

         WHEREAS,  Seller is the record and beneficial owner of all that certain
real property located in Newtown Square, Delaware County, Pennsylvania,  as more
particularly described on Exhibit A attached hereto (the "Land"),  together with
a shopping center containing  approximately 137,569 square feet of rentable area
and all other buildings and  improvements  situated thereon  (collectively,  the
"Building"),   all  personal   property  and  fixtures   located   therein  (the
"Personalty"),   and  all  appurtenances,   rights,  easements,   rights-of-way,
tenements and  hereditaments  incident thereto (the "Additional  Property") (the
Land, Building,  Personalty and Additional Property are hereinafter collectively
referred to as the "Property"); and

         WHEREAS,  Purchaser  desires to purchase the  Property  from Seller and
Seller desires to sell and transfer the same to Purchaser.

         NOW, THEREFORE, for and in consideration of the premises and the mutual
covenants  and  agreements  herein  contained  and for other  good and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

         1. Purchase and Sale. Purchaser agrees to buy and Seller agrees to sell
and convey the Property for and in  consideration of the purchase price and upon
the terms and conditions set forth herein.

         2. Purchase Price. The Purchase Price shall be paid as follows:

                  (a)(i)  $7,700,000.00  or such lesser amount which  represents
the  outstanding  principal  balance  with  respect to the  Prudential  Loan (as
hereinafter  defined) as of Closing  (the "Actual  Loan  Amount"),  by Purchaser
assuming the Prudential Loan as described below.



                                       -1-

<PAGE>



                  (ii) a sum  equal to  $11,700,000.00  minus  the  Actual  Loan
Amount, as adjusted for closing or other adjustments herein provided, by cash or
wire transfer of immediately  available  federal funds,  as Seller may direct at
Closing.

               (b)(i) The  Property is  presently  encumbered  by a Mortgage and
Security  Agreement  ("Mortgage") from the Seller, as debtor, for the benefit of
Prudential Insurance Company of America, as secured party (the "Lender"),  which
Mortgage  secures an  original  principal  indebtedness  of  $7,700,000.00  with
interest  thereon  payable  over the term thereof  (which ends on September  15,
2005) at a fixed  interest  rate of 7.77% per annum,  as evidenced by a Mortgage
Note from Seller to Lender ("Note"). The Mortgage and Note and all documents and
instruments executed in connection therewith are collectively referred to as the
"Prudential  Loan".  The  Prudential  Loan is  non-recourse  to the  Seller  and
requires equal monthly  installments  of principal and interest in the amount of
the $55,270.00 per month. The outstanding principal balance under the Prudential
Loan  as of the  date  hereof  is  approximately  $7,682,246.67.  Copies  of the
Mortgage and Note are attached hereto as Exhibits J and K, respectively.

                  (ii)  Purchaser's  obligations  under this Agreement  shall be
expressly  contingent on the condition  that Seller  obtains for and delivers to
Purchaser  by  Closing  a letter  (the  "Letter")  from  Lender  (i)  permitting
Purchaser to assume the Prudential  Loan, at no cost to Purchaser (other than an
assumption  fee of up to 1% of the then  outstanding  balance of the  Prudential
Loan) and on the same terms and conditions as presently  exist,  except that the
Lender shall  release the Property from the lien of any other  Prudential  loans
that presently exist with Seller, (ii) confirming that the Prudential Loan is as
described above,  (iii) certifying that, to the best knowledge of Lender,  there
is no  default,  or event  which with  notice or lapse of time,  or both,  would
constitute a default under the Prudential Loan. At Closing, Seller shall execute
an estoppel  certificate  in favor of  Purchaser  certifying  that,  to the best
knowledge of Seller, there is no default, or event which with notice or lapse of
time, or both,  would  constitute a default under the  Prudential  Loan.  Seller
shall use  commercially  reasonable  efforts to deliver to Purchaser such Letter
from  Lender  before  the end of the  Feasibility  Period  (as  defined  below),
provided that Purchaser  shall  reasonably  cooperate with Seller and Prudential
and shall  deliver  such  financial  information  or execute  such  documents as
Prudential may reasonably request  including,  but not limited to, an Assumption
of Mortgage  Loan  Documents.  If such Letter is not  received by  Purchaser  by
Closing,  Purchaser shall have the right to terminate this  Agreement,  in which
event the Deposit (as defined below),  together with interest thereon,  shall be
returned to Purchaser. If Lender denies the assumption of the Prudential Loan by
Purchaser  or if  Lender's  Letter is other  than as set forth  above and is not
reasonably acceptable to Purchaser,  Purchaser shall have the right, at its sole
election, to terminate this Agreement by giving written notice thereof to Seller
within ten (10) days thereafter,  whereupon the Deposit,  together with interest
thereon, shall be returned to Purchaser and neither party shall

                                       -2-

<PAGE>



have any further  liability to the other.  If Purchaser  does not terminate this
Agreement as aforesaid, this Agreement shall continue in full force and effect.

         3.  Deposit.

                  (a) Within one (1)  business day after the date of delivery to
Purchaser of an original of this  Agreement  executed by Seller,  together  with
completed  Exhibits  hereto  (the  date of such  delivery  by  Seller  being the
"Acceptance  Date"),  Purchaser shall deliver to Commercial  Settlements,  Inc.,
1413 K Street,  N.W.,  Washington,  DC 20005 (the  "Title  Company"),  as escrow
agent,  a deposit  (the  "Initial  Deposit")  of One  Hundred  Thousand  Dollars
($100,000.00) by a check payable to the Title Company.

                  (b) In the event that  Purchaser  elects to extend the Closing
Date  pursuant  to Section  4(b)  hereof,  then,  on the date of such  election,
Purchaser  shall deliver to the Title  Company,  as escrow agent,  an additional
deposit (the  "Extension  Deposit") of Thirty Thousand  Dollars  ($30,000.00) by
check payable to the Title Company.

                  (c) The  Initial  Deposit  and the  Extension  Deposit and all
accrued  interest  thereon  are  hereinafter  referred  to  collectively  as the
"Deposit".  The Title  Company  will  immediately  provide  Seller with  written
evidence of receipt of such  Deposit.  The Title Company shall place the Deposit
in an  interest-bearing  account  within one (1)  business day after the date of
receipt thereof,  and interest on the Deposit shall accrue to the benefit of the
party  entitled to receive the Deposit  hereunder.  The Deposit shall be held by
the Title Company pursuant to the terms and conditions of this Agreement.

                  (d) In the event that, at any time prior to Closing, Seller or
Purchaser  provides Title Company with a certification (a copy of which shall be
delivered contemporaneously to the other party) that the Seller or Purchaser, as
the case may be,  is  entitled  to the  Deposit  pursuant  to the  terms of this
Agreement, Title Company shall deliver the Deposit to such party within five (5)
business  days after  receipt of said  notice and upon  24-hours  prior  written
notice to each party,  unless the other party  disputes  such  certification  by
written   notice  to  Title   Company  (a  copy  of  which  shall  be  delivered
contemporaneously  to the other party)  delivered within three (3) business days
of Title Company's receipt of the initial  certification.  In such event,  Title
Company shall hold the Deposit pending resolution of such dispute.

                  (e) The  parties  acknowledge  that  Title  Company  is acting
solely as a stakeholder at their request and for their  convenience,  that Title
Company shall not be deemed to be the agent of either of the parties,  and Title
Company  shall not be liable to either of the parties for any act or omission on
its part unless  taken or suffered in bad faith,  in willful  disregard  to this
Agreement or involving gross negligence. Seller and

                                       -3-

<PAGE>



Purchaser shall jointly and severally  indemnify and hold Title Company harmless
from and against all costs, claims and expenses, including reasonable attorneys'
fees,  incurred in connection  with the  performance of Title  Company's  duties
hereunder,  except  with  respect to actions or  omissions  taken or suffered by
Title Company in bad faith, in willful  disregard of this Agreement or involving
gross negligence on the part of Title Company.

         4.  Closing.

                  (a) Closing.  Except as otherwise  provided in this Agreement,
the purchase and sale contemplated herein shall be consummated at the "Closing",
which shall take place on the date (the "Closing  Date")  specified by Purchaser
on not less than ten (10) days notice to Seller,  provided that the Closing Date
shall not be later than thirty (30) days after the end of the Feasibility Period
(as defined and described in Section 13(b) hereof). The Closing shall take place
at the offices of the Seller, or at such other place as may mutually agreed upon
by Seller and Purchaser.

                  (b)  Extension  of  Closing.  Notwithstanding  the  provisions
contained in Section  4(a),  Purchaser may extend the Closing Date to a date not
later  than  sixty  (60)  days  after the end of the  Feasibility  Period by (i)
delivery of the  Extension  Deposit to the Title Company as set forth in Section
3(b) above,  and (ii) notifying  Seller in writing,  no later than five (5) days
before the original  Closing  Date,  of  Purchaser's  intention to exercise said
right.

         5.  Representations  and  Warranties  of  Seller.  In order  to  induce
Purchaser  to enter into this  Agreement  and to purchase the  Property,  Seller
hereby makes the following  representations and warranties,  each of which shall
survive Closing for a period of one (1) year (unless expressly  provided that it
will survive Closing without time limitation):

                  (a) Authority of Seller.  Seller is a limited partnership duly
organized  and  existing  and in good  standing  under  the laws of the State of
Delaware.  Seller  has all  necessary  power  and  authority  and has  taken all
necessary  partnership or corporate action to execute,  deliver and perform this
Agreement and consummate all of the transactions contemplated by this Agreement.
This  Agreement  is the valid and  binding  obligation  of  Seller,  enforceable
against it in accordance with its terms.

                  (b) Title. Seller is the sole owner of fee simple title to the
Property with the authority to sell and convey the Property to Purchaser without
the consent of any other party,  and such title is marketable and good of record
and,  to  the  best  of  Seller's  knowledge,  free  and  clear  of  all  liens,
encumbrances, covenants, conditions, restrictions

                                       -4-

<PAGE>



and other  matters  affecting  title,  except for the Permitted  Exceptions  (as
defined in Section 8(a)(iii)).

                  (c)  Compliance  with  Existing  Laws. To the best of Seller's
knowledge,  the present use of the property is not in  violation  of  applicable
zoning laws and ordinances.  To the best of Seller's  knowledge,  there does not
exist any notice of an uncorrected violation of the housing, building, safety or
fire ordinances.

                  (d) Leases.  True,  correct and complete  copies of all of the
leases of the Property and any amendments thereto  (collectively,  the "Leases")
have been delivered to Purchaser.  Attached hereto as Exhibit B is a description
of all of the Leases and a current rent schedule ("Rent Schedule")  covering the
Leases. There are no leases or tenancies of any space in the Property other than
those set forth in Exhibit B or any subleases or subtenancies  unless  otherwise
noted  therein.  Except as  otherwise  set forth in the  Leases in  Exhibit B or
elsewhere in this Agreement:

                           (i) The  Leases  are in full force and effect and are
                  assignable by Seller to Purchaser;

                           (ii)  no  tenant  has  an  option  to  purchase   the
                  Property;

                           (iii) no  renewal  or  expansion  options  have  been
                  granted to the tenants;

                           (iv) to the best of Seller's knowledge, Seller is not
                  in default under the Leases;

                           (v) the  rents  set  forth on the Rent  Schedule  are
                  being collected on a current basis and there are no arrearages
                  in excess of one month  (other than as noted  thereon) nor has
                  any tenant paid any rent,  additional  rent or other charge of
                  any  nature  for a period  of more  than  thirty  (30) days in
                  advance;

                           (vi) all work for tenant  alterations  and other work
                  or materials  contracted for by Seller and any tenant has been
                  completed,  and all work and  materials  have been  fully paid
                  for;

                           (viii)  Seller  has not sent  written  notice  to any
                  tenant claiming that such tenant is in default,  which default
                  remains  uncured,  and to the best of Seller's  knowledge,  no
                  tenant is in default under its Lease;

                           (ix) there are no security  deposits other than those
                  set forth in Exhibit B.


                                       -5-

<PAGE>



                  (e)  Service  Contracts.  Except as set forth in Exhibit C, to
the best of Seller's  knowledge there are no service  contracts  relating to the
management,  leasing,  operation,  maintenance  or repair of the  Property  (the
"Service  Contracts").  True and correct copies of all of the Service  Contracts
have been delivered to Purchaser.  No Service Contract which Purchaser  notifies
Seller  that it  agrees to  assume  will be  terminated,  amended,  modified  or
supplemented  prior  to the  Closing  Date  without  Purchaser's  prior  written
approval;  otherwise,  Service  Contracts  will be  terminated as of the Closing
Date.

                  (f) Tax  Bills.  Attached  hereto  as  Exhibit  D are true and
correct  copies of tax bills issued by any  applicable  federal,  state or local
governmental  authority  to Seller  with  respect to the  Property  for the most
recent past and current tax years, and any new assessment  received with respect
to a current or future tax year.

                  (g) Insurance.  Attached hereto as Exhibit E are  certificates
of all  hazard,  liability  and other  insurance  policies  presently  affording
coverage with respect to the Property.  Seller shall  maintain in full force and
effect all such  policies  until the Closing Date and shall cause its insurer to
name  Purchaser as an  additional  insured as a contract  party on its rent loss
policy with respect to the Property.

                  (h)  Condition.  Possession of Property  shall be delivered to
Purchaser  at  Closing  in  "as  is,  where  is"  condition  as of the  date  of
Purchaser's execution of this Agreement,  and Purchaser is relying solely on its
own investigations, inspections and business judgment as to the condition of the
Property.

                  (i)  Intentionally Omitted.

                  (j) Condemnation  Proceedings.  Seller has received no written
notice of any condemnation or eminent domain  proceedings are pending or, to the
best of Seller's knowledge, threatened against the Property or any part thereof,
and Seller has made no  commitments to and has received no written notice of the
desire of any public  authority  or other  entity to take or use the Property or
any  part  thereof   whether   temporarily   or   permanently,   for  easements,
rights-of-way, or other public or quasi-public purposes.

                  (k) Litigation. Except as provided in Exhibit L, no litigation
is  pending  or,  to the  best  of  Seller's  knowledge,  threatened,  including
administrative actions or orders relating to governmental regulations, affecting
the Property or any part thereof or Seller's right to sell the Property.

                  (l) No Defaults.  Neither the execution of this  Agreement nor
the consummation of the transactions  contemplated  hereby will,  except for the
Prudential  Loan,:  (i)  conflict  with,  or result in a breach  of,  the terms,
conditions or provisions of, or

                                       -6-

<PAGE>



constitute a default  under,  any  agreement or  instrument to which Seller is a
party  or by  which  the  Property  is  bound,  (ii)  violate  any  restriction,
requirement,  covenant or  condition  to which the Seller is subject or by which
the Property is bound,  (iii)  constitute a violation  of any  applicable  code,
resolution,  law, statute,  regulation,  ordinance,  rule,  judgment,  decree or
order,  or (iv)  result  in the  cancellation  of any  lease  pertaining  to the
Property.

                  (m)  Hazardous  Waste.  Except as  provided  in  environmental
reports  delivered  by Seller  to  Purchaser,  Seller  has no  knowledge  of any
discharge,  spillage,  uncontrolled  loss,  seepage or filtration (a "Spill") of
oil, petroleum or chemical liquids or solids,  liquid or gaseous products or any
hazardous  waste  or  hazardous  substance  (as  those  terms  are  used  in the
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended,  the Resource  Conservation and Recovery Act of 1976, as amended, or in
any  other  applicable  federal,  state  or  local  laws,  ordinances,  rules or
regulations relating to protection of public health,  safety or the environment,
as such laws may be  amended  from time to time) at,  upon,  under or within the
Land or any contiguous real estate. To the best of Seller's knowledge,  there is
no  proceeding or action  pending or  threatened  by any person or  governmental
agency regarding the environmental condition of the Property.

                  (n)  Certificates  of  Occupancy.  To  the  extent  available,
attached hereto as Exhibit G are true and correct copies of the  certificates of
occupancy for all of the Property.  Seller will not amend such  certificates and
will maintain them in full force and effect.

                  (o) Licenses and Permits.  Seller has received no notice,  nor
has any  knowledge,  that it is lacking  any  required  permit or  license  (the
"Licenses") which are necessary for the ownership and operation of the Property.

                  (p)  Operating  Statements.  Attached  hereto as Exhibit H are
true and correct copies of the year-end operating statements of the Property for
1993, 1994, 1995 and, if audited,  such operating  statements fairly present the
operating  results of the Property for the periods  indicated.  Also attached as
Exhibit H is a copy of the 1996 operating budget detailed as to amounts by month
and operating department in reasonably sufficient detail.

                  (q) Personal Property. Attached hereto as Exhibit I is a true,
correct and complete inventory of all personal property  ("Personal  Property"),
if any, used in the management, maintenance and operation of the Property (other
than trade fixtures or personal property of tenants).



                                       -7-

<PAGE>



         For the purposes of the  representations  and  warranties of Seller set
forth in this  Agreement,  the  words  "to the best of  Seller's  knowledge"  or
"knowledge"  shall be limited to being the actual  knowledge and information (as
distinguished  from,  and shall  exclude,  constructive  knowledge or receipt of
constructive  notice)  of those  persons  currently  employed  by  Seller or its
affiliates who are responsible  for the current  management and operation of the
Property,  and shall not include  any  information  which  Seller or its agents,
counsel,  directors,  officers or  employees,  management  companies  or leasing
agents, as a reasonably prudent person,  should reasonably have known, and shall
expressly  exclude any state of facts or matters of which  Purchaser  has actual
knowledge  as of  the  Closing  Date  (provided  that  such  inaccuracy  of  any
representation was not due to the willful misconduct or bad faith of Seller).

         6.  Obligations of Seller Pending  Closing.  From and after the date of
this Agreement through the Closing Date, Seller covenants and agrees as follows:

                  (a) Maintenance  and Operation of Premises.  Seller will cause
the Property to be maintained in its present  order and  condition,  normal wear
and tear  excepted,  and will cause the  continuation  of the  normal  operation
thereof, including the repair of fixtures and equipment, and the continuation of
the normal practice with respect to maintenance and repairs so that the Property
will, except for normal wear and tear, be in substantially the same condition on
the Closing Date as of the Acceptance Date.

                  (b) Licenses. Seller shall use commercially reasonable efforts
to preserve in force all Licenses and to cause those expiring to be renewed.

                  (c) Changes in Representations.  Seller shall notify Purchaser
promptly, and Purchaser shall notify Seller promptly, if either becomes aware of
any  occurrence  prior  to  the  Closing  Date  which  would  make  any  of  its
representations,  warranties  or  covenants  contained  herein  not  true in any
material respect.

