UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

x	ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended October 31, ~~2007~~2008

o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File No. ~~2-27018~~000-25043

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY
(Exact name of registrant as specified in its charter)

New Jersey		22-1697095
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

505 Main Street, Hackensack, New Jersey		07601
(Address of principal executive offices)		(Zip Code)

201-488-6400

(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each Class		Name of each exchange on which registered
None		Not Applicable

Securities registered pursuant to Section 12(g) of the Act:

Shares of Beneficial Interest

(Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes o No x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes o No x

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-Ko

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer o

Accelerated Filer x

Non-Accelerated Filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

The aggregate market value of the registrant’s shares of beneficial interest held by non-affiliates was approximately ~~$128~~$111 million. Computation is based on the closing sales price of such shares as quoted on the over-the-counter-market on April 30, ~~2007,~~2008, the last business day of the registrant’s most recently completed second quarter.

As of January ~~10, 2008,~~13, 2009, the number of shares of beneficial interest outstanding was ~~6,760,652.~~6,946,432

DOCUMENTS INCORPORATED BY REFERENCE: Portions of the Proxy Statement for the Registrant’s ~~2008~~2009 Annual Meeting of Shareholders to be held on April ~~9, 2008~~7, 2009 are incorporated by reference in Part III of this Annual Report.

~~Table of Contents~~

TABLE OF ~~CONTENTS~~CONTENTS

FORMFORM 10-K

PART I			Page No.
	Item 1	Business	3
	Item 1A	Risk Factors	910
	Item 1B	Unresolved Staff Comments	912
	Item 2	Properties	1013
	Item 3	Legal Proceedings	1316
	Item 4	Submission of Matters to a Vote of Security Holders	13
			16
PART II
	Item 5	Market for FREIT’s Common Equity, Related Security Holder Matters and Issuer Purchases of Equity Securities	1316
	Item 6	Selected Financial Data	1418
	Item 7	Management’s Discussion and Analysis of Financial Condition and Results of Operations	1519
	Item 7A	Quantitative and Qualitative Disclosures About Market Risk	2934
	Item 8	Financial Statements and Supplementary Data	2934
	Item 9	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure	2934
	Item 9A	Controls and Procedures	2934
	Item 9B	Other Information	2934


PART III	Item 10	Directors, Executive Officers and Corporate Governance	3136
	Item 11	Executive Compensation	3136
	Item 12	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	3136
	Item 13	Certain Relationships and Related Transactions, and Director Independence	3136
	Item 14	Principal Accountant Fees and Services	3136


PART IV	Item 15	Exhibits, Financial Statement Schedules	3237

~~Table of Contents~~

FORWARD-LOOKING STATEMENTS

Certain information included in this Annual Report contains or may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The registrant cautions readers that forward-looking statements, including, without limitation, those relating to the registrant’s investment policies and objectives; the financial performance of the registrant; the ability of the registrant to borrow and service its debt; the economic and competitive conditions which affect the registrant’s business; the ability of the registrant to obtain the necessary governmental approvals for the development, expansion or renovation of its properties, the impact of environmental conditions affecting the registrant’s properties, and the registrant’s liquidity and capital resources, are subject to certain risks and uncertainties. Actual results or outcomes may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors, including, without limitation, the registrant’s future financial performance; the availability of capital; general market conditions; national and local economic conditions, particularly long-term interest rates; federal, state and local governmental regulations that affect the registrant; and the competitive environment in which the registrant operates, including, the availability of retail space and residential apartment units in the areas where the registrant’s properties are located. In addition, the registrant’s continued qualification as a real estate investment trust involves the application of highly technical and complex rules of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). The forward-looking statements are made as of the date of this Annual Report and the registrant assumes no obligation to update the forward-looking statements or to update the reasons actual results could differ from those projected in such forward-looking statements.

Table of Contents

PART I


ITITEEMM 1		BUSINESS

(a)	General Business

First Real Estate Investment Trust of New Jersey (“FREIT”) is an equity real estate investment trust (“REIT”) organized in New Jersey in 1961. FREIT acquires, develops, constructs and holds real estate properties for long-term investment and not for resale.

FREIT’s long-range investment policy is to review and evaluate potential real estate investment opportunities for acquisition that it believes will (i) complement its existing investment portfolio, (ii) generate increased income and distributions to its shareholders, and (iii) increase the overall value of FREIT’s portfolio. FREIT’s investments may take the form of wholly-owned fee interests, or if the circumstances warrant diversification of risk, ownership on a joint venture basis with other parties, including employees and affiliates of Hekemian & Co., Inc. (“Hekemian”) (See “Management Agreement”), provided FREIT is able to maintain management control over the property. While our general investment policy is to hold and maintain properties long-term, we may, from time-to-time, sell or trade certain properties in order to (i) obtain capital to be used to purchase, develop or renovate other properties which we believe will provide a higher rate of return and increase the value of our investment portfolio, and (ii) divest properties which we have determined or determine are no longer compatible with our growth strategies and investment objectives for our real estate portfolio.

FREIT Website

All of FREIT’s Securities and Exchange Commission filings for the past two years are available free of charge on FREIT’s website, which can be accessed at http://www.FREITNJ.com.

Fiscal Year ~~2007~~2008 Developments


(i)	FINANCING

(a) On April 2, 2007, FREIT repaid the outstanding principal balance with respect to its $19.2 million, 8.31% mortgage note which was due on July 1, 2007, and which was secured by its Westridge Square commercial property. The outstanding principal balance of $15.8 million was repaid using funds available on hand and borrowings from FREIT’s credit line. The decision to retire the debt early was made in order to take advantage of lower long-term interest rates relative to the outstanding note. No prepayment penalty was incurred as a result of the early retirement of this debt. On April 25, 2007, FREIT refinanced the above mentioned mortgage debt with the placement of a $22 million 5.55% mortgage note due in May 2017, also secured by FREIT’s Westridge Square commercial property. This new mortgage note will be “interest only” through the maturity date. It is FREIT’s intent to use the additional proceeds to fund existing capital projects.

(a)

On February 12, 2008, Damascus Centre, LLC (“Damascus Centre”) closed on a $27.3 million construction loan that is available to fund already expended and future construction costs. This loan has a term of forty-eight (48) months, with one twelve (12) month extension option. FREIT has guaranteed 30% of the loan, and the minority interests, who have a 30% investment in the Damascus Centre, have agreed to indemnify FREIT for their share of the guarantee. Draws against this loan bear interest at a floating rate equal to the BBA LIBOR daily floating rate plus 135 basis points. As of October 31, 2008, Damascus Centre drew down $5.1 million of this loan to cover construction costs.

(b)

FREIT had a variable interest rate mortgage secured by its Patchogue, NY property. To limit interest rate volatility on this loan, FREIT entered into an interest rate swap contract. This loan came due on January 2, 2008. The due date of the loan was extended to February 29, 2008. The interest rate swap contract terminated on January 2, 2008. On February 29, 2008, the unpaid principal amount of this loan of approximately $5.9 million was refinanced with a $6 million mortgage loan bearing a fixed interest rate of 6.125%, with a ten (10) year term, and payable according to a thirty (30) year amortization schedule. Under the terms of the mortgage loan agreement, FREIT can request, during the term of the loan, additional fundings that will bring the outstanding principal balance up to 75% of loan-to-value (percentage of mortgage loan to total appraised value of property securing the loan).

(c)

FREIT has an $18 million line of credit provided by the Provident Bank. The line of credit is for a two year term ending in January 2010, but can be cancelled by the bank, at its will, at each anniversary date. Draws against the credit line can be used for general corporate purposes, for property acquisitions, construction activities, and letters of credit. Draws against the credit line are secured by mortgages on FREIT’s Franklin Crossing Shopping Center, Franklin Lakes, NJ, retail space in Glen Rock, NJ, Palisades Manor Apartments, Palisades Park, NJ, and Grandview Apartments, Hasbrouck Heights, NJ. .Interest rates on draws will be set at the time of each draw for 30, 60, or 90-day periods, based on our choice of the prime rate or at 175 basis points over the 30, 60, or 90-day LIBOR rates at the time of the draws.

As of October 31, 2008, approximately $17.6 million is available under the line of credit.