                  (d) Obligations as to Leases.  From the Acceptance Date to the
expiration of the  Feasibility  Period  provided for in Section 13, Seller shall
have  the  right to  enter  into new  leases  for  space at the  Property  ("New
Lease(s)")  or to amend,  modify,  renew,  supplement or extend any Lease in any
respect or approve any  assignment of leases or  subletting of leased space,  or
terminate  any  Lease  (with  respect  to  any  provision  amending,  modifying,
renewing, supplementing or extending, etc. above, "Amended Lease(s)"), and as to
any Amended or New Leases  entered into by the Seller  during this  period,  the
Seller shall give Purchaser notice (including therewith copies of the New Leases
and all relevant  data related to the  particular  Amended or New Lease) of such
Amended and/or New Leases within three (3) days after the entry into any Amended
or New  Lease,  but,  in any  event,  not later than seven (7) days prior to the
expiration of the Feasibility Period. After the expiration of the

                                       -8-

<PAGE>



Feasibility Period,  Seller shall not, without Purchaser's prior written consent
(which consent shall not be unreasonably  withheld or delayed),  amend,  modify,
renew or extend any Lease in any respect  unless  required by law, or enter into
new leases or approve any assignment of leases or subletting of leased space, or
terminate any Lease. Seller hereby further agrees that if any space is vacant on
the Closing Date,  Purchaser shall accept the Property  subject to such vacancy,
provided that the vacancy was not permitted or created by Seller in violation of
any restrictions contained in this Agreement. Prior to Closing, Seller shall not
apply all or any part of the security  deposit of any tenant  unless such tenant
has vacated the Property or defaulted under its Lease.

                  (e) Tenant Estoppel.  Seller shall use commercially reasonable
efforts to obtain and  deliver to  Purchaser  within  thirty (30) days after the
expiration of the Feasibility Period, a tenant estoppel letter  substantially in
the form  attached  hereto  as  Exhibit F (or such  other  form as  required  by
Purchaser's mortgage lender or required by such tenant) from each of the tenants
of the Property.

         7.  Representations  and  Warranties of  Purchaser.  In order to induce
Seller to enter into this Agreement and to sell the Property,  Purchaser  hereby
makes the following  representations  and warranties,  each of which is material
and shall survive Closing, notwithstanding any investigation at any time made by
or on behalf of Seller:

                  (a) Authority of Purchaser. Purchaser is a limited partnership
duly  organized and existing and in good standing under the laws of the State of
Maryland.  Subject to the  approval of the Board of Directors of FWRT which must
occur  before  the  expiration  of the  Feasibility  Period,  Purchaser  has all
necessary power and authority to execute, deliver and perform this Agreement and
consummate all of the  transactions  contemplated by this Agreement.  Subject to
the  approval  of the Board of  Directors  of FWRT which  must occur  before the
expiration of the  Feasibility  Period,  this Agreement is the valid and binding
obligation of Purchaser, enforceable against it in accordance with its terms.

                  (b) No Defaults.  Neither the execution of this  Agreement nor
the  consummation  of the  transactions  contemplated  hereby will: (i) conflict
with,  or result in a breach of,  the terms,  conditions  or  provisions  of, or
constitute a default under,  any agreement or instrument to which Purchaser is a
party, (ii) violate any restriction, requirement, covenant or condition to which
Purchaser is subject,  and (iii)  constitute a violation of any applicable code,
resolution,  law, statute,  regulation,  ordinance,  rule,  judgment,  decree or
order.

                  (c)  Purchaser  shall not contact  any tenant of the  Property
without the consent of Seller.



                                       -9-

<PAGE>



                  (d) If this  Agreement  shall be  terminated  by either party,
Purchaser  shall  delivery to Seller (at  Seller's  request and without  cost to
Seller) copies of applications,  licenses,  permits,  plans, drawings,  surveys,
reports, studies, tests, analyses and other documents obtained by Purchaser from
third parties with respect to the Property.

         8.  Conditions Precedent to Closing.

                  (a)  It  shall  be  a  condition   precedent  of   Purchaser's
obligation to make a full  settlement  hereunder  that each and every one of the
following conditions shall exist on the Closing Date:

                           (i)   Representations   and   Warranties.    Seller's
                  representations  and  warranties  hereunder  shall be true and
                  correct in all  material  respects in the same manner and with
                  the same effect as though such  representations and warranties
                  had been made on and as of the Closing.

                            (ii) Zoning.  No proceedings  shall have occurred or
                  be pending  to  change,  redesignate  or  redefine  the zoning
                  classification   of  the   Property  to  a  more   restrictive
                  classification   than   presently   exists   on  the  date  of
                  Purchaser's execution of this Agreement.

                          (iii)   Title.   Title  to  the   Property   shall  be
                  marketable,  good  of  record,  and  insurable  by  the  Title
                  Company,  pursuant to a full coverage ALTA Form-B (Rev.  1992)
                  owner's title  insurance  policy in the amount of the Purchase
                  Price (or an unconditional  commitment  therefor)  without any
                  exceptions  ("Printed  form"  or  otherwise)  other  than  the
                  Permitted Exceptions,  and in addition,  providing affirmative
                  coverage insuring against any mechanic's or materialmen's lien
                  arising  from  goods,  labor  or  materials  provided  to  the
                  Property prior to the Closing Date. The "Permitted Exceptions"
                  are:

                                    (A) the lien of current  real  estate  taxes
                           and special assessments not yet due and payable; and

                                    (B) such  matters  set  forth in  Exhibit  M
                           attached  hereto and such other matters which are not
                           reasonably   unacceptable  to  Purchaser  under  this
                           subsection (B).  Promptly after the date of execution
                           of this Agreement by Seller,  Purchaser shall, at its
                           sole  cost and  expense,  request  an  interim  title
                           binder  from the Title  Company  and  within ten (10)
                           days after receipt thereof shall notify Seller of any
                           reasonable  objection of any  exceptions  to title to
                           the Property  which are  unacceptable  to  Purchaser,
                           which is not set

                                      -10-

<PAGE>



                           forth on  Exhibit  B. If  Purchaser  fails to make an
                           objection  within  the  aforementioned  ten  (10) day
                           period,  all items shown on the title binder shall be
                           deemed Permitted  Exceptions and Purchaser shall take
                           title to the Property subject thereto. Seller may, at
                           its sole option and its sole  expense,  correct  such
                           conditions  at  least  thirty  (30)  days  prior  the
                           Closing Date; provided however,  that notwithstanding
                           anything to the contrary,  Seller shall,  at or prior
                           to  Closing,  cause  all  mortgages  (other  than the
                           Prudential   Loan),   deeds  of   trusts,   financing
                           statements,  mechanics  liens,  judgement  liens  and
                           other  matters  that may be satisfied by a liquidated
                           sum to be satisfied  and released of record or bonded
                           over or to provide an indemnity or other assurance to
                           the Title  Company so as to permit the Title  Company
                           to issue the owner's title insurance  policy required
                           above   (provided   Seller  is  diligently   pursuing
                           resolution of such encumbrances). If Seller elects to
                           eliminate any such exceptions,  Seller may extend the
                           Closing Date for an additional  reasonable  period of
                           time, not to exceed thirty (30) days from the Closing
                           Date.  If  Seller  is  unable  or does not  desire to
                           eliminate any of the exceptions,  Seller shall notify
                           Purchaser  within  five (5)  days;  otherwise  Seller
                           shall be deemed to have  elected  to  eliminate  such
                           exceptions.  Upon receipt of such  notice,  Purchaser
                           shall have the option to either (i) to terminate this
                           Agreement,  (ii)  to  close  on the  purchase  of the
                           Property  and waive  such  defects  in title.  In the
                           event of  termination of this  Agreement,  Seller and
                           Purchaser shall be relieved of all liabilities  under
                           this  Agreement  and the Deposit shall be returned to
                           Purchaser.  If  Purchaser  does  not  terminate  this
                           Agreement,  Purchaser  shall be deemed to have waived
                           all objections to such matters.

                          (iv) Existing  Mortgages.  Seller shall have delivered
                  to the  Title  Company  such  releases  or  other  instruments
                  necessary  to release of record and  beneficially  any and all
                  existing mortgages,  deeds of trust,  financing  statements or
                  other security  documents  affecting the Property,  other than
                  the Prudential Loan (collectively, the "Existing Mortgages").

                          (v)  Leasing   Brokerage   and   Property   Management
                  Agreements.  Seller shall have  terminated any and all leasing
                  brokerage and property  management  agreements with respect to
                  the Property  effective as of the Closing.  Except as provided
                  in Section  11(e),  all  responsibility  for dealings with any
                  such  brokers,  including the payment of any claims (if deemed
                  warranted  by  Seller)  shall  be the sole  responsibility  of
                  Seller.   Seller  agrees  that  it  will  indemnify  and  hold
                  Purchaser,  its  successors,  assigns,  partners,  agents  and
                  employees, harmless against any such

                                      -11-

<PAGE>



                  claims   and/or   losses  which  might  be  incurred  by  such
                  indemnitees   in  connection   with  any   additional   and/or
                  contingent leasing commissions or fees or management fees. The
                  provisions of this  subparagraph  (vi) shall  survive  Closing
                  without time limitation.

                           (vi)   Performance  by  Seller.   Seller  shall  have
                  complied  with and not be in breach of any of its covenants or
                  obligations under this Agreement.

                           (vii) Tenant Estoppels. Purchaser shall have received
                  a tenant  estoppel letter  substantially  in the form attached
                  hereto as (A) Exhibit F from, at a minimum tenants  satisfying
                  the  requirements  described  on  Exhibit  F-1 (or  from  such
                  tenants and in such form as required by  Purchaser's  mortgage
                  lender),  confirming the information set forth in Section 4(d)
                  and in the Lease and Rent Schedule  attached hereto as Exhibit
                  B for such tenants and containing no material changes from the
                  Rent  Schedule,  and  (B)  any  subordination  and  attornment
                  agreements required by Purchaser's mortgage lender.

                           (viii) FWRT Board Approval. The Board of Directors of
                  FWRT shall have approved this  Agreement and the  transactions
                  contemplated hereby. In the event that the aforesaid condition
                  is not  satisfied  by  the  end  of  the  Feasibility  Period,
                  Purchaser  may elect to  terminate  this  Agreement  by giving
                  Seller  written  notice  thereof  before the expiration of the
                  Feasibility Period in which event the Deposit and any interest
                  thereon shall be returned to Purchaser and neither party shall
                  have any further obligations or liabilities to the other.



                  (b) Failure of  Condition.  In the event of the failure by the
Closing Date of any condition precedent set forth above, then Purchaser,  at its
sole election, may (a) terminate this Agreement,  in which event the Deposit and
any interest  thereon  shall be returned to Purchaser  and,  except as otherwise
provided  in  Paragraph  16  hereof,   neither  party  shall  have  any  further
obligations  or  liabilities  to the  other;  or (b) waive such  conditions  and
proceed to Closing.

                  (c) It shall be a condition  precedent of Seller's  obligation
to make a full  settlement  hereunder  that each and every one of the  following
conditions shall exist on the Closing Date.



                                      -12-

<PAGE>



                           (i)  Representations   and  Warranties.   Purchaser's
                  representations  and  warranties  hereunder  shall be true and
                  correct in all  material  respects in the same manner and with
                  the same effect as though such  representations and warranties
                  has been made on and as of the Closing

         9. Seller's Deliveries.  Seller shall execute,  acknowledge and deliver
to Purchaser at the Closing the following documents, dated on the Closing Date:

                  (a)  a  special   warranty   deed,   in  form  and   substance
satisfactory to Title Company, conveying good and marketable fee simple title to
the  Property,  free  and  clear  of  all  liens,  encumbrances,  easements  and
restrictions except for the Permitted Exceptions;

                  (b) a bill of sale which shall convey to Purchaser  good title
to all the Personalty, free and clear of all liens and encumbrances;

                  (c)  an   affidavit   setting   forth  that  all  of  Seller's
representations  and warranties are true and correct in all material respects on
the Closing Date;

                  (d) an  assignment  and  assumption of the Leases and security
deposits,  together  with  all  originally  executed  Leases,  and the  security
deposits shall be assigned to Purchaser;

                  (e) an  assignment  and  assumption  of Licenses,  permits and
Service  Contracts,  if any, which are to be assumed by Purchaser at Purchaser's
request, together with the originally executed Service Contracts which are to be
assumed;

                  (f) a schedule  updating the Rent  Schedule and setting  forth
all arrearages in rents and all prepayments of rents;

                  (g) copies of books,  records,  operating  reports,  files and
other materials related to the ownership,  use and operation of the Property, to
the extent that any exist and are in the possession of Seller,  which obligation
shall survive Closing;

                  (h) Tenant estoppel letters as required in Section 8(a)(vii);

                  (i) an original letter executed by Seller advising the tenants
of the sale of the  Property to  Purchaser  and  directing  that rents and other
payments thereafter be sent to Purchaser or as Purchaser may direct;

                  (j)  possession of the Property in the  condition  required by
this Agreement, and the keys therefore;


                                      -13-

<PAGE>



                  (k) the  Certification  of  Non-foreign  Status as provided in
Treas. Reg.  1.1445-2T(b)(2)(iii)(B)  or in any other form as may be required by
the Internal Revenue Code or the regulations issued thereunder;

                  (l) such other items and instruments, at no additional cost or
expense to Seller,  as shall be required by the Title Company in connection with
the  issuance of its title  insurance  policy to  Purchaser  pursuant to Section
8(a)(iii) (including customary Seller's or owner's affidavit);

                  (m)  any and all  documents  necessary  to  release  the  cash
constituting  the Deposit  from  escrow with the Title  Company and to have said
cash returned to Purchaser; and


                  (n) any  other  documents  required  by this  Agreement  to be
delivered by Seller.

         10.  Purchaser's  Performance.  At  Closing,  simultaneously  with  the
deliveries of Seller  pursuant to the provisions of Paragraph 9, Purchaser shall
pay to Seller  the  Purchase  Price in the  manner  specified  in  Paragraph  2,
whereupon the Deposit,  and any interest accrued  thereon,  shall be returned to
Purchaser by the Title Company or, at the option of Purchaser,  shall be applied
against the payment of Purchase Price.  Purchaser shall also execute and deliver
to Seller an  assignment  and  assumption  of Leases  and such  other  documents
reasonably requested to effectuate the purposes of this transaction.

         11. Settlement Charges; Prorations and Adjustments. Purchaser shall pay
for the title examination,  the title insurance premium,  notary fees, recording
fees (i.e.,  per page charges) and other such charges  incident to Closing.  The
cost of preparation  of the deed for the Property shall be borne by Seller.  Any
real estate  transfer taxes in connection with this  transaction  shall be borne
equally by Seller and by Purchaser.  Purchaser and Seller shall each pay its own
legal fees  related  to the  preparation  of this  Agreement  and all  documents
required to settle the transaction contemplated hereby. Provided,  however, that
in the event  Purchaser  is  permitted  to and does assign its rights under this
Agreement and such assignee makes additional  payments of any kind in connection
with such  assignment of this Agreement,  Purchaser shall be solely  responsible
for any  additional  transfer  taxes  assessed as a result thereof and Purchaser
shall pay such additional taxes at settlement and recording of the deed;  Seller
shall  have no  liability  for any  taxes  assessed  based on any  consideration
greater than the Purchase Price,  and Purchaser  shall indemnify  Seller for any
such  additional  taxes.  In  addition to the  foregoing,  at the  Closing,  the
following  adjustments  and prorations  shall be computed as of the Closing Date
and the Purchase Price shall be adjusted to reflect such prorations, as follows:

                                      -14-

<PAGE>



                  (a) Taxes.  Real estate and personal  property  taxes shall be
apportioned as of the Closing Date.

                  (b)  Assessments.  All special  assessments  and other similar
charges  which have become a lien upon the  Property or any part thereof and are
due and  payable on or before the last day of the  Feasibility  Period,  if any,
shall be paid in full by Seller at the Closing. All other special assessments or
similar  charges  shall  be  adjusted  as of  the  Closing  Date,  if  possible;
otherwise, they shall be the responsibility of Purchaser after Closing.

                  (c) Rent.  Rent for the month of Closing  and any month  after
Closing  collected by Seller  prior to Closing  shall be  apportioned  as of the
Closing  Date. If any tenant is in arrears in the payment of rent on the Closing
Date,  rents received from such tenant after the Closing shall be applied in the
following order of priority: (a) first, to the payment of current rent then due;
(b) second,  to delinquent  rent for any period after the Closing Date;  and (c)
third,  to  delinquent  rent for any  period  prior to the  Closing  Date.  Such
delinquent  rent shall be paid to Seller  within  thirty (30) days of receipt by
Purchaser.  Purchaser  does not guarantee or undertake any  obligation to sue or
take other action for  collection  of arrearages in rents due from tenants as of
the Closing Date; provided,  however,  Seller shall have the right to pursue and
collect such delinquent rents by any remedies  available to it at law or equity.
If rents or any  portion  thereof  received  by  Seller or  Purchaser  after the
Closing  Date are payable to the other party by reason of this  allocation,  the
appropriate  sum, less a proportionate  share of any reasonable  attorneys' fee,
costs and expenses of collection  thereof, if any, shall be promptly paid to the
other party, which obligation shall survive the Closing.

                  If  any  tenants  are  required  to  pay   percentage   rents,
escalation  charges for real estate taxes,  operating  expenses,  cost-of-living
adjustments  or other charges of a similar nature  ("Additional  Rents") and any
Additional  Rents  are  collected  by  Purchaser  after  the  Closing  which are
attributable  in  whole or in part to any  period  prior  to the  Closing,  then
Purchaser  shall promptly pay to Seller  Seller's  proportionate  share thereof,
less a proportionate share of any reasonable attorneys' fees, costs and expenses
of collection  thereof,  if any, if and when the tenant paying the same has made
such payments of Additional Rent then due to Purchaser  pursuant to the tenant's
Lease, which obligation shall survive the Closing.

                  (d)  Miscellaneous.  All other  charges  and fees  customarily
prorated and adjusted in similar  transactions,  including utilities,  insurance
premiums and charges for Service Contracts to be assumed by Purchaser,  shall be
prorated as of the Closing Date. In the event that accurate prorations and other
adjustments  cannot be made at Closing  because current bills are not obtainable
or the amount to be adjusted is not yet ascertainable  (as, for example,  in the
case  of  utility  bills)  the  parties  shall  prorate  on the  best  available
information, subject to further adjustment promptly upon receipt of the

                                      -15-

<PAGE>



final bill or upon  completion  of final  computations.  Seller  agrees  that an
appropriate amount in respect of water consumption charges may be held in escrow
by the Title Company in connection with its issuance of a title insurance policy
to  Purchaser.  Seller  shall use  commercially  reasonable  efforts to have all
utility meters read on the Closing Date so as to accurately  determine its share
of current utility bills.

                  (e) Seller  shall be  reimbursed  at the  Closing for the full
amount of any leasing  commissions  or tenant  improvement  costs paid by Seller
pursuant  to any new,  expanded  or  renewed  lease  for  space in the  Property
executed  by  Seller  after  the  date of this  Agreement  and  consented  to by
Purchaser pursuant to this Agreement.