(b) During August 2006, construction of The Boulders in Rockaway Township, NJ (FREIT’s 129 garden apartment project in Rockaway, NJ) was completed. Construction costs were funded from draws against a construction loan. As of October 31, 2006 FREIT had drawn down construction advances of approximately $14,369,000 and had no plans to request any additional construction draws since it has used funds from its own reserves to complete the construction of the project. The maturity date for the construction loan was January 1, 2007, and under certain circumstances, this date could be extended to February 1, 2007. On January 10, 2007, FREIT converted the construction loan to a permanent loan with additional funding to bring the permanent loan balance up to $20.7 million. The permanent loan bears a fixed interest rate of 5.37%, and requires fixed monthly interest and principal payments totaling $115,850. The final payment of unpaid principal will be due on January 10, 2022. It is FREIT’s intention to use the additional proceeds to fund existing capital projects.

Table of Contents

(c) During August 2007, Damascus Centre, LLC, a 70% owned affiliate of FREIT, received a commitment from a financial institution to provide the construction financing at the Damascus Center Shopping Center, Damascus, MD (See Construction below). The loan amount will be for $27.3 million, will bear interest on outstanding draws at LIBOR plus 1.35%, and will have a term of forty-eight (48) months, with an option to extend for an additional twelve (12) months. The loan is collateralized by the shopping center and is guaranteed by FREIT.


(ii)	~~ACQUISITIONS & DISPOSITIONS~~

CONSTRUCTION

A modernization and expansion is underway at our Damascus Center in Damascus, MD (owned by our 70% owned affiliate, Damascus Centre, LLC). Total construction costs are expected to approximate $21.9 million. The building plans incorporate an expansion of retail space from its current configuration of approximately 140,000 sq. ft. to approximately 150,000 sq. ft., which will be anchored by a modern 58,000 sq. ft. Safeway supermarket. Building plans for Phase I have been approved and construction on Phase I began in June 2007, and was completed in June 2008. Phase I construction costs were approximately $6.2 million, of which $1.1 million related to tenant improvements. On February 12, 2008, Damascus Centre, LLC closed on a $27.3 million construction loan that is available to fund already expended and future construction costs. This loan will be drawn upon as needed. Because of this expansion, leases for certain tenants have been allowed to expire and were not renewed. This has caused occupancy to decline, on a temporary basis, during the construction phase.

Development plans and studies for the expansion and renovation of our Rotunda property in Baltimore, MD (owned by our 60% owned affiliate Grande Rotunda, LLC) continue. The Rotunda property, on an 11.5-acre site, currently consists of an office building containing 138,000 sq. ft. of office space and 78,000 sq. ft. of retail space on the lower floor of the main building. The building plans incorporate an expansion of approximately 180,500 sq. ft. of retail space, approximately 302 residential rental apartments, 56 condominium units and 120 hotel rooms, and structured parking. Development costs for this project are expected to approximate $200 million. City Planning Board approval has been received. Due to the current economic and credit crisis, the start date for the construction has not yet been determined.

(a) On June 26, 2007, FREIT closed on its contract for the sale of the Lakewood Apartments in Lakewood, New Jersey. The sales price for the property was $4 million. The property was acquired in 1962 for approximately $407,000. A portion of the proceeds from the Lakewood sale (approximately $1.6 million) was used to acquire comparable real estate during the 4th quarter of Fiscal 2007. (See (ii) (b) below for more details on this transaction.) This real estate purchase was structured in a manner that qualified the $1.6 million of the Lakewood proceeds as a like-kind exchange pursuant to Section 1031 of the Internal Revenue Code, and as such resulted in a deferral for income tax purposes of a portion of the gain recognized on the Lakewood sale. (See Note 3 for more details on this transaction.)

(b) On September 28, 2007, FREIT acquired three (3) parcels of land in Rochelle Park, NJ. The Rochelle Park sites total approximately one acre. The acquisition cost was approximately $2.5 million, of which $1.6 million relates to the land and $0.9 million relates to an advance to the Pascack Community Bank, the lessee of the property, for construction of a bank branch on the site. A portion of the funds (approximately $1.6 million) used to acquire the Rochelle Park land qualified as a “1031 exchange” under current Internal Revenue Code regulations.


~~(iii)~~	~~CONSTRUCTION~~

A modernization and expansion is underway at our Damascus Center in Damascus, MD (owned by our 70% owned affiliate, Damascus Centre, LLC). Total construction costs are estimated to be approximately $21.9 million. Building plans for Phase I have been approved and construction on Phase I began in June 2007 with completion of Phase I expected no later than February 2008. Phase I construction costs will approximate $4 million of which $2.5 million has already been expended. Construction financing for approximately $27.3 million has been committed that will be available to fund future and already expended construction costs, and will be drawn upon as needed. Because of this expansion leases for certain tenants have been allowed to expire and not renewed. This has caused occupancy to decline, on a temporary basis, during the construction phase.

FREIT recently completed the re-configuration and renovation of the space formerly occupied by a movie theater at its Westridge Square Shopping Center in Frederick, MD at a cost approximating $1 million. The former movie theater operator, as part of its lease termination fee, supplied the funds for this re-configuration.


(b)	Financial Information about Segments

FREIT has two reportable segments: Commercial Properties and Residential Properties. These reportable segments have different types of tenants and are managed separately because each requires different operating strategies and management expertise. Segment information for the ~~two~~three years ended October 31, ~~2007~~2008 is incorporated by reference to Note ~~12,~~13, “Segment Information.”


(c)	Narrative Description of Business

FREIT was founded and organized for the principal purpose of acquiring, developing, and owning a portfolio of diverse income producing real estate properties. FREIT’s developed properties include residential apartment communities and commercial properties that consist of multi and single tenanted properties. Our properties are located in New Jersey, Maryland and on Long ~~Island.~~Island, NY. We also currently own approximately 40.37 acres of unimproved land in New Jersey. See “Item 2 Properties - Portfolio of Investments.”

FREIT elected to be taxed as a REIT under the Internal Revenue Code. FREIT operates in such a manner as to qualify for taxation as a REIT in order to take advantage of certain favorable tax aspects of the REIT structure. Generally, a REIT will not be subject to federal income taxes on that portion of its ordinary income or capital gain that is currently distributed to its equity holders.

As an equity REIT, we generally acquire interests in income producing properties to be held as long-term investments. FREIT’s return on such investments is based on the income generated by such properties mainly in the form of rents.

From time to time, FREIT has sold, and may sell again in the future, certain of its properties in order to (i) obtain capital used or to be used to purchase, develop or renovate other properties which we believe will provide a higher rate of return and increase the value of our investment portfolio, and (ii) divest properties which FREIT has determined or determines are no longer compatible with our growth strategies and investment objectives for our real estate portfolio.

We do not hold any patents, trademarks, or licenses.

Table of Contents

Portfolio of Real Estate Investments

At October 31, ~~2007,~~2008, FREIT’s real estate holdings included (i) nine (9) apartment buildings or complexes containing 1,075 rentable units, (ii) ten (10) commercial properties (retail and office) containing approximately 1,265,000 square feet of leasable space, including one (1) single tenant store, two (2) separate one acre parcels subject to ground leases, and (iii) four (4) parcels of undeveloped land consisting of approximately 40.37 acres. FREIT and its subsidiaries own all such properties in fee simple. See “Item 2 Properties - Portfolio of Investments” of this Annual Report for a description of FREIT’s separate investment properties and certain other pertinent information with respect to such properties that is relevant to FREIT’s business.

Investment in Subsidiaries

The consolidated financial statements (See Note 1 to the Consolidated Financial Statements included in this Form 10-K) include the accounts of the following subsidiaries ~~not wholly owned by~~of FREIT:

Westwood Hills, LLC (“Westwood Hills”): FREIT owns a 40% membership interest in Westwood Hills, which owns and operates a 210-unit residential apartment complex in Westwood, NJ.

Wayne PSC, LLC (“WaynePSC”): FREIT owns a 40% membership interest in Wayne PSC, which owns a 322,000 sq. ft. community center in Wayne, NJ.