         12. Risk of Loss. The risk of loss or damage to the Property by fire or
other  casualty until  recordation  of the deed of conveyance  shall be borne by
Seller.  If prior to Closing (i) condemnation  proceedings are commenced against
all or any portion of the  Property,  or (ii) if the Property is damaged by fire
or other  casualty to the extent that the cost of repairing such damage shall be
One Hundred Thousand Dollars  ($100,000.00) or more, or (iii) if the Property is
damaged by an uninsured risk, or (iv) the Property becomes subject to litigation
which may deprive  Purchaser  of any  material  benefit to which it would become
entitled  pursuant to this Agreement,  then Purchaser shall have the right, upon
notice in writing to the Seller  delivered  within thirty (30) days after actual
notice  of such  condemnation  or fire  or  other  casualty  or  litigation,  to
terminate  this  Agreement,  and  thereupon  the parties  shall be released  and
discharged  from any further  obligations to each other and the discharged  from
any  further  obligations  to each other and the  Deposit  shall be  refunded to
Purchaser.  If Purchaser does not elect to terminate this  Agreement,  or in the
event of fire or other  casualty  not giving rise to a right to  terminate  this
Agreement by Purchaser,  this Agreement  shall continue in full force and effect
and the Purchaser  Price shall not be reduced except as  hereinafter  set forth,
but Purchaser shall be entitled to an assignment of all of Seller's share of the
proceeds of fire or other casualty insurance and rent insurance proceeds payable
with respect to the period after Closing or of the  condemnation  award,  as the
case may be,  and  Seller  shall have no  obligation  to repair or  restore  the
Property;  provided, however, that the Purchase Price shall be reduced (but only
if the total  insurance  proceeds are less than the Purchase Price) by an amount
equal to (a) the "deductible"  applied by Seller's  insurance  policy, or (c) if
Seller is  self-insured,  the cost of repairing such damage.  If Purchase elects
not to terminate this  Agreement,  Purchaser shall have the right to participate
in  the   negotiation   and   settlement   of  any   litigation,   casualty   or
condemnation-related claim.

         13.  Inspection of Property.

                  (a) Purchaser's Right of Inspection.  Purchaser shall have the
right, at its own risk, cost and expense,  at any time or times prior to Closing
(upon at least 24 hours  prior  verbal  notice to Seller and  during  reasonable
hours and with a

                                      -16-

<PAGE>



representative of Seller, if required by Seller),  to enter, or cause its agents
or  representatives  to  enter,  upon the  Property  for the  purpose  of making
surveys, or any tests, investigations and/or studies relating to the Property or
Purchaser's intended  acquisition thereof which Purchaser deems appropriate,  in
its sole  discretion.  Purchaser  shall  further  have  complete  access  to all
documentation,  agreements  and other  information  in the  possession of Seller
related to the ownership, use and operation of the Property, to the extent it is
readily available to Seller, and shall have the right to make copies of same.

                  (b) Feasibility Period. Any other provisions of this Agreement
to the contrary notwithstanding, Purchaser may, prior to the expiration of sixty
(60) days after the  Acceptance  Date (such 60-day period herein  referred to as
the  "Feasibility  Period"),  cause at Purchaser's  sole cost and expense,  such
boring,  engineering,  economic,  water,  sanitary and storm  sewer,  utilities,
topographic, structural,  environmental and other tests, investigations,  market
studies and other studies as Purchaser shall elect;  provided,  however that any
intrusive  testing by Purchaser  (such as soil  borings,  and the like) shall be
subject to  Seller's  prior  reasonable  consent.  In the event that any of such
tests,  investigations and/or studies indicate, in Purchaser's sole and absolute
discretion,  that  Purchaser's  plans for the Property would not be feasible for
any reason,  then  Purchaser  shall have the right,  at its sole  election on or
before the last day of the  Feasibility  Period,  to terminate this Agreement by
giving  written notice  thereof to Seller,  in which event this Agreement  shall
terminate,  the Deposit  shall be returned to Purchaser  and neither party shall
have any further  liabilities or obligations to each other.  Purchaser agrees to
repair any damage to the Property that may be caused by its  inspections  and to
indemnify and defend Seller and its partners,  affiliates, agents and employees,
and hold Seller and its  partners,  affiliates,  agents and  employees  harmless
against  any  property  damage or physical  injury  suffered as a result of such
inspections,  investigations,  studies or tests.  Purchaser  agrees not to enter
upon the  Property  until  such time as  Purchaser  has  furnished  Seller  with
evidence of a  commercial  general  liability  insurance  policy with an insurer
reasonably  satisfactory  to Seller  covering any activities of Purchaser on the
Property and containing limits of liability reasonably satisfactory to Seller.

                  (c) Audit. Seller hereby agrees to allow its books and records
related to the  Property  to be audited  (at  Purchaser's  sole  expense)  by an
independent,  certified public accounting firm selected by Purchaser, and Seller
will  cooperate  and cause its  employees  and other agents to cooperate in such
auditing  process,  including  any  customary  certifications  required  by  the
auditors. Purchaser shall provide Seller with prior notice of such audit.


                                      -17-

<PAGE>



         14.  Indemnifications.

                  (a)  Indemnification by Seller.  Seller hereby indemnifies and
agrees to defend and hold harmless  Purchaser and its partners and subsidiaries,
and  any  officer,  director,  employee  or  agent  of any of  them,  and  their
respective  successors  and  assigns,  from  and  against  any and  all  claims,
expenses,   costs,  damages,   losses  and  liabilities   (including  reasonable
attorneys'  fees)  which may at any time be  asserted  against  or  suffered  by
Purchaser or the  Property,  or any part  thereof,  whether  before or after the
Closing  Date,  as a result of, on account of or arising  from (a) any breach of
any covenant,  representation,  warranty or agreement on the part of Seller made
herein or in any instrument or document  delivered  pursuant to this  Agreement,
and/or (b) any third  party claim  relating  to or arising out of any  contract,
agreement,  debt or other obligation,  or encumbrance or other occurrence (other
than  encumbrances  expressly  approved by Purchaser and other than  occurrences
which are the subject of representations and/or warranties covered by clause (a)
above)  created,  arising or accruing  prior to the Closing Date,  regardless of
when  asserted  and relating to the Property or its  operations,  provided  such
claim is derived from an occurrence or breach which took place prior to Closing.
The  foregoing  indemnifications  set forth in this Section  14(a) shall survive
Closing  without  time  limitation  (other than  indemnifications  for breach of
representation or warranties on the part of Seller made herein which are subject
to a limited survival period under this Agreement, in which case the survival of
such   indemnification   shall  be  limited  to  the  survival  period  of  such
representation or warranty).

                  (b) Intentionally Omitted.

                  (c) Indemnification by Purchaser. Purchaser hereby indemnifies
and agrees to defend and hold harmless Seller and its partners and subsidiaries,
and  any  officer,  director,  employee  or  agent  of any of  them,  and  their
respective  successors  and  assigns,  from  and  against  any and  all  claims,
expenses,   costs,  damages,   losses  and  liabilities   (including  reasonable
attorneys' fees) which may at any time be asserted against or suffered by Seller
as a result of, on account  of or arising  from (a) any breach of any  covenant,
representation, warranty or agreement on the part of Purchaser made herein or in
any instrument or document delivered pursuant to this Agreement,  and/or (b) any
obligation, claims, suit, liability, contract, agreement, debt or encumbrance or
other occurrence  created,  arising or accruing on or after the Closing Date and
relating to the Property or its operations.  The foregoing  indemnifications set
forth in this Section 14 (c) shall survive closing without time limitation.

         15. Brokerage Commission. Seller and Purchaser represent and warrant to
each other that no brokerage fee or real estate commission is or shall be due or
owing in  connection  with this  transaction,  and Seller and  Purchaser  hereby
indemnify  and hold the  other  harmless  from any and all  claims  of any other
broker or agent so claiming

                                      -18-

<PAGE>



based  on  action  or  alleged  action  of the  other.  The  Legislature  of the
Commonwealth  of  Pennsylvania  has established a Real Estate Recovery Fund. The
purpose of the Fund is to  compensate  persons who obtain a judgment  because of
fraud,  misrepresentation  or deceit of an agent.  For further  information call
(717) 783-3658.

         16. Default Provisions; Remedies.

                  (a)  Purchaser's   Default.  If  Purchaser  shall  default  in
performance of its  obligations  under this  Agreement,  and such default is not
cured within five (5) days after written notice thereof from Seller, or fails to
consummate  the purchase  and sale  contemplated  herein when  required to do so
pursuant to the  provisions  hereof,  then the Title  Company  shall deliver the
Deposit to Seller as full and complete liquidated damages,  and as the exclusive
and sole right and remedy of Seller,  whereupon this Agreement  shall  terminate
and neither party shall have any further obligations or liabilities to any other
party.  Notwithstanding  the foregoing,  Purchaser  agrees that Purchaser not be
exculpated from any personal liability with respect to the  indemnifications set
forth in Section 13 (b) hereof.

                  (b)  Seller's  Default.  Except  for any  breaches  waived  in
writing by Purchaser, if Seller has breached any of its covenants or obligations
under this  Agreement  or has  failed,  refused or is unable to  consummate  the
purchase  and sale  contemplated  herein  by the  Closing  Date or if any of the
representations  and  warranties  made by Seller under this  Agreement  shall be
inaccurate or  incorrect,  then  Purchaser  shall be entitled to as its sole and
exclusive  remedies to either (i) waive such  breach,  default or failure,  (ii)
extend the  Closing for such  reasonable  time or times as may be  necessary  in
order to  enable  Seller  to remedy  such  breach,  default  or  failure,  (iii)
terminate this Contract and obtain the return of the Deposit,  or (iv) pursue an
action for specific  performance.  In the event that Purchaser  elects to pursue
specific performance and Purchaser prevails in such litigation,  Seller shall be
obligated  to pay all  reasonable  legal fees,  costs and  expenses  incurred by
Purchaser.

         17. Miscellaneous Provisions.

                  (a) Completeness and  Modification.  This Agreement  (together
with  Exhibits  A to  M  attached  hereto)  with  respect  to  the  transactions
contemplated herein, and it supersedes all prior discussions,  understandings or
agreements between the parties.  This Agreement shall not be modified or amended
except by an instrument in writing signed by all of the parties hereto.

                  (b) Binding  Effect.  This Agreement shall be binding upon and
inure to the benefit of the parties hereto, and their respective  successors and
assigns.

                  (c) Assignment.  This Agreement shall not be freely assignable
by

                                      -19-

<PAGE>



Purchaser,  without the consent of Seller  provided  that this  Agreement may be
assigned  at  Closing  without  Seller's  consent  to an entity  controlled  by,
controlling or under common control with FWRLP.

                  (d) Waiver;  Modification.  Failure by  Purchaser or Seller to
insist upon or enforce any of its rights hereto shall not constitute a waiver or
modification thereof.

                  (e)  Governing  Law. This  Agreement  shall be governed by and
construed under the laws of the  Commonwealth of Pennsylvania  without regard to
choice of law principles.

                  (f) Headings.  The headings are herein used for convenience or
reference  only and shall not be deemed to vary the content of this Agreement or
the covenants,  agreements,  representations and warranties herein set forth, or
the scope of any provision hereof.

                  (g)  Continuing  Documentation  and  Access.  From  and  after
Closing, Seller shall cooperate with Purchaser to provide all information in its
possession  concerning  the  ownership,   use  and  operation  of  the  Property
(including  the right to copy same at the expense of Purchaser)  for purposes of
any tax examination or audit or other similar purpose, subject to the agreements
of Purchaser concerning confidentiality set forth herein.

                  (h) All Warranties Joint and Several. Each and every warranty,
covenant,  undertaking and agreement of Seller and Purchaser  hereunder shall be
deemed a joint and several warranty, covenant, undertaking and agreement of each
person and entity collectively comprising the Seller and Purchaser.

                  (i) Counterparts.  To facilitate execution, this Agreement may
be executed in as many  counterparts as may be required;  it shall be sufficient
that the  signature of, or on behalf of, each party,  or that the  signatures of
the persons required to bind any party, appear on one or more such counterparts.
All counterparts shall collectively constitute a single agreement.

                  (j)  Notices.  All  notices,  requests,   consents  and  other
communications  hereunder shall be in writing and shall be personally  delivered
or mailed by first-class registered or certified mail, return receipt requested,
postage  prepaid or  delivered  by  commercial  courier,  telecopy or  overnight
courier (e.g.,  Federal Express),  against receipt,  to the addresses  indicated
below:


                                      -20-

<PAGE>

                           (i)      if to Purchaser:

                                    First Washington Realty Limited Partnership
                                    4350 East-West Highway, Suite 400
                                    Bethesda, MD  20814
                                    Attn:  William J. Wolfe
                                    Telecopy:  (301) 907-4911

                                    with a copy to:

                                    Jeffrey S. Distenfeld, Esquire
                                    First Washington Realty Limited Partnership
                                    4350 East-West Highway, Suite 400
                                    Bethesda, MD  20814
                                    Telecopy:  (301) 907-4911

                          (ii)      if to Seller:

                                    Newtown Square Associates, L.P.
                                    c/o CMS Companies
                                    1926 Arch Street, 2nd Floor
                                    Philadelphia, PA 19103
                                    Attn:   Dean Adler
                                    Telecopy: (215) 246-3083

                                    with a copy to:
                                    Bradley A. Krouse, Esquire
                                    Klehr, Harrison, Harvey, Branzburg & Ellers
                                    1401 Walnut Street
                                    Philadelphia, PA 19102
                                    Telecopy:   (215) 568-6603

                  Such  notice  shall be deemed  given on the date of receipt by
the addressee or the date receipt would have been  effectuated  if delivery were
not  refused.  Each party may  designate a new address by written  notice to the
other in accordance with this Paragraph 17(j).

                  (k) Business Days. A "business  day" shall be Mondays  through
Fridays,  less and  excepting all legal  holidays  observed by the United States
Government  or the  Government of the State of Maryland.  Any date  specified in
this  Agreement  which  does not fall on a business  day shall be  automatically
extended until the first business day after such date.

                  (l)  Time of  Essence.  TIME  SHALL BE OF THE  ESSENCE  IN THE
PAYMENT OF ALL SUMS,  PERFORMANCE OF ALL OBLIGATIONS,  GIVING OF ALL NOTICES AND
THE EXERCISE OF ALL RIGHTS UNDER THIS AGREEMENT.

                                      -21-

<PAGE>




                  (m) Confidentiality. Before Closing, Purchaser shall not issue
any press release or other publicity of any kind whatsoever with respect to this
Agreement  or any of the  transactions  contemplated  hereby,  without the prior
written consent of Seller in each instance. Seller shall notify Purchaser of its
consent or refusal  within two (2)  business  days after  Seller's  requests for
consent.  Before Closing,  Purchaser agrees that it will keep confidential,  and
will  make  reasonable  efforts  to have  the  respective  partners,  employees,
officers, directors,  shareholders,  agents, counsel, accountants and affiliates
of  Purchaser,  keep  confidential,   the  terms  of  this  Agreement,  and  all
information,  records, materials and other data pertaining to the Property which
was acquired or learned from this Agreement or the negotiations relating thereto
or arising out of the transactions contemplated hereby, except (i) to the extent
necessary  to effect the  transactions  contemplated  hereby,  (ii)  pursuant to
compulsion by due process of law, (iii) in connection with the resolution of any
dispute between  Purchaser and Seller, or (iv) if such information was obtained,
or is  otherwise  available,  in the public  domain or from other  sources.  The
provisions of this  paragraph  shall survive the Closing and the  termination of
this Agreement.

                  (n)  Recording.  Neither this  Agreement nor any memorandum or
assignment  hereof  shall be filed in any public  place of record.  If recorded,
such recording  shall not constitute  constructive  or other notice to any third
party.  The recording or attempt to record this  Agreement or any  memorandum or
assignment  hereof, by or on behalf of Purchaser,  shall constitute a default of
this  Agreement by Purchaser and a waiver and release by Purchaser of all rights
of Purchaser under this Agreement.

                  (o) Except as expressly set forth in this  Agreement or in the
documents to be delivered at Closing,  Seller hereby expressly disclaims any and
all  warranties,  express  or  implied,  relating  in any  way to the  Property,
including,  without  limitation,  any warranty  provided for under  statutory or
common  law or the  uniform  commercial  code,  including  but  not  limited  to
warranties  of  merchantability  and  fitness  for a  particular  purpose.  Both
Purchaser and Seller are acting at arm's length to protect their own  interests,
and both Purchaser and Seller shall use their own independent  business judgment
concerning  the sale and purchase of the Property.  Purchaser  shall complete to
its  satisfaction,  all  investigations,  inspections  and tests which Purchaser
deems necessary.



                                      -22-

<PAGE>



         IN WITNESS  WHEREOF,  the parties hereto have executed this Real Estate
Purchase Agreement as of the day and year first written above.

                                      PURCHASER:

                                      FIRST WASHINGTON REALTY
                                      LIMITED PARTNERSHIP

                                       By: First Washington Realty Trust, Inc.,
WITNESS:                                   Its general partner


                                       By: /s/
- ---------------------------                ------------------------------------
                                           William J. Wolfe
                                           President

                                       Date of execution by
                                       Purchaser:    August 8 , 1996

                                       SELLER:

                                       NEWTOWN SQUARE ASSOCIATES, L.P.

                                       By:  JCF/CMS Joint Venture
                                            Its general partner

                                            By:  CMS Newton, L.P.
                                                 Its general partner

                                                 By:  MSPS Newton, Inc.
WITNESS:                                              Its general partner


                                                 By:  /s/
- ----------------------------                          --------------------------
                                                      Name: Ingrid R. Welch
                                                      Title:    Vice President

                                                 Date of execution by
                                                 Seller:   September 20 , 1996


                                      -23-

<PAGE>





                          ACKNOWLEDGE BY TITLE COMPANY


         The  undersigned  Title  Company  executes  this Real  Estate  Purchase
Agreement  solely to acknowledge  receipt of the Deposit pursuant to Paragraph 3
hereof and to evidence its  agreement  to serve as escrow agent  pursuant to the
terms of the foregoing Agreement.

                                      COMMERCIAL SETTLEMENTS, INC.


                                      By:  /s/
                                           ------------------------------------
                                           Name:
                                           Title:

                                           Date:  September 24, 1996

                                      -24-

<PAGE>



                                LIST OF EXHIBITS



EXHIBIT A.      Legal Description of Land                   Recitals
EXHIBIT B.      Leases and Rent Schedule                    Section 5(d)
EXHIBIT C.      Service Contracts                           Section 5(e)
EXHIBIT D.      Tax Bills                                   Section 5(f)
EXHIBIT E.      Insurance  Certificates                     Section 5(g)
EXHIBIT F.      Form of Tenant Estoppel                     Section 6(f)
EXHIBIT F-1.    Tenant Estoppels                            Section 8(a)(vii)
EXHIBIT G.      Certificates of Occupancy                   Section 5(n)
EXHIBIT H.      Operating Statements and Operating Budget   Section 5(p)
EXHIBIT I.      Personal Property                           Section 5(q)
EXHIBIT J.      Prudential Mortgage                         Section 2(b)(i)
EXHIBIT K.      Prudential Note                             Section 2(b)(i)
EXHIBIT L.      Litigation                                  Section 5(k)
EXHIBIT M.      Permitted Exceptions                        Section 8(a)(iii)(B)




          [Seller to Attach Foregoing at Acceptance of this Agreement]


                                      -25-

<PAGE>



                                    EXHIBIT A

                            LEGAL DESCRIPTION OF LAND

                                      -26-

<PAGE>



                                    EXHIBIT B

                            LEASES AND RENT SCHEDULE

                                      -27-

<PAGE>



                                    EXHIBIT C

                                SERVICE CONTRACTS

                                      -28-

<PAGE>



                                    EXHIBIT D

                                    TAX BILLS

                                      -29-

<PAGE>



                                    EXHIBIT E

                             INSURANCE CERTIFICATES

                                      -30-

<PAGE>




                                    EXHIBIT F
                            [Form of Tenant Estoppel]

                              ESTOPPEL CERTIFICATE

                                                                    , 199

First Washington Realty Limited Partnership
4350 East-West Highway, Suite 400
Bethesda, MD 20814

         Re:      Collegeville Shopping Center
                  Lease dated                  19    , with [name of Tenant]
                  ----------------------------------------------------------

Gentlemen:

         Please be advised that the  undersigned  tenant hereby  certifies as of
the date hereof as follows with respect to the Lease:

Name of Tenant:

Description of Leased Premises:

Date of Commencement of Lease:

Date of Termination of Lease:

Options to Renew:

Base Rental:  Annual Rental of $            , payable monthly in arrears.
                               -------------

Real Estate Tax Charges:  pro rata:       yes          no.

Percentage Rent:           % of Gross Receipts over $
                     ------

Common Area Maintenance Charges:  pro rata:       yes          no.

Tenant in possession of the premises under the Lease?:  Yes

The Lease is unmodified  and in full force and effect except for  modifications,
listed by number and date on Exhibit A attached hereto.

Amount of rent paid in advance:  $

Amount of Security Deposit:  $


                                       -i-

<PAGE>




Compliance  with  Construction  Requirements:  Landlord  has  complied  with all
construction  requirements of Tenant,  and Tenant has accepted all of the leased
premises under the Lease.

Tenant has not made any claims  against  Landlord  and has no  knowledge  of any
uncured  default on the part of Landlord  (If there is  knowledge of any uncured
default, please note and attach separate sheet).

Tenant's  Right to  Purchase:  Tenant  has no option or right in the nature of a
right of first  refusal to purchase  or  otherwise  acquire any  interest in the
leased premises.

Tenant's Right of Premature  Termination or Option to Renew: Tenant has no right
to  premature  termination  and no right or option  to renew or extend  the term
beyond  its  present  term and no option to lease  additional  space,  except as
expressly set forth in the Lease.



                                            TENANT:

                                            [Name of Tenant]


                                            By:
                                                 Name:
                                                 Title:

STATE OF                   )
                           )  ss:
COUNTY OF                  )

         Signed and sealed in my presence this      day of            , 199   .
                                               ----        --------     ---




                                            Notary Public
                                            [SEAL]

My Commission Expires:






F:\SHAVER\SHAVER\REIT\NEWTCLEA.AGT

                                      -ii-

<PAGE>



                                   EXHIBIT F-1

                                TENANT ESTOPPELS




o        Acme Markets                        35,282 s.f.
o        Thrift Drug                         13,179 s.f.
o        Mellon Bank                          4,200 s.f.
o        True Value Hardware                  9,416 s.f.
o        Dress Barn                           5,017 s.f.
                                            --------

                                             67,094 s.f.

o        Tenant's occupying at least 75% of
         the remaining space at the Property.



         [(137,569 s.f. - 67,094 s.f.) x 75% = 52,856]






                                      -iii-

<PAGE>



                                    EXHIBIT G

                            CERTIFICATES OF OCCUPANCY

                                      -iv-

<PAGE>



                                    EXHIBIT H

                    OPERATING STATEMENTS AND OPERATING BUDGET

                                       -v-

<PAGE>



                                    EXHIBIT I

                                PERSONAL PROPERTY

                                      -vi-

<PAGE>



                                    EXHIBIT J

                               PRUDENTIAL MORTGAGE

                                      -vii-

<PAGE>



                                    EXHIBIT K

                                 PRUDENTIAL NOTE

                                     -viii-

<PAGE>



                                    EXHIBIT L

                                   LITIGATION


                                      -ix-

<PAGE>


                                    EXHIBIT M

                              PERMITTED EXCEPTIONS

                                       -x-








                                                                   EXHIBIT 10.53

                             CONTRIBUTION AGREEMENT


         THIS  CONTRIBUTION  AGREEMENT  is made and  entered  as the 22nd day of
October,  1996,  by and between (i) KINGS PARK  ASSOCIATES,  a Virginia  general
partnership  (the  "Contributor")  and  (ii)  FIRST  WASHINGTON  REALTY  LIMITED
PARTNERSHIP,   a  Maryland  limited  partnership  (hereinafter  referred  to  as
"FWRLP").

                              W I T N E S S E T H:

         WHEREAS, Contributor is the record and beneficial owner of all of those
certain  parcels of real  property as more  particularly  described on Exhibit A
hereto  (collectively,  the "Land"),  together with the shopping center known as
Kings Park Shopping Center located in Springfield, Fairfax County, Virginia, and
all other  buildings  and  improvements  not owned by tenants  situated  thereon
(collectively, the "Building"), and all personal property and fixtures not owned
by tenants located  therein (the "Personal  Property"),  and all  appurtenances,
rights, easements,  rights-of-way,  tenements and hereditaments incident thereto
(the  "Additional   Property")  (the  Land,  Building,   Personal  Property  and
Additional Property are hereinafter collectively referred to as the "Property");
and

         WHEREAS,  Contributor  and FWRLP  desire to enter  into this  Agreement
relating to the contribution by Contributor to FWRLP of the Property in exchange
for cash and certain interests in FWRLP.

         NOW, THEREFORE, for and in consideration of the premises and the mutual
covenants  and  agreements  herein  contained  and for other  good and  valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereto agree as follows:

         1. Contribution.  Subject to the terms and conditions set forth in this
Agreement,  Contributor  and FWRLP agree to the  contribution  by Contributor to
FWRLP (the "Contribution") of all of the Property.

         2. Consideration.

                  (a) In  consideration  of the  Contribution of the Property to
FWRLP,  FWRLP shall pay cash (in the form of cash,  certified check or bank wire
transfer) and shall issue common  partnership units of FWRLP (the "Units") in an
aggregate  amount (cash and Units)  calculated  as follows:  Five Million  Seven
Hundred  Thousand and 00/100 Dollars  ($5,700,00.00)  less the  outstanding  and
unpaid principal  balance of the Lutheran Loan (as defined below) at Closing and
adjusted  for  any  closing   adjustments  and  prorations  (the  "Consideration
Amount").  The number of Units to be issued  shall be  determined  at Closing by
dividing  sixty  percent (60%) of the  Consideration  Amount by a price per Unit
(the "Unit Price") equal to the average closing price of First

                                       -1-

<PAGE>



Washington  Realty  Trust,  Inc.  ("REIT")  common  stock for the  fifteen  (15)
business days immediately preceding the Closing Date (as defined below), rounded
to the nearest one (1) Unit. The balance of the  consideration  shall be paid in
cash.

                  (b) At Closing,  the Property  shall be  contributed  to FWRLP
with the Property then being subject to the indebtedness,  lien and operation of
the First Trust (as defined  below).  Contributor and FWRLP shall provide to the
Lender any and all information reasonably requested by the Lender.

                  (c) (i) The  Property  is  presently  encumbered  by a Deed of
Trust and Security Agreement dated October 21, 1994 (the "First Trust") from the
Contributor,  as debtor,  for the benefit of Aid Association  for Lutherans,  as
secured party (the  "Lender"),  which First Trust secures an original  principal
indebtness of $4,500,000.00  with interest thereon payable over the term thereof
(which ends on November 1, 2014) at a fixed  interest  rate of 9% per annum,  as
evidenced by a Deed of Trust Note from Contributor to Lender ("Note"). The First
Trust  and  Note  and all  documents  and  instruments  executed  in  connection
therewith are collectively referred to as the "Lutheran Loan." The Lutheran Loan
is  non-recourse  (except for  environmental  and other  standard carve outs) to
Contributor and requires equal monthly installments of principal and interest in
the amount of the $40,488.00 per month. The outstanding  principal balance under
the Lutheran Loan as of the date hereof is approximately $4,340,000.00. True and
correct copies of the First Trust and Note are attached hereto as Exhibits L and
M, respectively.

                           (ii) FWRLP's  obligations  under this Agreement shall
be expressly  contingent on the condition that FWRLP receive by Closing a letter
(the "Letter") from Lender (i)  consenting to the  Contribution  of the Property
subject to the Lutheran  Loan,  and such  modifications  to the Lutheran Loan as
FWRLP shall determine, in its sole discretion, are necessary (to the extent that
FWRLP  determines  that  modifications  are  necessary,  FWRLP  shall so  notify
Contributor  prior to the end of the Feasibility  Period),  (ii) confirming that
the Lutheran  Loan is as described  above,  (iii)  certifying  that, to the best
knowledge of the Lender, there is no default or event which with notice or lapse
of time, or both,  would constitute a default under the Lutheran Loan. FWRLP and
Contributor shall cooperate in obtaining the Letter from Lender.  FWRLP shall be
responsible  for all fees charged by Lender in connection with the assumption of
the Lutheran Loan. At Closing, Contributor shall execute an estoppel certificate
in favor of FWRLP certifying  that, to the best knowledge of Contributor,  there
is no default,  or event of default which with notice or lapse of time, or both,
would  constitute  a default  under the  Lutheran  Loan.  Contributor  shall use
commercially  reasonable  efforts to deliver to FWRLP such  Letter  from  Lender
before the end of the Feasibility  Period (as defined below).  If such Letter is
not received by FWRLP by Closing,  FWRLP shall have the right to terminate  this
Agreement,  in which event the Deposit (defined  below),  together with interest
thereon, shall be returned to FWRLP. If

                                       -2-

<PAGE>



Lender does not  consent or if Lender's  Letter is other than as set forth above
and is not  acceptable  to  FWRLP,  FWRLP  shall  have  the  right,  at its sole
election,  to terminate  this  Agreement  by giving  written  notice  thereof to
Contributor,  whereupon the Deposit,  together with interest  thereon,  shall be
returned to  Contributor  and neither party shall have any further  liability to
the other.

         3.  Deposit.

                  (a) Within one (1)  business day after the date of delivery to
FWRLP of an original of this  Agreement  executed by  Contributor  together with
completed  Exhibits  hereto  (the  date of such  delivery  to  FWRLP  being  the
"Acceptance  Date") in order to evidence and provide comfort to Contributor with
respect to FWRLP's  intention  to close  hereunder,  FWRLP shall  deliver to the
Title Company,  as escrow agent, a deposit of Fifty Thousand Dollars ($50,000.00
) by check payable to the Commercial  Settlements,  Inc.,  1413 K Street,  N.W.,
Washington, DC 20005 (the "Title Company").

                  (b)  Within  two  (2)  business  days  after  the  end  of the
Feasibility  Period (as defined in Section  13(b)),  FWRLP shall  deliver to the
Title Company, as escrow agent, an additional deposit (the "Additional Deposit")
of Fifty Thousand Dollars ($50,000.00) by check payable to the Title Company.

                  (c) In the event that FWRLP  elects to extend the Closing Date
pursuant to Section 4(b) hereof, then, on the date of such election, FWRLP shall
deliver to the Title  Company,  as escrow  agent,  an  additional  deposit  (the
"Extension  Deposit") of  Twenty-five  Thousand  Dollars  ($25,000.00)  by check
payable to the Title Company.

                  (d) The Initial Deposit,  Additional Deposit and the Extension
Deposit  and  all  accrued   interest   thereon  are  hereinafter   referred  to
collectively  as the  "Deposit."  The Title  Company  will  immediately  provide
Contributor with written evidence of receipt of such Deposit.  The Title Company
shall place the Deposit in an  interest-bearing  account  within  three (3) days
after the date of receipt  thereof,  and interest on the Deposit shall accrue to
the benefit of the party entitled to the Deposit and shall  constitute a part of
the  Deposit for all  purposes  hereof.  The Deposit  shall be held by the Title
Company pursuant to the terms and conditions of this Agreement.

                  (e)  In  the  event  that,  at  any  time  prior  to  Closing,
Contributor  or FWRLP  provides  Title Company with a  certification  (a copy of
which  shall  be  delivered  contemporaneously  to the  other  party)  that  the
Contributor or FWRLP, as the case may be, is entitled to the Deposit pursuant to
the terms of this  Agreement,  Title  Company  shall deliver the Deposit to such
party no less than five (5)  business  days and no more than seven (7)  business
days  after  receipt  of said  notice,  unless  the other  party  disputes  such
certification  by  written  notice to Title  Company  (a copy of which  shall be
delivered  contemporaneously  to the  other  party)  delivered  within  five (5)
business days of Title Company's receipt of the initial  certification.  In such
event, Title Company shall hold the Deposit pending resolution of such dispute.


                                       -3-

<PAGE>



                  (f) The parties  acknowledge  that (i) Title Company is acting
solely as escrow agent at their  request and for their  convenience,  (ii) Title
Company shall not be deemed to be the agent of either of the parties,  and (iii)
Title  Company  shall not be liable  to  either  of the  parties  for any act or
omission on its part unless taken or suffered in bad faith, in willful disregard
to this Agreement or involving  gross  negligence.  Contributor  and FWRLP shall
jointly and severally indemnify and hold Title Company harmless from and against
all costs, claims and expenses,  including reasonable  attorneys' fees, incurred
in connection with the performance of Title Company's duties  hereunder,  except
with respect to actions or omissions  taken or suffered by Title  Company in bad
faith, in willful  disregard of this Agreement or involving gross  negligence on
the part of Title Company; provided, however, that if any litigation shall arise
between the Contributor and FWRLP in connection  therewith,  the  non-prevailing
party shall pay all such costs, claims and expenses of the Title Company. In the
event any dispute shall arise between the parties  hereto as to the  disposition
of the Deposit, the Title Company's sole responsibility may be met, at the Title
Company's  option,  by  paying  the  Deposit  into the  court in which  relevant
litigation is pending  between the parties,  or by  initiating  an  interpleader
action,  and upon payment of the Deposit  into court,  neither  Contributor  nor
FWRLP shall have any further right,  claim,  demand, or action against the Title
Company.

         4.  Closing.

                  (a) Closing.  Except as otherwise  provided in this Agreement,
the  Contribution  contemplated  herein shall be  consummated  at the "Closing",
which shall take place on the date (the  "Closing  Date")  specified by FWRLP on
not less than ten (10) days  notice to  Contributor,  provided  that the Closing
Date  shall  not be  later  than  forty-five  (45)  days  after  the  end of the
Feasibility  Period.  The  Closing  shall  take  place at the  offices  of First
Washington  Realty  Limited  Partnership,  4350  East-West  Highway,  Suite 400,
Bethesda,  Maryland 20814, or at such other place as may mutually agreed upon by
Contributor and FWRLP.

                  (b)  Extension  of  Closing.  Notwithstanding  the  provisions
contained in Section 4(a), FWRLP may extend the Closing Date to a date not later
than  February  15,  1997 by (i)  delivery  prior to the date  specified  as the
Closing Date in Section 4(a) above of the Extension Deposit to the Title Company
as set forth in Section 3(c) above,  and (ii) notifying  Contributor in writing,
no later  than five (5) days  before  the  original  Closing  Date,  of  FWRLP's
intention to exercise said right.

         5.  Representations  and Warranties of Contributor.  In order to induce
FWRLP  to  enter  into  this   Agreement  and  to  issue  the  Common  Units  in
consideration  for  the  Property,   Contributor   hereby  makes  the  following
representations  and warranties,  each of which is material and shall,  together
with all covenants,  agreements and indemnities set forth in or made pursuant to
this Agreement, survive Closing for to the extent provided in Section 18(m):


                                       -4-

<PAGE>



                  (a)  Authority  of  Contributor.   Contributor  is  a  general
partnership  duly  organized  and  in  good  standing  under  the  laws  of  the
Commonwealth of Virginia.  Contributor has all necessary power and authority and
has taken all necessary partnership action to execute,  deliver and perform this
Agreement.  No consents of any persons other than those executing this Agreement
as  Contributor  are required for such  execution  or to enable  Contributor  to
consummate the transactions contemplated hereby. This Agreement is the valid and
binding obligation of Contributor, enforceable against it in accordance with its
terms,   except   that  such   enforcement   may  be  subject   to   bankruptcy,
conservatorship, receivership, reorganization, insolvency, moratorium or similar
laws or procedures  relating to or affecting  creditors' rights generally and to
general principles of equity.

                  (b) Title. To the Contributor's knowledge,  Contributor is the
sole owner of fee simple title to the Property, and such title is marketable and
good of  record  and  free  and  clear of all  liens,  encumbrances,  covenants,
conditions,  restrictions  and other  matters  affecting  title,  except for the
Permitted Exceptions (as defined in Section 8(a)(iii)).

                  (c)  Compliance  with  Existing  Laws.  To  the  knowledge  of
Contributor, Contributor has not received notice from any governmental authority
asserting  that the  Contributor  is in  violation of any  applicable  building,
zoning,  environmental  or other  ordinances,  statutes  or  regulations  of any
governmental agency, in respect to the ownership,  use,  maintenance,  condition
and  operation  of the  Property or any part  thereof.  To the  knowledge of the
Contributor, the Contributor possesses all licenses,  certificates,  permits and
authorizations necessary for the use and operation of the Property in the manner
in which it is  currently  being  operated  by  Contributor,  and the  requisite
certificates  of the fire  marshalls  or board of fire  underwriters  have  been
issued for the Property.  To the best of Contributor's  knowledge,  the Building
and all related  facilities do not rely on any other property in order to comply
with applicable zoning laws.

                  (d) Leases.  True,  correct and complete  copies of all of the
leases of the Property and any amendments thereto  (collectively,  the "Leases")
have been delivered to FWRLP.  Attached  hereto as Exhibit B is a description of
all of the Leases and a current rent  schedule  ("Rent  Schedule")  covering the
Leases. There are no leases or tenancies of any space in the Property other than
those set forth in Exhibit B or, to  Contributor's  knowledge,  any subleases or
subtenancies  unless  otherwise noted therein.  Except as otherwise set forth in
Exhibit B or elsewhere in this Agreement:

                           (i) to the knowledge of  Contributor,  the Leases are
                  in full  force and effect and  constitute  a legal,  valid and
                  binding obligation of the respective tenants;

                           (ii)  no  tenant  has  an  option  to  purchase   the
                  Property;


                                       -5-

<PAGE>



                           (iii) no  renewal  or  expansion  options  have  been
                  granted to the tenants, except as provided in the Leases;

                           (iv) to the Contributor's  knowledge,  Contributor is
                  not in default under any of the Leases;

                            (v) the  rents set  forth on the Rent  Schedule  are
                  being collected on a current basis and there are no arrearages
                  in  excess of one  month,  except as  indicated  in  Exhibit B
                  hereto,  nor has any tenant paid any rent,  additional rent or
                  other  charge of any nature  for a period of more than  thirty
                  (30) days in advance;

                           (vi) all work for tenant  alterations  and other work
                  or materials  contracted for by Contributor and any tenant has
                  been  completed,  and all work and  materials  have been fully
                  paid for or will be paid for by Closing and all  contributions
                  to tenants for tenant improvements have been paid in full;

                           (vii)  Contributor has not sent written notice to any
                  tenant claiming that such tenant is in default,  which default
                  remains uncured, and to Contributor's  knowledge, no tenant is
                  in default  under its Lease,  except as indicated in Exhibit B
                  hereto;

                           (ix)  no  action  or  proceeding  instituted  against
                  Contributor  by any tenant is presently  pending in any court;
                  and

                           (x) no security  deposits  are in the  possession  of
                  Contributor other than those set forth in Exhibit B.