S And A Commercial Associates Limited Partnership (“S And A”): ~~FREIT~~S And A owns a ~~65% partnership~~100% interest in ~~S And A~~Pierre Towers, LLC, which owns a 269-unit residential apartment complex in Hackensack, NJ. FREIT owns a 65% partnership interest in S And A.

Grande Rotunda, LLC (“Grande”): FREIT owns a 60% membership interest in Grande, which owns a 217,000 square foot mixed use property in Baltimore, MD.

Damascus Centre, LLC (“Damascus”): FREIT owns a 70% membership interest in Damascus, ~~that~~which owns a ~~140,000 square foot~~ shopping center in Damascus, ~~MD.~~MD that is currently being renovated and expanded. (See Item 1-a(ii) Construction.)

Damascus Second, LLC: FREIT owns a 70% interest in Damascus Second, LLC, which assumed a $27.3 million construction loan from Bank of America for the purpose of assisting Damascus in owning, operating, managing and, as required, repairing the land and premises of the Damascus Shopping Center.

WestFREIT Corp: FREIT owns a 100% membership interest in WestFREIT, which owns the Westridge Square Shopping Center, a 257,000 square foot shopping center in Frederick, MD.

WestFredic LLC: FREIT owns a 100% membership interest in WestFredic, which assumed a $22 million mortgage loan that is secured by the Westridge Square Shopping Center in Frederick, MD.

Employees

On October 31, ~~2007~~2008 FREIT and its subsidiaries had ~~twenty-five (25)~~twenty-two (22) full-time employees and ~~six (6)~~two (2) part-time employees who work solely at the properties owned by FREIT or its subsidiaries. The number of part-time employees varies seasonally.

Mr. Robert S. Hekemian, Chairman of the Board and Chief Executive Officer, Mr. Donald W. Barney, President, Treasurer and Chief Financial Officer, and Mr. John A. Aiello, Esq., Secretary and Executive Secretary, are the executive officers of FREIT. Mr. Hekemian devotes approximately ~~fifty to sixty~~seventy percent ~~(50% - 60%~~(70%) of his business activities to FREIT, Mr. Barney devotes approximately fifteen percent (15%) of his business activities to FREIT, and Mr. Aiello devotes approximately ~~eight~~seven percent ~~(8%~~(7%) of his business activities to FREIT. Refer to “Item 10 – Directors, Executive Officers and Corporate Governance.” Hekemian & Co., Inc. (“Hekemian”) has been retained by FREIT to manage FREIT’s properties and is responsible for recruiting, on behalf of FREIT, the personnel required to perform all services related to the operation of FREIT’s properties. See “Management Agreement.”

Management Agreement

On April 10, 2002, FREIT and Hekemian executed a Management Agreement whereby Hekemian would continue as Managing Agent for FREIT. The term of the Management Agreement currently runs until October 31, 2009 and shall be automatically renewed for periods of two years unless either party gives not less than six (6) months prior notice to the other of non-renewal. The salient provisions of the Management Agreement are as follows: FREIT continues to retain the Managing Agent as the exclusive management and leasing agent for properties which FREIT owned as of April 2002 and for the Preakness Shopping Center acquired on November 1, 2002 by WaynePSC. However, FREIT may retain other managing agents to manage certain other properties acquired after April 10, 2002 and to perform various other duties such as sales, acquisitions, and development with respect to any or all properties. The Managing Agent is no longer the exclusive advisor for FREIT to locate and recommend to FREIT investments, which the Managing Agent deems suitable for FREIT, and is no longer required to offer potential acquisition properties exclusively to FREIT before acquiring those properties for its own account. The Management Agreement includes a detailed schedule of fees for those services, which the Managing Agent may be called upon to perform. The Management Agreement provides for a termination fee in the event of a termination or non-renewal of the Management Agreement under certain circumstances.