                  (e)  Service  Contracts.  Attached  hereto  as  Exhibit C is a
complete  and  correct  list of all  contracts  or  agreements  relating  to the
management,  leasing,  operation,  maintenance  or repair of the  Property  (the
"Service Contracts").  All of the Service Contracts set forth on Exhibit C shall
be  assumed  by  FWRLP as of the  Closing  Date.  No  Service  Contract  will be
terminated,  amended, modified or supplemented prior to the Closing Date without
FWRLP's prior written approval.

                  (f) Tax  Bills.  Attached  hereto  as  Exhibit  D are true and
correct  copies of tax bills issued by any  applicable  Federal,  state or local
governmental  authority to Contributor with respect to the Property for the most
recent past and current tax years, and any new assessment  received with respect
to a current or future tax year.

                  (g)  Insurance.  The  Property is insured for its  replacement
value against loss or damage sustained as a result of fire or other casualty and
Contributor has rent loss insurance in place for the Property. Contributor shall
maintain in full force and effect all such  policies  until the Closing Date and
shall cause its insurer to name

                                      -6-

<PAGE>



FWRLP as an additional  insured as a contract party on its rent loss policy with
respect to the  Property.  Contributor  shall  cancel  such  policies  as of the
Closing  Date (with  Contributor  being  entitled  to any  reimbursement  of any
advance  premiums  paid by  Contributor),  unless a loss in  rental  income  has
resulted  from a casualty  prior to  Closing  for which the  Contributor  may be
entitled to make a claim under such policies,  in which event the policies shall
not be canceled.

                  (h) Condition of Property. Possession of the Property shall be
delivered to FWRLP at Closing in its "as is, where is"  condition as of the date
of FWRLP's execution of this Agreement.  Contributor hereby represents, warrants
and covenants to FWRLP that,  ordinary wear and tear excepted,  to its knowledge
there is no material  defect in the  condition of the Property,  the  structural
elements thereof or the mechanical systems therein.  FWRLP acknowledges that the
acreage  and  square  footage  descriptions  of the  Property  set  forth in the
Recitals hereto are approximate,  and that the  consideration to be delivered to
Contributor  pursuant  to this  Agreement  is not subject to offset in the event
such descriptions are inaccurate.

                  (i) Tenant Estoppel.  Contributor represents and warrants that
it shall use reasonable efforts to obtain tenant estoppel letters in the form of
Exhibit F from all tenants of the Property.

                  (j)  Condemnation  Proceedings.  No  condemnation  or  eminent
domain  proceedings  are  pending  or, to the best of  Contributor's  knowledge,
threatened against the Property or any part thereof, and Contributor has made no
commitments to and has received no notice, oral or written, of the desire of any
public authority or other entity to take or use the Property or any part thereof
whether  temporarily  or  permanently,  for easements,  rights-of-way,  or other
public or quasi-public purposes.

                  (k)  Litigation.  No  litigation is pending or, to the best of
Contributor's knowledge, currently threatened,  including administrative actions
or orders relating to governmental regulations,  affecting the use, operation or
ownership  of the  Property  or any  part  thereof  or  Contributor's  right  to
contribute the Property as contemplated herein, except as set forth on Exhibit G
hereof.

                  (l) No Defaults.  Neither the execution of this  Agreement nor
the  consummation  of the  transactions  contemplated  hereby will: (i) conflict
with,  or result in a breach of,  the terms,  conditions  or  provisions  of, or
constitute a default under, any agreement or instrument to which  Contributor is
a party or by which the  Contributor or the Property is bound,  (ii) violate any
restriction,  requirement,  covenant or  condition to which the  Contributor  is
subject or by which  Contributor  or the Property is bound,  (iii)  constitute a
violation  of  any  applicable  code,  resolution,  law,  statute,   regulation,
ordinance,  rule, judgment,  decree or order, or (iv) result in the cancellation
of any contract or lease pertaining to the Property.

                  (m) Entrances. To the best of Contributor's knowledge,  access
to any

                                       -7-

<PAGE>



portion of the Land is not  obtained  from  adjoining  public  roads by means of
easements,  rights-of-way  or licenses  across  lands or premises  not  included
within the Property.

                  (n)  Separate  Tax  Lot  and  Subdivision.   To  the  best  of
Contributor's  knowledge,  each  parcel  of Land is the  subject  of a  separate
subdivision, and each parcel of Land is assessed for tax purposes as one or more
separate and distinct parcels.

                  (o)  Hazardous  Waste.  Contributor  has no  knowledge  of any
discharge,  spillage,  uncontrolled  loss,  seepage or filtration (a "Spill") of
oil, petroleum or chemical liquids or solids,  liquid or gaseous products or any
hazardous  waste  or  hazardous  substance  (as  those  terms  are  used  in the
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended,  the Resource  Conservation and Recovery Act of 1976, as amended, or in
any  other  applicable  federal,  state  or  local  laws,  ordinances,  rules or
regulations relating to protection of public health,  safety or the environment,
as such laws may be  amended  from time to time) at,  upon,  under or within the
Land or any  contiguous  real estate.  To the best of  Contributor's  knowledge,
there is no  proceeding  or  action  pending  or  threatened  by any  person  or
governmental  agency regarding the environmental  condition of the Property.  To
the Contributor's knowledge,  the Building is totally free of asbestos.  Without
intending  to  limit  the  foregoing   representations  and  warranties,   FWRLP
acknowledges  that the  Property  has been  leased to a dry  cleaner,  a service
station,  various  restaurants and other tenants that may use regulated products
in the normal course of their business and that  Contributor does not control or
actively monitor such use.

                  (p)  Operating  Statements.  Attached  hereto as Exhibit J are
true and correct  operating  statements  of the  Property for fiscal years 1993,
1994, 1995 and 1996 (through  September 30, 1996). To  Contributor's  knowledge,
there has been no adverse change in the Property or the operation  thereof which
would materially adversely affect the economic condition of the Property.

                  (q)  Utilities.  To  the  best  of  Contributor's   knowledge,
adequate,  usable public  sewers,  public water  facilities,  gas and electrical
facilities  necessary to the  operation of the Property are installed in and are
duly  connected to the  Property  and can be used without any charge  except the
normal deposits, if any, and usual metered utility charges and sewer charges.

                  (r) Personal Property. Attached hereto as Exhibit K is a true,
correct and complete inventory of all personal property  ("Personal  Property"),
if any,  owned  by  Contributor  and  used in the  management,  maintenance  and
operation of the  Property  (other than trade  fixtures or personal  property of
tenants).

                  (s)  Leasing   Commissions.   To  the  best  of  Contributor's
knowledge,  there are, and at Closing  shall be, no  outstanding  or  contingent
leasing commissions or fees payable with respect to the Property.

                                       -8-

<PAGE>



                  (t) Securities Law Matters.

                            (i) Contributor and each of its partners who receive
                  Units is an  "accredited  investor"  as such  term is  defined
                  under Rule 501  promulgated  under the Securities Act of 1933,
                  as amended (the "Securities Act");

                           (ii)  The  general   partners  (the   "Partners")  of
                  Contributor  are Marvin L.  Kaye,  Lawrence  Kirstein  and the
                  Estate of Richard A. Kirstein;

                           (iii) Marvin L. Kay has his primary  residence in the
                  State  of  Maryland  and  Lawrence  Kirstein  has his  primary
                  residence in the District of Columbia;

                           (iv)  Contributor  will  hold the  Units  for its own
                  account for  investment  purposes  only and not with a view to
                  distribution  and does  intend to  distribute  or  resell  the
                  Units,  except  as  expressly  set  forth  at the  end of this
                  Section 5(t) below;

                            (v) Taking into account the  personnel and resources
                  Contributor can  practically  bring to bear on the acquisition
                  of the  Units in FWRLP  contemplated  hereby,  Contributor  is
                  knowledgeable, sophisticated and experienced in making, and is
                  qualified to make,  decisions  with respect to  investments in
                  securities   presenting  an  investment   decision  like  that
                  involved   in  the   acquisition   of  the  Units,   including
                  investments in securities  issued by FWRLP, and has requested,
                  received,  reviewed and  considered  all  information it deems
                  relevant in making an  informed  decision to acquire the Units
                  (including  the   Confidential   Information   Statement,   as
                  supplemented  through  the date  hereof,  attached  hereto  as
                  Exhibit  N which  contains  the  First  Amended  and  Restated
                  Agreement of Limited  Partnership  of FWRLP and any Amendments
                  thereto (the "Partnership Agreement");

                           (vi)  Contributor  will not,  directly or indirectly,
                  voluntarily offer, sell, pledge, transfer or otherwise dispose
                  of (or  solicit  any  offers  to buy,  purchase  or  otherwise
                  acquire  or take a  pledge  of)  any of the  Units  except  in
                  compliance   with  the   Securities  Act  and  the  rules  and
                  regulations  promulgated  thereunder  and with the  terms  and
                  conditions of the Partnership Agreement;

                           (vii)  Contributor  acknowledges that the Units to be
                  issued  must be held  until they are  subsequently  registered
                  under the Securities Act and under applicable state securities
                  or blue sky laws,  unless  exemptions from such  registrations
                  are available at the time of resale;

                           (viii)   Prior  to  the   issuance   of  the   Units,
                  Contributor will execute all

                                       -9-

<PAGE>



                  such other  documents  and  instruments  as may be  reasonably
                  necessary  to allow  FWRLP to comply  with  Federal  and state
                  securities  law  requirements  with respect to the issuance of
                  the  Units and to  comply  with the  terms of the  Partnership
                  Agreement;

                           (ix)   Contributor   acknowledges  and  agrees  that,
                  notwithstanding Section 8.6 of the Partnership Agreement,  the
                  Units to be issued  hereunder shall not be redeemable for cash
                  or  exchangeable  for Common Stock in the REIT for a period of
                  thirteen (13) months from the date of issuance to Contributor;
                  and

         FWRLP hereby  agrees  that,  at Closing,  Contributor  may transfer the
Units to Marvin L. Kay and Lawrence Kirstein,  or may request FWRLP to issue the
Units  directly  to  Marvin  L. Kay and  Lawrence  Kirstein,  provided  that the
Partners  receiving  such Units  shall  acknowledge  and agree to be bound (on a
several basis with respect to matters pertaining to such partners) by all of the
provisions  of this  Section  5(t) and any  other  provision  of this  Agreement
relating  to the Units (in lieu of  Contributor),  and by  accepting  such Units
hereby agree to be so bound.  The Estate of Richard  Kirstein shall not have any
direct or indirect liability for any of the representations set forth in Section
5(t).

         6. Obligations of Contributor Pending Closing.  From and after the date
of this Agreement through the Closing Date,  Contributor covenants and agrees as
follows:

                  (a)  Maintenance  and Operation of the  Property.  Contributor
will cause the Property to be  maintained  in its present  order and  condition,
normal wear and tear  excepted,  and will cause the  continuation  of the normal
operation  thereof,  including  the  purchase  and  replacement  of fixtures and
equipment,  and  the  continuation  of  the  normal  practice  with  respect  to
maintenance  and repair in the ordinary  course of business so that the Property
will, except for normal wear and tear, be in substantially the same condition on
the Closing Date as on the date hereof.

                  (b)  Licenses.  Contributor  shall  use its  best  efforts  to
preserve in force all Licenses and to cause those expiring to be renewed.

                  (c) Changes in Representations. Contributor shall notify FWRLP
promptly,  and FWRLP shall notify Contributor  promptly, if either becomes aware
of any  occurrence  prior  to the  Closing  Date  which  would  make  any of its
representations,  warranties  or  covenants  contained  herein  not  true in any
material respect.

                  (d) Obligations as to Leases.  Contributor  shall not, without
FWRLP's prior written consent,  amend,  modify, renew or extend any Lease in any
respect unless required by law or the terms of any existing lease (and then only
in accordance with the terms of such lease), or enter into new leases or approve
any assignment of leases or subletting of leased space,  or terminate any Lease.
Prior to Closing, Contributor shall

                                      -10-

<PAGE>



not apply all or any part of the  security  deposit  of any tenant  unless  such
tenant has vacated the Property or is material default under its lease.

                  (e)  Obligations as to Lutheran Loan.  The  Contributor  shall
not,  without  FWRLP's prior written  consent,  (i) prepay the Lutheran Loan, or
(ii) modify or amend any of the  documents  evidencing  or securing the Lutheran
Loan or otherwise entered into in connection with the Lutheran Loan. Contributor
shall make all payments  required to be made under the  Lutheran  Loan when due,
shall  perform  all  obligations  under the  Lutheran  Loan and  shall  keep the
Lutheran Loan free from default.

         7.  Representations,  Warranties  and  Covenants of FWRLP.  In order to
induce  Contributor  to enter into this Agreement and to contribute the Property
to FWRLP, FWRLP and (solely as to the representations  and warranties  contained
in Sections  7(h),  (j), (k) and (n) First  Washington  Realty Trust,  Inc. (the
"REIT")  hereby make the following  representations,  warranties  and covenants,
each of which is material and shall together with all covenants,  agreements and
indemnities set forth or made pursuant to this Agreement  survive Closing to the
extent provided in Section 18(m).

                  (a) Authority of FWRLP.  FWRLP is a limited  partnership  duly
organized  and  existing  and in good  standing  under  the laws of the State of
Maryland. Subject to the approval of the Board of Directors of REIT as set forth
in Section 8(a) (viii),  FWRLP has all necessary power and authority to execute,
deliver  and perform  this  Agreement  and  consummate  all of the  transactions
contemplated  by  this  Agreement.  Subject  to the  approval  of the  Board  of
Directors  of REIT as set forth in Section 8(a)  (viii),  this  Agreement is the
valid and binding obligation of FWRLP, enforceable against it in accordance with
its terms.

                  (b) No Defaults.  Neither the execution of this  Agreement nor
the  consummation  of the  transactions  contemplated  hereby will: (i) conflict
with,  or result in a breach of,  the terms,  conditions  or  provisions  of, or
constitute  a default  under,  the  Partnership  Agreement  or any  agreement or
instrument to which FWRLP is a party, (ii) violate any restriction, requirement,
covenant or  condition  to which the FWRLP is subject,  and (iii)  constitute  a
violation  of  any  applicable  code,  resolution,  law,  statute,   regulation,
ordinance, rule, judgment, decree or order.

                  (c) Vacant  Space.  FWRLP  hereby  further  agrees that if any
rentable space in the Property is vacant on the Closing Date, FWRLP shall accept
the  Property  subject  to such  vacancy,  provided  that  the  vacancy  was not
permitted or created by Contributor in violation of any  restrictions  contained
in this Agreement.

                  (d) Additional  Matters  Regarding  Authority.  The execution,
delivery and  performance by FWRLP of this  Agreement and each other  agreement,
document or instrument  contemplated  hereby to which FWRLP is a party and which
is  required to be  delivered  to  Contributor  at Closing  (together  with this
Agreement, the "FWRLP

                                      -11-

<PAGE>



Documents"), the fulfillment of and the compliance with the respective terms and
provisions  hereof  and  thereof  by  FWRLP,  and  the due  consummation  of the
transactions  contemplated  hereby or thereby by FWRLP have been,  or by Closing
will be, duly and validly  authorized and approved by all requisite  partnership
actions of FWRLP.

                  (e) Disclosure  Documents.  Attached  hereto as Exhibit N is a
true and correct copy of the Confidential Information Statement, as supplemented
through the date hereof.  The FWRLP Partnership  Agreement,  as contained in the
Confidential Information Statement, as supplemented through the date hereof, has
not been  amended or  modified  except as set forth in  Exhibit  N, and,  to the
knowledge of FWRLP,  is in full force and effect as of the date hereof,  and, to
the knowledge of FWRLP, no default or condition which,  with the passage of time
or the giving of notice could become a default,  exists on the part of any party
thereunder.

                  (f) Binding Obligation.  This Agreement  constitutes,  and all
other  agreements,  documents and  instruments  to be executed by FWRLP pursuant
hereto,  when duly executed and delivered by FWRLP, will each constitute,  valid
and  binding  obligations  of  FWRLP,   enforceable  in  accordance  with  their
respective  terms,  except that such  enforcement  may be subject to bankruptcy,
conservatorship, receivership, reorganization, insolvency, moratorium or similar
laws or procedures  relating to or affecting  creditors' rights generally or the
rights of creditors of limited partnerships and to general principles of equity.

                  (g) No  Capital  Calls or Loans.  Following  Closing,  neither
Contributor, as holder of the Units, nor any subsequent transferees of the Units
from  Contributor,   shall  have  any  obligation  to  make  additional  capital
contributions or loans to FWRLP.

                  (h) Financial  Information.  The financial statements of FWRLP
and  the  REIT  (including  the  notes  thereto)  included  in the  Confidential
Information  Statement,  as supplemented through the date hereof, present fairly
the financial position of the respective entity or entities presented therein at
the  respective  dates  indicated  and the results of their  operations  for the
respective  periods  specified,  and  except  as  otherwise  stated  in any such
registration  statement or periodic report, such financial  statements have been
prepared in conformity with generally accepted accounting  principles applied on
a  consistent  basis.  Since the date of the most  recent  financial  statements
included in the Confidential  Information Statement, as supplemented through the
date hereof,  there has been no material  adverse  change,  when considered as a
whole,  in the condition,  financial or otherwise,  or in the earnings,  assets,
business affairs or business prospects of FWRLP or the REIT.

                  (i)  Issuance  of  Units.  The  FWRLP  Partnership   Agreement
provides,  or prior to Closing will provide,  for the issuance of the Units. The
Units to be issued in connection with the transactions  herein contemplated have
been,  or prior to their  issuance  on the  Closing  Date will have  been,  duly
authorized for issuance by FWRLP to

                                      -12-

<PAGE>



Contributor,  and on the date of their  issuance  on the  Closing  Date  will be
validly  issued,  fully  paid  and  non-assessable.  The  Units  conform  to the
description  thereof  contained in the Confidential  Information  Statement,  as
supplemented  through  the date  hereof,  and such  description  conforms to the
rights set forth in the FWRLP Partnership Agreement.

                  (j) Disclosure.  The Confidential  Information  Statement,  as
supplemented  through the date hereof,  on the date hereof,  does not contain an
untrue  statement of a material fact or omit to state a material fact  necessary
in order to make the statements therein, in the light of the circumstances under
which they were made, not misleading.

                  (k) Status of REIT.  First  Washington  Realty Trust,  Inc. is
organized in conformity with the requirements for qualification as a real estate
investment  trust  under the  Internal  Revenue  Code of 1986,  as amended  (the
"Code"),  and its  proposed  method  of  operation  will  enable  it to meet the
requirements for taxation as a real estate investment trust under the Code.

                  (l)  Anti-Dilution:  FWRLP  hereby  covenants  and  agrees  as
follows:

                           (i) If at any time  prior to Closing  there  shall be
                  (a) a  reorganization  of  FWRLP  (other  than a  combination,
                  reclassification,  exchange or subdivision of Units  otherwise
                  provided for herein),  (b) a merger or  consolidation of FWRLP
                  with  or  into  another  entity  in  which  FWRLP  is not  the
                  surviving  entity,  or a  reverse  triangular  merger in which
                  FWRLP  is the  surviving  entity  but  the  Units  outstanding
                  immediately prior to the merger are converted by virtue of the
                  merger into other property, whether in the form of securities,
                  cash  or  otherwise,  or (c) a sale  or  transfer  of  FWRLP's
                  properties and assets as, or substantially  as, an entirety to
                  any  other  person,  then,  as a part of such  reorganization,
                  merger,  consolidation,  sale or  transfer,  lawful  provision
                  shall be made so that Contributor shall thereafter be entitled
                  to receive  at Closing  the number of shares of stock or other
                  securities or property of the successor  entity resulting from
                  such reorganization,  merger, consolidation,  sale or transfer
                  that  Contributor  would have been  entitled to receive if the
                  Closing had been held immediately before such  reorganization,
                  merger  consolidation,  sale or transfer and  Contributor  had
                  received at such  Closing  the Units which it was  entitled to
                  receive under this Agreement,  subject to further  adjustments
                  as provided in this  Agreement.  The  foregoing  provisions of
                  this   Section   shall    similarly    apply   to   successive
                  reorganizations,  consolidations, mergers, sales and transfers
                  occurring  prior to Closing and to the stock or  securities of
                  any other entity that are at the time receivable by holders of
                  the Units as a result thereof.

                           (ii) If  FWRLP,  at any  time  prior to  Closing,  by
                  reclassification of

                                      -13-

<PAGE>



                  securities or otherwise,  shall change the Units into the same
                  or a  different  number of  securities  of any other  class or
                  classes,  at  Closing  Contributor  shall  have  the  right to
                  receive such number or kind of  securities  as would have been
                  issuable  to  Contributor  as the result of such  change as if
                  Contributor   held  the  Units   immediately   prior  to  such
                  reclassification  or other  change,  all  subject  to  further
                  adjustment as provided in this Section.

                           (iii) If FWRLP at any  time  prior to  Closing  shall
                  split,  subdivide or combine the Units into a different number
                  of  securities  of the same  class,  the number of Units to be
                  received by  Contributor  at Closing shall be  proportionately
                  increased   in  the  case  of  a  split  or   subdivision   or
                  proportionately  decreased in the case of a  combination,  and
                  the Unit Price used in this  Agreement  to  calculate  certain
                  adjustments  to the number of Units  shall be  proportionately
                  decreased   in  the  case  of  a  split  or   subdivision   or
                  proportionately increased in the case of a combination.

                           (iv)  If,  prior to  Closing,  all  holders  of Units
                  ("Unitholders")  shall  have  received,  or,  on or after  the
                  record   date  fixed  for  the   determination   of   eligible
                  Unitholders,  shall have become  entitled to receive,  without
                  payment   therefor,   other  or  additional   Units  or  other
                  securities  or  property  (other than cash) of FWRLP by way of
                  distribution,  then and in each case,  Contributor  shall have
                  the right to acquire upon  Closing,  in addition to the number
                  of Units to  which  Contributor  is  entitled  hereunder,  and
                  without payment of any additional  consideration therefor, the
                  amount of such other or additional  Units or other  securities
                  or property (other than cash) of FWRLP that Contributor  would
                  hold on the Closing  Date had  Contributor  been the holder of
                  record of the Units on the date hereof  through and  including
                  the Closing  Date,  and had retained  such Units and all other
                  additional Units and other securities or property as aforesaid
                  during such period,  giving effect to all  adjustments  called
                  for during such period by the provisions of this Agreement.

                  (m) Holding Period. Except in connection with a sale of all or
substantially all of FWRLP's assets or a merger or consolidation of FWRLP, in no
event shall FWRLP voluntarily or involuntarily  sell or otherwise dispose of the
Property (other than (i) pursuant to a condemnation or (ii) in connection with a
like-kind  exchange for a property with debt having a principal  amount not less
than that  encumbering the Property at such time) for a period of five (5) years
following the Closing Date, unless FWRLP indemnifies and agrees to hold harmless
Contributor   from  any  adverse  Federal  and  state  income  tax  consequences
attributable to such sale or other  disposition.  In the event of a condemnation
or  involuntary  conversion of a material part of the Property,  FWRLP shall use
reasonable  efforts to reinvest the  condemnation  proceeds in such  property or
properties,  and within  such time  periods,  as are  required  by the  Internal
Revenue  Code to avoid  Federal  income tax being  payable by  Contributor  with
respect to such condemnation proceeds.

                                      -14-

<PAGE>



         8.  Conditions Precedent to Closing.

                  (a) It shall be a condition precedent of FWRLP's obligation to
make a full  settlement  hereunder  that  each and  every  one of the  following
conditions shall exist on the Closing Date:

                            (i)  Representations  and Warranties.  Contributor's
                  representations  and  warranties  hereunder  shall be true and
                  correct in the same  manner and with the same effect as though
                  such representations and warranties had been made on and as of
                  the Closing.

                           (ii) Zoning. No proceedings shall have occurred or be
                  pending  to  change,   redesignate   or  redefine  the  zoning
                  classification   of  the   Property  to  a  more   restrictive
                  classification than presently exists.

                           (iii)  Title.   Title  to  the   Property   shall  be
                  marketable, good of record, and insurable by the Title Company
                  at standard  rates or less,  pursuant to a full  coverage ALTA
                  Form-B (Rev. 1970 and 1984) owner's title insurance policy (or
                  an unconditional  commitment  therefor) without any exceptions
                  ("Printed  form"  or  otherwise)   other  than  the  Permitted
                  Exceptions,  and in addition,  providing  affirmative coverage
                  satisfactory  to FWRLP  insuring  against  any  mechanic's  or
                  materialmen's  lien  arising  from goods,  labor or  materials
                  provided  to the  Property  prior  to the  Closing  Date.  The
                  "Permitted Exceptions" are:

                           (A) the lien of current real estate taxes and special
                           assessments not yet due and payable; and

                           (B) such other  matters which are listed on Exhibit J
                           attached  hereto.  Notwithstanding  anything  to  the
                           contrary    contained   in   this    paragraph   (B),
                           Contributor,  at or prior to Closing,  shall cause to
                           be satisfied  and  released of record all  mortgages,
                           deeds of  trust,  financing  statements,  judgements,
                           liens and matters that may be satisfied by payment of
                           a  liquidated  sum and that  first  appears of record
                           after the date  hereof,  other than the First  Trust;
                           provided, however, that if the amount thereof exceeds
                           $200,000  and  was  not  voluntarily  created  by the
                           Contributor  subsequent to the effective  date of the
                           Title  Commitment,  Contributor needs not satisfy and
                           release such matters, in which event FWRLP shall have
                           the right and  option  either (i) to  terminate  this
                           Agreement,  or (ii) to close on the  contribution  of
                           the  Partnership  Interests and waive such defects in
                           title. In the event of termination of this Agreement,
                           Contributor  and  FWRLP  shall  be  relieved  of  all
                           liabilities   under   this   Agreement,   except  the
                           indemnities provided in Sections 13(a) and 15 hereof,
                           and the Deposit shall be returned to FWRLP.

                                      -15-

<PAGE>



                           (iv)    Leasing     Brokerage/Property     Management
                  Agreements.  Contributor  shall  have  terminated  any and all
                  leasing  brokerage  agreements  (excluding  leasing  brokerage
                  agreements relating solely to contingent brokerage commissions
                  for leases  previously  entered  into which do not  constitute
                  violations of Contributor's  representation and warranty under
                  subsection  5(s))  and  property  management  agreements  with
                  respect  to the  Property  effective  as of the  Closing.  All
                  responsibility  for dealings with any such brokers and agents,
                  including  the payment of any claims (if deemed  warranted  by
                  Contributor), shall be the sole responsibility of Contributor.
                  Contributor  agrees that it will indemnify and hold FWRLP, its
                  successors,  assigns, partners, agents and employees, harmless
                  against any such claims  and/or losses which might be incurred
                  by such indemnitees in connection with any management or other
                  fees due  under any such  property  management  agreements  or
                  under those leasing  agreements which Contributor is obligated
                  to terminate as provided above  outstanding  and/or contingent
                  leasing commissions or fees or management fees.

                           (v)  Performance by  Contributor.  Contributor  shall
                  have  complied  in all  material  respects  with and not be in
                  material  breach of any of its covenants or obligations  under
                  this Agreement.

                           (vi) FWRT Board  Approval.  The Board of Directors of
                  FWRT shall have approved this  Agreement and the  transactions
                  contemplated hereby. In the event that the aforesaid condition
                  is not  satisfied  by  the  end  of  the  Feasibility  Period,
                  Purchaser  may elect to  terminate  this  Agreement  by giving
                  Seller  written  notice  thereof  on or before  the end of the
                  Feasibility Period in which event the Deposit and any interest
                  thereon shall be returned to Purchaser and neither party shall
                  have any further obligations or liabilities to the other.

                  (b) Failure of  Condition.  In the event of the failure by the
Closing Date of any  condition  precedent  set forth  above,  FWRLP shall notify
Contributor  in writing,  and if  Contributor  does not correct such failure (if
valid) within five (5) business days after such notice,  then FWRLP, at its sole
election,  may (a) terminate this Agreement,  in which event the Deposit and any
interest thereon shall be returned to FWRLP and, except as otherwise provided in
Section  16  hereof,  neither  party  shall  have  any  further  obligations  or
liabilities to the other (but the  indemnities  provided in Section 13(a) and 15
hereof  shall  survive in all  events);  or (b)  proceed to  Closing  and,  if a
default, avail itself of any legal or equitable remedy FWRLP may have, except as
to any default of Contributor  waived in writing by FWRLP or deemed to be waived
pursuant to the  provisions of this  Agreement on or before the Closing Date; or
(c) extend the Closing Date for such reasonable time period as may be determined
by FWRLP (but in no event for more than three (3) months from the  Closing  Date
then in effect) in order to permit the  satisfaction of any condition  precedent
not so fulfilled.

                                      -16-

<PAGE>



                  (c) Anything to the contrary  notwithstanding,  the parties to
this Agreement  expressly agree that the obligations of Contributor  pursuant to
this  Agreement  are  conditioned  upon  the  satisfaction,  in  the  reasonable
discretion of Contributor, of the following conditions:

                           (i) All of the covenants, agreements, representations
                  and warranties made by FWRLP and/or the REIT in this Agreement
                  (including   the   attached   Exhibits),    the   Confidential
                  Information  Statement,   as  supplemented  through  the  date
                  hereof,  or the FWRLP  Documents  shall be true,  accurate and
                  complete  in  all  material  respects,  and  shall  have  been
                  fulfilled  in all  material  respects,  as of the  date of the
                  Closing Date; and

                           (ii)  Contributor  and its Partners shall be released
                  by the First  Trustholder in writing from all liabilities they
                  may have on  account of or in any way in  connection  with the
                  Lutheran Loan.

In the event any of the foregoing conditions are not satisfied as of the Closing
Date,  Contributor shall notify FWRLP in writing,  and if FWRLP does not correct
such failure (if valid)  within five (5) business  days after such notice,  then
Contributor,  in its sole  discretion,  (A) may  avail  itself  of the  remedies
provided  in  Paragraph  16(a)  hereof if such  non-satisfaction  constitutes  a
default by FWRLP hereunder or (B) terminate this  Agreement,  in which event the
Deposit and any interest  thereon  shall be returned to FWRLP and neither  party
shall  have  any  further  obligation  or  liabilities  to the  other  (but  the
indemnities  provided  in  Sections  13(a) and 15 hereof  shall  survive  in all
events).

         9. Contributor's Deliveries. Contributor shall execute, acknowledge and
deliver  to FWRLP at the  Closing  the  following  documents,  each dated on the
Closing Date:

                  (a)  a  special   warranty   deed,   in  form  and   substance
satisfactory  to FWRLP,  and Title  Company,  conveying  good and marketable fee
simple  title to the  Property,  free  and  clear  of all  liens,  encumbrances,
easements  and  restrictions  of every  nature and  description,  except for the
Permitted Exceptions;

                  (b) a bill of sale which  shall  convey to FWRLP good title to
all the Property, free and clear of all liens and encumbrances;

                  (c) an  affidavit  setting  forth  that  all of  Contributor's
representations  and warranties are true and correct in all material respects on
the Closing Date;

                  (d) an assignment of the Leases,  together with all originally
executed Leases, and the security deposits shall be paid to FWRLP;

                  (e) an assignment of Licenses and Service  Contracts,  if any,
which are

                                      -17-

<PAGE>



to be assumed by FWRLP at FWRLP's request, together with the originally executed
Service Contracts which are to be assumed;

                  (f) a schedule updating the Rent Schedule for the Property and
setting forth all arrearages in rents and all prepayments of rents;

                  (g) copies of books,  records,  operating  reports,  files and
other materials related to the ownership,  use and operation of the Property, to
the  extent  that any  exist and are in the  possession  of  Contributor,  which
obligation shall survive Closing;

                  (h) Tenant  estoppel  letters in the form  attached  hereto as
Exhibit F from Giant Food, CVS/Pharmacy, King Park Hardware and First Union Bank
and tenants leasing in the aggregate at least 70% of the remaining  leased space
in the Property dated within thirty (30) days of Closing,  which tenant estoppel
letters shall not  contradict the  information  set forth in Exhibit B hereto or
the Contributor's representations and warranties in Section 5(d) hereof.

                  (i) an original  letter  executed by Contributor  advising the
tenants  of the  Property  of the  contribution  of the  Property  to FWRLP  and
directing that rents and other payments  thereafter be sent to FWRLP or as FWRLP
may direct;

                  (j)  possession of the Property in the  condition  required by
this Agreement, and the keys therefore;

                  (k) the  Certification  of  Non-foreign  Status as provided in
Treas.  Reg.  1.1445-2(b)(2)(iii)(B)  or in any other form as may be required by
the Internal Revenue Code or the regulations issued thereunder;

                  (l) such other items and  instruments  as shall be required by
the Title Company in connection with the issuance of its title insurance  policy
to FWRLP  pursuant to Section  8(a)(iii) or as shall be reasonably  requested by
counsel to FWRLP and consistent with the terms of this Agreement;

                  (m)  any and all  documents  necessary  to  release  the  cash
constituting  the Deposit  from  escrow with the Title  Company and to have said
Deposit returned to FWRLP;

                  (n) an amendment to the  Partnership  Agreement of FWRLP, in a
form reasonably  acceptable to FWRLP and Contributor,  admitting the Contributor
(or the Partners  receiving  Units,  if applicable)  as a limited  partner(s) of
FWRLP and issuing the Units to  Contributor  (or the Partners who are to receive
Units, if applicable) computed in accordance with Section 2 herein; and

                  (o) any  other  documents  required  by this  Agreement  to be
delivered by

                                      -18-

<PAGE>



Contributor.

         10. FWRLP's Performance. At Closing, simultaneously with the deliveries
of Contributor  pursuant to the  provisions of Section 9 above,  FWRLP shall pay
the cash and issue the Units to Contributor  in the manner  specified in Section
2, whereupon the Deposit, and any interest accrued thereon, shall be returned to
FWRLP by the Title  Company.  In addition to the Units,  FWRLP shall  deliver to
Contributors at the Closing the following item:

                  (a)  Executed   copies  of  such  documents  as  Lutheran  may
reasonably  require in connection  with the assumption of the Lutheran Loan (the
"Lutheran  Assumption  Documents"),  including,  if  required  by  Lutheran,  an
indemnity  agreement with regard to hazardous wastes and toxic substances on the
Property  (and a release  from  Lutheran of all  obligations  which  Contributor
and/or any related entity may have with respect to the Lutheran Loan).

         11.  Settlement Charges; Prorations and Adjustments.

                  (a)  FWRLP  shall  pay for the  title  examination,  the title
insurance premium,  notary fees and other such charges incident to Closing.  Any
real estate  transfer and  recording  fees and taxes and  documentary  stamps in
connection  with this  transaction  shall be borne  equally by  Contributor  and
FWRLP, but any taxes and  costs/incurred  in connection with the modification of
the Lutheran Loan shall be borne solely by FWRLP.  FWRLP and  Contributor  shall
each pay its own legal fees related to the preparation of this Agreement and all
documents required to settle the transaction contemplated hereby.

                  (b)  In  addition  to  the  foregoing,  at  the  Closing,  the
following  adjustments and prorations  shall be computed as of the Closing Date,
as follows:

                           (i) Taxes.  Real estate and personal  property  taxes
                  shall be apportioned as of the Closing Date.

                           (ii) Assessments.  All special  assessments and other
                  similar  charges which have become a lien upon the Property or
                  any part  thereof at the Closing  Date and are due and payable
                  through the  Closing  Date,  if any,  shall be paid in full by
                  Contributor at the Closing.  All other special  assessments or
                  similar charges shall be adjusted as of the Closing Date.

                           (iii) Rent and Security Deposits.  Rent for the month
                  of, and any month  after,  Closing  collected  by  Contributor
                  prior to Closing  shall be adjusted as of the date of Closing.
                  If any  tenant is in  arrears  in the  payment  of rent on the
                  Closing  Date,  rents  received  from  such  tenant  after the
                  Closing shall be applied in the  following  order of priority:
                  (a)  first,  to the  payment  of  current  rent then due;  (b)
                  second, to delinquent rent for

                                      -19-

<PAGE>



                  any  period  after  the  Closing  Date;  and  (c)  third,   to
                  delinquent  rent for any  period  prior to the  Closing  Date.
                  FWRLP shall use reasonable efforts (other than the institution
                  of suit) to  collect  arrearages  due as of the  Closing  Date
                  (including,   without   limitation,   unpaid  Additional  Rent
                  attributable to periods prior to Closing);  provided, however,
                  that at  Contributor's  election (i) FWRLP will institute suit
                  at the  request  of  Contributor  to collect  such  arrearages
                  provided all costs  (including  attorney's fees) in connection
                  therewith are paid by Contributor,  or (ii) FWRLP shall assign
                  to Contributor  all rights with respect to such arrearages and
                  Contributor  may pursue  collection  thereof.  FWRLP agrees to
                  cooperate with  Contributor in  ascertaining  any amounts due,
                  permitting  Contributor  to avail  itself of any audit  rights
                  with   respect  to  any   tenants  and   otherwise   assisting
                  Contributor in collection of such arrearages.  If rents or any
                  portion  thereof  received by  Contributor  or FWRLP after the
                  Closing  Date are payable to the other party by reason of this
                  allocation, the appropriate sum, less a proportionate share of
                  any   reasonable   attorneys'   fee,  costs  and  expenses  of
                  collection thereof, shall be promptly paid to the other party,
                  which obligation shall survive the Closing.

                           If any tenants are required to pay percentage  rents,
                  escalation charges for real estate taxes,  operating expenses,
                  cost-of-living  adjustments  or  other  charges  of a  similar
                  nature  ("Additional  Rents")  and any  Additional  Rents  are
                  collected by FWRLP after the Closing which are attributable in
                  whole  or in part to any  period  prior to the  Closing,  then
                  FWRLP shall  promptly  pay to  Contributor  its  proportionate
                  share thereof,  less a  proportionate  share of any reasonable
                  attorneys' fees, costs and expenses of collection  thereof (if
                  any),  if and when  the  tenant  paying  the same has made all
                  payments  of  rents  and  Additional  Rent  then  due to FWRLP
                  pursuant to the tenant's Lease, which obligation shall survive
                  the Closing.