Table of Contents

Pursuant to the terms of the ~~new~~ Management Agreement, FREIT pays Hekemian certain fees and commissions as compensation for its services. From time to time, FREIT engages Hekemian to provide certain additional services, such as consulting services related to development and financing activities of FREIT. Separate fee arrangements are negotiated between Hekemian and FREIT or its affiliates, with respect to such additional services. During the 4th quarter of Fiscal 2007, FREIT’s ~~board~~Board of ~~directors~~Trustees approved, in general, development fee arrangements for the development services to be performed at The Rotunda ~~and~~(owned by Grande a 60% owned affiliate of FREIT), the Damascus Center ~~redevelopment projects, as well as~~(owned by Damascus, a 70% owned affiliate of FREIT), and the South Brunswick ~~development~~ project. These ~~development~~ fees will be payable to Hekemian ~~or an~~Development Resources LLC (“Resources”) a wholly owned affiliate of ~~Hekemian, in connection with these projects are as follows:~~Hekemian. As of the date of this Annual Report, only the definitive agreement for the development services to be performed at The Damascus Center has been executed. The development fee arrangement for The Rotunda ~~owned by Grande Rotunda, LLC,~~provides for Resources to receive a ~~60% owned subsidiary of FREIT,~~fee equal to 6.375% of ~~development costs of up $136,000,000 as may be modified; Damascus, owned by Damascus Centre, LLC, a 70% owned subsidiary of FREIT, 7% of~~the total development costs of up to ~~$17,328,000 as~~$136 million (as may be ~~modified;~~modified), and the fee for the redevelopment of the Damascus Shopping Center to be equal to 7% of the redevelopment costs of up to approximately $17.3 million (as may be modified). The minority ownership interests of Grande and Damascus are owned by Rotunda 100, LLC and Damascus 100, LLC, which are principally owned by employees of Hekemian, including certain members of the immediately family of Robert S. Hekemian, FREIT’s CEO and Chairman, and Robert S. Hekemian, Jr., a trustee of FREIT, and the members of the Hekemian family have majority management control of these entities. In connection with the development activities at South Brunswick, the fees with respect to this project are 7% of development costs of up to $21,000,000 as(as may be ~~modified. These arrangements are subject~~modified). A definitive contract regarding the specific services to be provided at the ~~execution of definitive contracts, which have~~South Brunswick project has not yet been finalized and approved. See “First Real Estate Investment Trust of New Jersey Notes to Consolidated Financial Statements - Note 8.”

Mr. Robert S. Hekemian, Chairman of the Board, Chief Executive Officer and a Trustee of FREIT, is the Chairman of the Board and Chief Executive Officer of Hekemian. Mr. Hekemian owns approximately 0.2% of all of the issued and outstanding shares of Hekemian. Mr. Robert S. Hekemian, Jr, a Trustee of FREIT, is the President of Hekemian, and owns approximately 33.3% of all of the issued and outstanding shares of Hekemian.

Real Estate Financing

FREIT funds acquisition opportunities and the development of its real estate properties largely through debt financing, including mortgage loans against certain of its properties. At October 31, ~~2007,~~2008, FREIT’s aggregate outstanding mortgage debt was ~~$189.4~~$192.4 million with an average interest cost on a weighted average basis of ~~5.79%~~5.87%. FREIT has mortgage loans against certain properties, which serve as collateral for such loans. See the tables in “Item 2 Properties - - Portfolio of Investments” for the outstanding mortgage balances at October 31, ~~2007~~2008 with respect to each of these properties.

FREIT is currently highly leveraged and will continue to be for the foreseeable future. This increased level of indebtedness also presents an increased risk of default on the obligations of FREIT and an increase in debt service requirements that could adversely affect the financial condition and results of operations of FREIT. A number of FREIT’s mortgage loans are being amortized over a period that is ~~greater~~longer than the terms of such loans; thereby requiring balloon payments at the expiration of the terms of such loans. FREIT has not established a cash reserve sinking fund with respect to such obligations and at this time does not expect to have sufficient funds from operations to make such balloon payments when due under the terms of such loans. See “Liquidity and Capital Resources” under Item 7.