                           (iv) Debt Service on the Lutheran Loan. The amount of
                  interest  payable under the Lutheran Loan shall be apportioned
                  as of the Closing Date.

                           (v)   Miscellaneous.   All  other  charges  and  fees
                  customarily  prorated  and  adjusted in similar  transactions,
                  including  utilities,   insurance  premiums  and  charges  for
                  Service  Contracts  and  other  liabilities  incurred  in  the
                  ordinary  course of business to be assumed by FWRLP,  shall be
                  prorated as of the Closing  Date.  In the event that  accurate
                  prorations  and other  adjustments  cannot be made at  Closing
                  because  current bills are not  obtainable or the amount to be
                  adjusted is not yet  ascertainable  (as, for  example,  in the
                  case of utility  bills) the parties  shall prorate on the best
                  available information,  subject to further adjustment promptly
                  upon receipt

                                      -20-

<PAGE>



                  of the final bill or upon  completion  of final  computations.
                  Contributor  agrees that an  appropriate  amount in respect of
                  water  consumption  or other  utility  charges  may be held in
                  escrow by the Title Company in connection with its issuance of
                  a title insurance policy to FWRLP.  Contributor  shall use its
                  best  efforts to have all  utility  meters read on the Closing
                  Date  so as to  accurately  determine  its  share  of  current
                  utility bills.

                  (c)  Distributions.  The  quarterly  distributions  payable to
Contributor  on the Units for the first record date after  Closing  shall be pro
rated based upon the number of days within the quarter occurring after Closing.

         12. Risk of Loss. The risk of loss or damage to the Property by fire or
other  casualty  until  delivery  of the  deed of  conveyance  shall be borne by
Contributor.  If prior to Closing (i)  condemnation  proceedings  are  commenced
against all or any material portion of the Property,  or (ii) if the Property is
damaged by fire or other  casualty to the extent that the cost of repairing such
damage shall be Two Hundred  Thousand  Dollars  ($200,000.00)  or more or to the
extent that Giant Food, CVS/Pharmacy, Kings Park Hardware, First Union Bank or a
tenant(s)  of the  Property  (occupying  in excess of 2,000  square  feet in the
aggregate) shall exercise a termination  right available under its lease because
of such  damage),  or (iii) if the Property is damaged by an uninsured  risk; or
(iv) if the Property  becomes  subject to litigation  which may deprive FWRLP of
any  material  benefit  to which  it  would  become  entitled  pursuant  to this
Agreement,  then  FWRLP  shall  have the  right,  upon  notice in writing to the
Contributor  delivered  within  ten  (10)  days  after  actual  notice  of  such
condemnation  or fire  or  other  casualty  or  litigation,  to  terminate  this
Agreement,  and thereupon the parties shall be released and discharged  from any
further  obligations to each other (except the indemnities  provided in Sections
13(a) and 15 hereof shall  survive such  termination)  and the Deposit  shall be
refunded to FWRLP. If FWRLP does not timely elect to terminate this Agreement or
in the event of fire or other  casualty  not giving rise to a right to terminate
this  Agreement  by FWRLP,  FWRLP shall be entitled to an  assignment  of all of
Contributor's share of the proceeds of fire or other casualty insurance and rent
insurance  proceeds  payable with respect to the period after  Closing or of the
condemnation award, as the case may be, and Contributor shall have no obligation
to repair or restore the Property;  provided, however, that the cash portion and
the Unit  portion  (based on the Unit Price) of the  Consideration  (i.e.,  on a
40/60  basis)  shall  be  reduced  by an  amount  equal  to the  sum of (a)  the
"deductible"  applied  by  the  Contributor's  insurance  policy,  or (b) if the
Contributor is self-insured, the cost of repairing such damage. FWRLP shall have
the right to  participate in the  negotiation  and settlement of any casualty or
condemnation- related claim, provided FWRLP shall have previously elected not to
terminate this Agreement or has no such right of termination.

         13. Inspection of Property.

                  (a) FWRLP's Right of  Inspection.  FWRLP shall have the right,
at its own risk,  cost and  expense,  at any time or times prior to Closing,  to
enter, or cause its

                                      -21-

<PAGE>



agents or  representatives to enter, upon the Property for the purpose of making
surveys, or any tests, investigations and/or studies relating to the Property or
FWRLP's intended acquisition thereof which FWRLP deems appropriate,  in its sole
discretion,  during  reasonable hours and upon reasonable notice to Contributor.
FWRLP's entry shall be subject to the rights of all tenants of the Property, and
FWRLP shall use  reasonable  efforts not to interfere  with the  business  being
conducted  by the  tenants.  FWRLP shall  further  have  complete  access to all
documentation, agreements and other information in the possession of Contributor
related to the ownership, use and operation of the Property, to the extent it is
readily available to Contributor,  and shall have the right, at FWRLP's cost, to
make copies of same.  FWRLP agrees to repair any damage to the Property that may
be caused by its  inspections  and to indemnify and defend  Contributor and hold
Contributor  harmless against any injury, loss, damage or lien suffered upon the
Property  as  a  result  of  such  inspections.  The  foregoing  indemnification
obligation shall survive Closing and/or any termination of this Agreement.

                  (b) Feasibility Period. Any other provisions of this Agreement
to the  contrary  notwithstanding,  FWRLP  may  cause at  FWRLP's  sole cost and
expense, such boring,  engineering,  economic,  water, sanitary and storm sewer,
utilities,   topographic,    structural,    environmental   and   other   tests,
investigations,  market studies and other studies as FWRLP shall elect,  subject
to the  provisions of Section 13(a) above.  In the event that any of such tests,
investigations and/or studies indicate, in FWRLP's sole discretion, that FWRLP's
plans for the Property  would not be feasible,  then FWRLP shall have the right,
at its sole election on or before the  expiration of forty-five  (45) days after
the  Acceptance  Date  (such  period  herein  referred  to as  the  "Feasibility
Period"),  to terminate  this  Agreement  by giving  written  notice  thereof to
Contributor, in which event this Agreement shall terminate, the Deposit shall be
returned  to FWRLP and  neither  party  shall have any  further  liabilities  or
obligations to each other, other than the indemnities provided in Sections 13(a)
and  15,  FWRLP  shall  return  to  Contributor  all  information   provided  by
Contributor,  shall deliver to  Contributor  the written  reports of any and all
studies and tests performed by FWRLP,  shall keep  confidential  all information
disclosed by  Contributor  or otherwise  obtained by FWRLP and shall not use any
such information to the detriment of Contributor.

                  (c) Audit. Contributor hereby agree to allow books and records
related to the Property to be audited (at FWRLP's sole expense) prior to Closing
at the Contributor's office by an independent,  certified public accounting firm
selected by FWRLP,  and  Contributor  will cooperate and cause its employees and
other agents to cooperate in such auditing process,  provided  Contributor shall
incur out of pocket  costs or  expenses  in  connection  therewith.  FWRLP shall
provide Contributor with prior notice of such audit.

         14.  Indemnifications.

                  (a) Indemnification by Contributor.  Subject to the provisions
of Section

                                      -22-

<PAGE>



18(m),  Contributor  hereby  indemnifies  and agrees to defend and hold harmless
FWRLP and its partners and  subsidiaries  and any officer,  director,  employee,
agent of any of them,  and their  respective  successors  and  assigns  from and
against any and all claims,  expenses,  costs,  damages,  losses and liabilities
(including reasonable attorneys' fees) which may at any time be asserted against
or suffered by FWRLP,  any  indemnitee,  or the  Property,  or any part thereof,
whether  before or after the  Closing  Date,  as a result  of, on  account of or
arising  from  (i) any  breach  of any  covenant,  representation,  warranty  or
agreement  on the part of  Contributor  or its  Partners  made  herein or in any
instrument or document  delivered  pursuant to this  Agreement,  and/or (ii) any
obligation, claims, suit, liability, contract, agreement, debt or encumbrance or
other occurrence (other than any of the foregoing  approved,  consented or taken
subject  to by  FWRLP  in  accordance  with the  provisions  of this  Agreement)
created, arising or accruing on or prior to the Closing Date, regardless of when
asserted, and relating to the Contributor or the Property, or its operations. To
the extent an indemnification  obligation under clause (i) above arises out of a
breach by any Partner of the several representations and warranties set froth in
Section  5(t)  hereof,  only the Partner  responsible  for such breach  shall be
obligated to indemnify FWRLP hereunder.

                  (b)  Indemnification  by FWRLP.  Subject to the  provisions of
Section 18(m),  FWRLP hereby  indemnifies and agrees to defend and hold harmless
Contributor   and  its  Partners   and  their   respective   heirs,   executors,
administrators,  personal or legal representatives,  successors and assigns from
and against any and all claims, expenses, costs, damages, losses and liabilities
(including reasonable attorneys' fees) which may at any time be asserted against
or suffered by  Contributor  or its  Partners  and/or  their  heirs,  executors,
administrators,  personal or legal  representatives,  successors or assigns as a
result  of, on  account  of or  arising  from (i) any  breach  of any  covenant,
representation, warranty or agreement on the part of FWRLP made herein or in any
instrument or document  delivered  pursuant to this  Agreement,  and/or (ii) any
obligation, claims, suit, liability, contract, agreement, debt or encumbrance or
other  occurrence  created,  arising  or  accruing  after the  Closing  Date and
relating to the Property or its  operations  or  pertaining  to tenant  security
deposits  delivered  to FWRLP,  adjusted  at  Closing  or set forth on Exhibit B
(whether or not adjusted).

         15. Brokerage  Commission.  Contributor and FWRLP represent and warrant
to each other that no brokerage fee or real estate commission is or shall be due
or owing in connection with this  transaction,  and Contributor and FWRLP hereby
indemnify  and hold the other  harmless from any and all claims of any broker or
agent so claiming based on action or alleged action of the other. The provisions
of this Section 15 shall survive Closing or any termination of this Agreement.

         16. Default Provisions; Remedies.

                  (a)  FWRLP's  Default.   If  FWRLP  fails  to  consummate  the
Contribution  contemplated  herein  when  required  to do  so  pursuant  to  the
provisions  hereof,  then the Title  Company  shall  deliver the Deposit and all
interest thereon to Contributor as full

                                      -23-

<PAGE>



and complete liquidated damages,  and as the exclusive and sole right and remedy
of  Contributor,  at law or in equity,  whereupon this Agreement shall terminate
and neither party shall have any further obligations or liabilities to any other
party.  In the event this Agreement is terminated,  the indemnities set forth in
Section 13(a) and 15 shall nevertheless remain in full force and effect.

                  (b) Contributor's  Default.  Except for any breaches waived in
writing by FWRLP,  if  Contributor  breaches any of its covenants or obligations
under this Agreement at or prior to Closing or has failed,  refused or is unable
to consummate the Contribution contemplated herein by the Closing Date or if any
of the  representations  and warranties made by Contributor under this Agreement
shall be  inaccurate  or  incorrect in any  material  respect,  then FWRLP shall
notify  Contributor of such breach in writing and,  should  Contributor not cure
same within five (5) business days of receipt of such default notice, then FWRLP
shall be entitled to (i) waive such breach,  default or failure,  and proceed to
Closing,  (ii) extend the Closing  for such  reasonable  time or times as may be
necessary  in order to enable  Contributor  to remedy  such  breach,  default or
failure (not to exceed three (3) months),  (iii)  terminate  this  Agreement and
obtain  the  return  of the  Deposit,  (iv)  maintain  an  action  for  specific
performance  and/or (v) if and only if the breach,  failure or refusal is due to
the  wrongful  act or  omission of  Contributor,  maintain an action for damages
against  Contributor  in an amount not to exceed  $200,000  (exclusive  of court
costs  and  reasonable   attorneys'  fees).  In  the  event  this  Agreement  is
terminated,   the   indemnities  set  forth  in  Sections  13(a)  and  15  shall
nevertheless remain in full force and effect.

                  (c) The  provisions of Sections  16(a) and (b) above shall not
be  applicable to any breach or default by a party  occurring or first  becoming
actually known to the other party after  Closing,  and, as to any said breach or
default, the non-defaulting party may exercise any and all remedies available at
law or in equity,  subject,  however,  to the provisions of Section 18(m) and to
the following sentence. The foregoing notwithstanding,  as to any such breach or
default  other than a breach of the  warranty  and  representation  contained in
Section  5(t),  any  execution  by FWRLP for  damages  awarded to FWRLP  against
Contributor  or its Partners  shall not exceed  $1,400,000 in the aggregate (and
the liability of each of the Partners of Contributor  for any such damages shall
be limited to his/its pro rata share of the lesser of the loss or the $1,400,000
limitation in accordance with his/its  respective  current ownership interest in
Contributor).

                  (d) In the event that any  litigation  shall arise between the
parties  hereto as to the subject matter  hereof,  the prevailing  party in such
litigation shall be entitled to recover from the non-prevailing party all of its
court costs and reasonable attorneys' fees.

         17.  Registration  Rights.  (a) The REIT hereby  agrees to use its best
efforts to file a  registration  statement  within  thirteen  (13) months  after
Closing to register the issuance and resale,  if required,  of REIT Common Stock
which may be issued to

                                      -24-

<PAGE>



Contributor  in exchange  for its Units,  to use its best  efforts to cause such
registration  statement  to  become  effective  and to  keep  such  registration
continuously effective (subject to certain exceptions) for a period for four (4)
years  thereafter;  provided,  however,  that the REIT  shall  be  permitted  to
postpone  such filing or suspend the  effectiveness  of such shelf  registration
statement  for such periods as the REIT  reasonably  determines  are in the best
interest  of the REIT or which are  necessary  to  comply  with  securities  law
requirements  (including suspending sales under the shelf registration statement
for such periods as the managing  underwriter in an underwritten  offering deems
necessary).

                  (b)  Piggyback  Registration  Rights.  If the REIT has a shelf
registration  statement  effective with respect to any of its equity securities,
the REIT will use its best  efforts  to cause  such  registration  statement  to
include the Common Stock  issuable  upon  exchange of the  Contributor's  Common
Units, unless the REIT reasonably determines that inclusion of such Common Units
would have a material adverse effect on the REIT and its stockholders.

                  (c) Survival.  The  obligations of the REIT under this Section
17 shall survive Closing.

         18.  Miscellaneous Provisions.

                  (a) Completeness and  Modification.  This Agreement  (together
with  Exhibits A to N attached  hereto)  represents  the complete  understanding
between the parties hereto with respect to the transactions contemplated herein,
and it supersedes all prior  discussions,  understandings or agreements  between
the  parties.  This  Agreement  shall not be  modified  or amended  except by an
instrument in writing signed by all of the parties hereto.

                  (b) Binding  Effect.  This Agreement shall be binding upon and
inure  to the  benefit  of the  parties  hereto,  and  their  respective  heirs,
executors,  administrators,  personal and legal representatives,  successors and
assigns.

                  (c)  Assignment.  This  Agreement  shall not be  assignable by
FWRLP without the consent of  Contributor,  provided that this  Agreement may be
assigned without  Contributor's  consent to an entity controlled by, controlling
or  under  common  control  with  FWRLP,  without  Contributor's  consent.  This
Agreement shall not be assignable by Contributor.

                  (d) Waiver;  Modification.  Failure by FWRLP or Contributor to
insist upon or enforce any of its rights hereto shall not constitute a waiver or
modification thereof.

                  (e)  Governing  Law. This  Agreement  shall be governed by and
construed under the laws of the Commonwealth of Virginia.

                                      -25-

<PAGE>




                  (f) Headings.  The headings are herein used for convenience or
reference  only and shall not be deemed to vary the content of this Agreement or
the covenants,  agreements,  representations and warranties herein set forth, or
the scope of any provision hereof.

                  (g)  Continuing  Documentation  and  Access.  From  and  after
Closing,  Contributor  shall  afford  FWRLP  reasonable  access  to any  and all
information in its possession concerning the ownership, use and operation of the
Property (including the right to copy same at the expense of FWRLP) for purposes
of any tax  examination  or audit  or  other  similar  purpose,  subject  to the
agreements of FWRLP concerning confidentiality set forth herein.

                  (h) All Warranties  Joint and Several.  Except on set forth in
Section  5(t)  hereof,  each  and  every  warranty,  covenant,  undertaking  and
agreement of Contributor hereunder shall be deemed a joint and several warranty,
covenant,  undertaking  and  agreement  of each  person and entity  collectively
comprising the Contributor.

                  (i) Counterparts.  To facilitate execution, this Agreement may
be executed in as many  counterparts as may be required;  it shall be sufficient
that the  signature of, or on behalf of, each party,  or that the  signatures of
the persons required to bind any party, appear on one or more such counterparts.
All counterparts shall collectively constitute a single agreement.

                  (j)  Notices.  All  notices,  requests,   consents  and  other
communications  hereunder  shall be in writing and shall be delivered by hand or
mailed by first-class  registered or certified mail,  return receipt  requested,
postage  prepaid or  delivered  by  commercial  courier,  telecopy or  overnight
courier (e.g.,  Federal  Express) against  receipt,  to the addresses  indicated
below:

                           (i)      if to FWRLP:

                                    First Washington Realty Limited Partnership
                                    4350 East-West Highway, Suite 400
                                    Bethesda, MD  20814
                                    Attn:  Stuart D. Halpert
                                           Jeffrey S. Distenfeld, Esq.
                                    Telecopy: (301) 907-4911

                          (ii)      if to Contributor:

                                    Kings Park Associates
                                    8120 Woodmont Avenue, Suite 300
                                    Bethesda, MD 20814
                                    Attn:   Marvin L. Kay
                                    Telecopy:  (301) 664-8019


                                      -26-

<PAGE>



                                    with a copy to:

                                    Stefan F. Tucker, Esq.
                                    Tucker, Flyer & Lewis
                                    1615 L Street, N.W., Suite 400
                                    Washington, D.C.  20036
                                    Telecopy:  (202) 429-3231

                                    and

                                    Robert E. Falb, Esq.
                                    Robins, Kaplan, Miller and Ciresi
                                    1801 K Street, N.W.
                                    Suite 1200
                                    Washington, D.C.   20006
                                    Telecopy: (202) 223-8604

                  Such  notice  shall be deemed  given on the date of receipt by
the addressee or the date receipt would have been  effectuated  if delivery were
not  refused.  Each party may  designate a new address by written  notice to the
other in accordance with this Paragraph 18(j).

                  (k)  Further  Assurances.   Contributor  and  FWRLP  agree  to
execute,   acknowledge  and  deliver  any  further   agreements,   documents  or
instruments  that  are  reasonably  necessary  or  desirable  to  carry  out the
transactions  contemplated  by this  Agreement,  provided  that such  execution,
acknowledgment  and delivery does not impose any additional  costs on such party
(other than such party's  attorneys'  fees in the review  thereof and de minimis
recording costs).

                  (l) Business Days. A "business  day" shall be Mondays  through
Fridays,  less and  expecting all legal  holidays  observed by the United States
Government  or the  Government of the State of Maryland.  Any date  specified in
this  Agreement  which  does not fall on a business  day shall be  automatically
extended until the first business day after such date.

                  (m)   Survival.    All   of   the   covenants,    indemnities,
representations and warranties of this Agreement shall survive Closing and shall
thereafter remain in effect, except as follows:

                           (i) the  covenants,  representations  and  warranties
                  contained in Section 5(a) through (r) and Section 7(a) through
                  (f) and (h) through (l) shall terminate one (1) year after the
                  Closing Date except as to claims for breach  thereof  asserted
                  by a party within such one (1) year period;

                           (ii) the  indemnifications  and other  covenants  and
                  agreements contained in Sections 14(a) and (b) shall terminate
                  one (1) year after the Closing Date, except as to claims as to
                  which a party hereto has  asserted a right of  indemnification
                  within said period; and


                                      -27-

<PAGE>



                           (iii) any breach of any  representation,  warranty or
                  covenant  made by any party hereto which is actually  known on
                  the  Closing  Date to the party  benefitted  thereby  shall be
                  deemed  waived  once the  Closing  has  occurred  (and in this
                  regard  each of  Contributor,  FWRLP and the REIT  covenant to
                  disclose the existence of any such breaches to the other party
                  promptly upon learning of the same);  provided,  however, that
                  such breach  shall not be deemed  waived if (x) the  breaching
                  party had actual  knowledge  that it was in breach on the date
                  of execution of this Agreement,  or (y) the breach consists of
                  an  intentional  or wrongful act or omission by the  breaching
                  party after the date of execution of this Agreement.

                  (n) Definition of Knowledge.  For purposes of this  Agreement,
whenever a  statement  is made to a party's  "knowledge"  or "to the best of the
knowledge" of a party,  such  statement is made only to the actual  knowledge of
the party without any independent inquiry.

         19. Tax Matters.
                  (a) FWRLP covenants that,  during the period  beginning on the
Closing  Date and ending five years  thereafter,  the  principal  balance of the
mortgage loan secured by the Property shall not be reduced below an amount equal
to the outstanding principal balance of the Lutheran Loan as of the Closing Date
(other  than for (i)  scheduled  amortization  of the  mortgage  loan,  (ii) any
principal  prepayment  once each  calendar  year in an amount  not to exceed ten
percent (10%) of the then  outstanding  principal  balance of the mortgage loan,
and (iii)  non-scheduled  principal  curtailments  of the  mortgage  loan due to
application  required by mortgage lender of insurance or  condemnation  proceeds
beyond FWRLP's reasonable control.

                  (b) If (1) FWRLP intends to make a principal prepayment of the
mortgage loan pursuant to clause (ii) or (iii) under  subsection  (a) above,  or
(2) FWRLP intends to refinance  the mortgage loan secured by the Property  after
the fifth anniversary of the Closing Date, then FWRLP will give each Partner who
receives  Units at least ten (10) days' prior written notice  thereof,  and each
such  Partner,  at his written  election  but with no  obligation  to do so, may
affirmatively  make a Bottom Guaranty  Election (as described  below).  Any such
election  shall be made by notice  delivered  to FWRLP no later than the date on
which the tax return for FWRLP is filed for the fiscal year in question.

                  (c) A Bottom  Guaranty  Election  shall state  that,  if FWRLP
shall be in default with respect to the mortgage loan securing the Property, the
Contributor agrees to contribute to the capital of FWRLP a designated portion of
the principal balance of such mortgage loan (the "Contribution Limit"); however,
such  contribution  shall only occur if the mortgage lender shall have exhausted
all of its  remedies  against the  Property in order to collect the amount owing
the  mortgage  lender,  and  such  Contribution  Limit  shall  be  reduced  on a
dollar-for-dollar  basis for every dollar  received by the mortgage  lender from
exercising its remedies.  Any such contribution  shall be made by the end of the
fiscal year during which FWRLP is liquidated.  For example, if the amount of the
mortgage loan were  $4,000,000.00 and the amount of other Contributor Limit were
$400,000.00,  the capital  contribution  would be required  if, and only if, the
Property  were sold in  foreclosure  and the  proceeds  ( whether  cash or other
proceeds) of sale were less than $400,000.00

                                      -28-

<PAGE>



         IN WITNESS WHEREOF,  the parties hereto have executed this Contribution
Agreement as of the day and year first written above.

                                     FWRLP:

                                   FIRST WASHINGTON REALTY
                                   LIMITED PARTNERSHIP

                                   By:      First Washington Realty Trust, Inc.,
ATTEST:                                     Its general partner

                                            By:  /s/
- -------------------------                        -----------------------------
[Assistant Secretary]                            William J. Wolfe
                                                 President
[Corporate Seal]
                                   Date of execution:    October 22  , 1996

                                   CONTRIBUTOR:

WITNESS:                           KINGS PARK ASSOCIATES

                                   By:  /s/
                                        -------------------------------------
                                        Marvin L. Kay
                                        General Partner

                                   By:  /s/
                                        --------------------------------------
                                        Lawrence Kirstein
                                        General Partner

                                   By:  Estate of Richard Kirstein
                                        General Partner

                                        By:  /s/
                                             ---------------------------------
                                             Name: Robert E. Falb
                                             Title:    Personal Representative

                                          Date of execution: October 23 , 1996


                                      -29-

<PAGE>




         First Washington Realty Trust, Inc. joins herein solely for the purpose
of making the  representations,  warranties and covenants  contained in Sections
7(d), 7(e) and 17 hereof.

                                          FIRST WASHINGTON REALTY
WITNESS:                                  TRUST, INC.

                                          By:  /s/
- --------------------------                     ---------------------------------
                                               William J. Wolfe
                                               President

                                          Date of execution:   October 22,  1996


                                      -30-

<PAGE>



                          ACKNOWLEDGE BY TITLE COMPANY


         The  undersigned  Title Company  executes this  Contribution  Agreement
solely to acknowledge  receipt of the Deposit pursuant to Paragraph 3 hereof and
to evidence its agreement to serve as escrow agent  pursuant to the terms of the
foregoing Agreement.

                                                   COMMERCIAL SETTLEMENTS, INC.


                                                   By:  /s/
- ------------------------                                -----------------------
                                                        Stuart S. Levin
                                                        Vice President

                                                        Date:   October 29, 1996




                                      -31-

<PAGE>



                                LIST OF EXHIBITS



EXHIBIT A.        Legal Description of Land                     Recitals

EXHIBIT B.        Leases and Rent Schedule                      Section 5(d)

EXHIBIT C.        Service Contracts                             Section 5(e)

EXHIBIT D.        Tax Bills                                     Section 5(f)

EXHIBIT E.        Intentionally Omitted

EXHIBIT F.        Form of Tenant Estoppel                       Section 5(i)

EXHIBIT G.        Litigation                                    Section 5(k)

EXHIBIT H.        Intentionally Omitted

EXHIBIT I.        Intentionally Omitted

EXHIBIT J.        Operating Statements                          Section 5(p)

EXHIBIT K.        Personal Property                             Section 5(r)

EXHIBIT L.        Mortgage                                      Section 2(c)(i)

EXHIBIT M.        Note                                          Section 2(c)(i)

EXHIBIT N.        Confidential Information Statement      Sections 5(t)(v), 7(e)


        [Contributor to Attach Foregoing at Acceptance of this Agreement]

                                      -32-

<PAGE>



                                    EXHIBIT A

                            LEGAL DESCRIPTION OF LAND

                                      -33-

<PAGE>



                                    EXHIBIT B

                            LEASES AND RENT SCHEDULE

                                      -34-

<PAGE>



                                    EXHIBIT C

                                SERVICE CONTRACTS

                                      -35-

<PAGE>



                                    EXHIBIT D

                                    TAX BILLS

                                      -36-

<PAGE>



                                    EXHIBIT E

                              Intentionally Omitted

                                      -37-

<PAGE>



                                    EXHIBIT F
                             Form of Tenant Estoppel

                              ESTOPPEL CERTIFICATE


                                                                     , 199

First Washington Realty Limited Partnership
4350 East-West Highway
Suite 400
Bethesda, MD  20814

         Re:      Kings Park Shopping Center
                  Lease dated                   , 199   , with [Name of Tenant]
                  -------------------------------------------------------------

Gentlemen:

         Please be advised that the  undersigned  tenant hereby  certifies as of
the date hereof as follows with respect to the Lease:

The Lease is unmodified  and in full force and effect except for  modifications,
listed by number and date on Exhibit A attached hereto.

Name of Tenant:

Description of Leased Premises:

Date of Commencement of Lease:

Date of Termination of Lease:

Options to Renew:

Base Rental:  Annual Rental of $              , payable monthly in advance.
                               ---------------

Percentage Rent:  ____% of Gross Receipts over $__________.

Tax Charges:  pro rata: ___ yes ___ no.  ($        payable monthly in advance.)
                                          ---------

Common Area Maintenance Charges:   pro rata:  ___ yes ___ no.  ($
                                                                -
         payable monthly in advance.)

Tenant in possession of the premises under the Lease?:  Yes

Amount of rent paid in advance:  $

Amount of Security Deposit:  $

Compliance with Construction Requirements:  Landlord has complied with all

                                       -i-

<PAGE>



construction requirements of Tenant, and Tenant has accepted all of the leased
premises under the Lease.

Tenant has not made any claims  against  Landlord  and has no  knowledge  of any
uncured  default on the part of Landlord  (If there is  knowledge of any uncured
default, please note and attach separate sheet).

Tenant's Right of Premature  Termination or Option to Renew: Tenant has no right
to  premature  termination  and no right or option  to renew or extend  the term
beyond  its  present  term and no option to lease  additional  space,  except as
expressly set forth in the Lease.

Tenant's  Right to  Purchase:  Tenant  has no option or right in the nature of a
right of first  refusal to purchase  or  otherwise  acquire any  interest in the
leased premises.

Anything in the Lease to the  contrary  notwithstanding,  Tenant  agrees that it
will not  terminate  the Lease or withhold any rents due  thereunder  because of
Landlord's  default in the  performance  thereof  until  tenant has first  given
notice to Landlord and to the holder of any deed of trust  specifying the nature
of any such default by Landlord  and  allowing  the said holder,  at its option,
thirty (30) days after date of such notice to cure the default,  or a reasonable
period of time in addition  thereto if  circumstances  are such that the default
cannot be cured within a thirty (30) day period.

Tenant  agrees  to  subordinate  the  Lease to any  deed of trust on the  leased
premises.

In the event of  foreclosure,  Tenant  agrees to attorn to the  purchaser of the
leased premises at the foreclosure sale.

                                     TENANT:




                                     By:
                                     Name:
                                     Title:
STATE OF                      )
                              )  ss:
COUNTY OF                     )

    Signed and sealed in my presence this      day of                 , 199   .
                                          ----        ---------------------



                                  Notary Public
                                     [SEAL]

My Commission Expires:                                  

                                      -ii-

<PAGE>



                                    EXHIBIT G

                                   LITIGATION

                                      NONE

                                      -iii-

<PAGE>



                                    EXHIBIT H

                              Intentionally Omitted

                                      -iv-

<PAGE>



                                    EXHIBIT I

                              Intentionally Omitted

                                       -v-

<PAGE>



                                    EXHIBIT J

                         OPERATING STATEMENTS AND BUDGET

                                      -vi-

<PAGE>



                                    EXHIBIT K

                                PERSONAL PROPERTY

                                      NONE


                                      -vii-

<PAGE>



                                    EXHIBIT L

                                    MORTGAGE


                                     -viii-

<PAGE>



                                    EXHIBIT M

                                      NOTE


                                      -ix-

<PAGE>


                                    EXHIBIT N

                       CONFIDENTIAL INFORMATION STATEMENT


                                       -x-





                                                                      EXHIBIT 12

                     FIRST WASHINGTON REALTY TRUST, INC.
              COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES


<TABLE>
<CAPTION>
                                                               PRO                     PRO
                                                              FORMA    HISTORICAL     FORMA               HISTORICAL
                                                              -----    ----------     -----    --------------------------------
                                                            09/30/96     09/30/96   12/31/95   12/31/95   12/31/94     12/31/93
                                                            --------     --------   --------   --------   --------     --------
<S>                                                         <C>         <C>         <C>        <C>        <C>         <C>       
Income (loss) before extraordinary item and minority
interest..................................................  $   4,748   $   3,431   $   6,236  $   2,931  $    (836)  $  (1,240)

Add:
  Interest on indebtedness................................     11,764       9,351      14,704      8,968      7,993       7,693
  Amortization of debt expense............................      1,703       1,674       2,384      2,262      1,308         216
                                                                -----       -----       -----      -----      -----         ---
    Income as adjusted....................................  $  18,215   $  14,456   $  23,324  $  14,161  $   8,465   $   6,669
                                                            =========   =========   =========  =========  =========   =========

Fixed charges:
  Interest on indebtedness................................  $  11,764   $   9,351   $  14,704  $   8,968  $   7,993   $   7,693
  Amortization of debt expense............................      1,703       1,674       2,384      2,262      1,308         216
  Capitalized interest....................................         --          --          --         --         --          --
  Preferred dividends.....................................      4,231       4,231       6,668      5,975      2,142          --
                                                                -----       -----       -----      -----      -----            
    Total fixed charges...................................  $  17,698   $  15,256   $  23,756  $  17,205  $  11,443   $   7,909
                                                            =========   =========   =========  =========  =========   =========
Ratio of earnings to fixed charges........................        103%         --          --         --        --           --
                                                            =========   =========   =========  =========  =========   =========
Earnings Deficiency.......................................  $      --   $     800   $     432  $   3,044  $   2,978   $   4,593
                                                            =========   =========   =========  =========  =========   =========

<CAPTION>
                                                              12/31/92     12/31/91
                                                              --------     --------
<S>                                                          <C>          <C>
Income (loss) before extraordinary item and minority
interest..................................................   $  (2,096)   $  (2,807)
Add:
  Interest on indebtedness................................       7,872        8,552
  Amortization of debt expense............................         272          395
    Income as adjusted....................................   $   6,048    $   6,140
Fixed charges:
  Interest on indebtedness................................   $   7,872    $   8,552
  Amortization of debt expense............................         272          395
  Capitalized interest....................................          92          245
  Preferred dividends.....................................          --           --
                                                             ---------    ---------
    Total fixed charges...................................   $   8,236    $   9,192
                                                             =========    =========
Ratio of earnings to fixed charges........................          --           --
                                                             =========    =========
Earnings Deficiency.......................................   $   1,240    $   2,188
                                                             =========    =========
</TABLE>



                                                                      EXHIBIT 21



                                                               State of
                                                             Incorporation
Subsidiary                                                   or Formation
- ----------                                                   ------------

First Washington Realty Limited Partnership                Maryland
First Washington Management, Inc.                          District of Columbia
First Capital Realty, Inc.                                 District of Columbia
JFD, Inc.                                                  Maryland
Bryans QRS, Inc.                                           Maryland
Valley Centre, Inc.                                        Maryland
Southside Marketplace Limited Partnership                  Maryland
Cloppers Mill Village Center, L.L.C.                       Maryland
Allenbeth Associates Limited Partnership                   Maryland
Branchwood, Inc.                                           Maryland
Branchwood Apartments Limited Partnership                  Maryland
Woodholme Properties Limited Partnership                   Maryland
SP Associates Limited Partnership                          Maryland
JFD Limited Partnership                                    Maryland
FW-Bryans Road Limited Partnership                         Maryland
Greenspring Associates Limited Partnership                 Maryland



                                        1








                                                                  EXHIBIT 24.3

                      CONSENT OF INDEPENDENT ACCOUNTANTS

    We consent to the inclusion in this  registration  statement on Form S-11 of
First  Washington  Realty Trust,  Inc.  (the  'Company'),  of our report,  dated
February  9,  1996,  on our  audits of the  consolidated  balance  sheets of the
Company 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; our report dated February 9, 1996 on our
audits of the financial  statement  schedules listed in Item 35(a)3; our report,
dated October 18, 1996,  on our audit of the combined  statement of revenues and
certain  expenses of the New Retail  Properties  for the year ended December 31,
1995; and our report dated July 2, 1996, on our audit of the combined  statement
of revenues and certain expenses of the 1996(B)  Acquisition  Properties for the
year end December 31, 1995.  We also consent to the  reference to our firm under
the caption 'Experts'.

                                          COOPERS & LYBRAND L.L.P.


   
Washington, DC
November 22, 1996
    





                                                                  EXHIBIT 25



                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, as amended,
the registrant has duly caused this Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Bethesda,
State of Maryland on November 1, 1996.

                                          FIRST WASHINGTON REALTY TRUST, INC.

                                          By: /S/ WILLIAM J. WOLFE
                                              ------------------------------
                                              William J. Wolfe
                                              President

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.

     Each person whose signature appears below hereby constitutes and appoints
William Wolfe as his attorney-in-fact and agent, with full power of
substitution and resubstitution for him in any and all capacities, to sign any
or all amendments or post-effective amendments to this Registration Statement,
or any Registration Statement for the same offering that is to be effective
upon filing pursuant to Rule 462(b) under the Securities Act of 1933, and to
file the same, with exhibits thereto and other documents in connection
therewith or in connection with the registration of the Common Stock under the
Securities Act of 1934, as amended, with the Securities and Exchange
Commission, granting unto such attorney-in-fact and agent full power and
authority to do and perform each and every act and thing requisite and
necessary in connection with such matters and hereby ratifying and confirming
all that such attorney-in-fact and agent or his substitutes may do or cause to
be done by virtue hereof.
<TABLE>
<CAPTION>

      SIGNATURE                                      TITLE                                    DATE
      ---------                                      -----                                    ----

<S>                                         <C>                                          <C>
/S/ STUART D. HALPERT                       Chairman of the Board of Directors            November 1, 1996
Stuart D. Halpert

/S/ WILLIAM J. WOLFE                        President, Chief Executive Officer,           November 1, 1996
William J. Wolfe                            Director

/S/ LESTER ZIMMERMAN                        Executive Vice President, Director            November 1, 1996
Lester Zimmerman

/S/ JAMES G. BLUMENTHAL                     Chief Financial Officer                       November 1, 1996
James G. Blumenthal

/S/ STANLEY T. BURNS                        Director                                      November 1, 1996
Stanley T. Burns

/S/ MATTHEW J. HART                         Director                                      November 1, 1996
Matthew J. Hart

/S/ WILLIAM M. RUSSELL                      Director                                      November 1, 1996
William M. Russell

/S/ HEYWOOD WILANSKY                        Director                                      November 1, 1996
Heywood Wilansky
</TABLE>


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial  information extracted from the Balance
Sheet at September 30, 1996 (Unaudited) and the Statements of Income for the six
months ended September 30, 1996  (Unaudited) and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   SEP-30-1996
<CASH>                                           1,870
<SECURITIES>                                         0
<RECEIVABLES>                                    4,692
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         285,774
<DEPRECIATION>                                  28,324
<TOTAL-ASSETS>                                 274,964
<CURRENT-LIABILITIES>                                0
<BONDS>                                        187,346
                                0
                                         23
<COMMON>                                            32
<OTHER-SE>                                      69,780
<TOTAL-LIABILITY-AND-EQUITY>                   274,969
<SALES>                                              0
<TOTAL-REVENUES>                                30,113
<CGS>                                                0
<TOTAL-COSTS>                                    7,623
<OTHER-EXPENSES>                                 8,131
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              11,025
<INCOME-PRETAX>                                 (1,286)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    (1,286)
<EPS-PRIMARY>                                    (0.40)
<EPS-DILUTED>                                    (0.40)
        


</TABLE>


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