FREIT is subject to the normal risks associated with debt financing, including the risk that FREIT’s cash flow will be insufficient to meet required payments of principal and interest; the risk that indebtedness on its properties will not be able to be renewed, repaid or refinanced when due; or that the terms of any renewal or refinancing will not be as favorable as the terms of the indebtedness being replaced. If FREIT were unable to refinance its indebtedness on acceptable terms, or at all, FREIT might be forced to dispose of one or more of its properties on disadvantageous terms which might result in losses to FREIT. These losses could have a material adverse effect on FREIT and its ability to make distributions to shareholders and to pay amounts due on its debt. If a property is mortgaged to secure payment of indebtedness and FREIT is unable to meet mortgage payments, the mortgagee could foreclose upon the property, appoint a receiver and receive an assignment of rents and leases or pursue other remedies, all with a consequent loss of revenues and asset value to FREIT. Further, payment obligations on FREIT’s mortgage loans will not be reduced if there is a decline in the economic performance of any of FREIT’s properties. If any such decline in economic performance occurs, FREIT’s revenues, earnings, and funds available for distribution to shareholders would be adversely affected.

Neither ~~FREIT~~’sFREIT’s Declaration of Trust nor any policy statement formally adopted by ~~FREIT~~’sFREIT’s Board of Trustees limits either the total amount of indebtedness or the specified percentage of indebtedness (based on the total capitalization of FREIT), which may be incurred by FREIT. Accordingly, FREIT may incur in the future additional secured or unsecured indebtedness in furtherance of its business activities, including, if or when necessary, to refinance its existing debt. Future debt incurred by FREIT could bear interest at rates, which are higher than the rates on ~~FREIT~~’sFREIT’s existing debt. Future debt incurred by FREIT could also bear interest at a variable rate. Increases in interest rates would increase ~~FREIT~~’sFREIT’s variable interest costs (to the extent that the related indebtedness was not protected by interest rate protection arrangements), which could have a material adverse effect on FREIT and its ability to make distributions to shareholders and to pay amounts due on its debt or cause

Table of Contents

FREIT to be in default under its debt. Further, in the future, FREIT may not be able to, or may determine that it is not able to, obtain financing for property acquisitions or for capital expenditures to develop or improve its properties on terms, which are acceptable to FREIT. In such event, FREIT might elect to defer certain projects unless alternative sources of capital were available, such as through an equity or debt offering by FREIT.

Competitive Conditions

FREIT is subject to normal competition with other investors to acquire real property and to profitably manage such property. Numerous other REITs, banks, insurance companies and pension funds, as well as corporate and individual developers and owners of real estate, compete with FREIT in seeking properties for acquisition and for tenants. Many of these competitors have significantly greater financial resources than FREIT.

In addition, retailers at FREIT's commercial properties face increasing competition from discount shopping centers, outlet malls, sales through catalogue offerings, discount shopping clubs, marketing and shopping through cable and computer sources, particularly over the internet, and telemarketing. In many markets, the trade areas of FREIT's commercial properties overlap with the trade areas of other shopping centers. Renovations and expansions at those competing shopping centers and malls could negatively affect FREIT's commercial properties by encouraging shoppers to make their purchases at such new, expanded or renovated shopping centers and malls. Increased competition through these various sources could adversely affect the viability of FREIT's tenants, and any new commercial real estate competition developed in the future could potentially have an adverse effect on the revenues of and earnings from FREIT's commercial properties.

~~Table of Contents~~


	(A)	General Factors Affecting Investment in Commercial and Apartment Properties; Effect onof Economic and Real Estate Conditions

The revenues and value of FREIT’s commercial and residential apartment properties may be adversely affected by a number of factors, including, without limitation, the national economic climate; the regional economic climate (which may be adversely affected by plant closings, industry slow downs and other local business factors); local real estate conditions (such as an oversupply of retail space or apartment units); perceptions by retailers or shoppers of the security, safety, convenience and attractiveness of a shopping center; perception by residential tenants of the safety, convenience and attractiveness of an apartment building or complex; the proximity and the number of competing shopping centers and apartment complexes; the availability of recreational and other amenities and the willingness and ability of the owner to provide capable management and adequate maintenance. In addition, other factors may adversely affect the fair market value of a commercial property or apartment building or complex without necessarily affecting the revenues, including changes in government regulations (such as limitations on development or on hours of operation) changes in tax laws or rates, and potential environmental or other legal liabilities.


	(B)	Commercial Shopping Center Properties' Dependence on Anchor Stores and Satellite Tenants

FREIT believes that its revenues and earnings; its ability to meet its debt obligations; and its funds available for distribution to shareholders would be adversely affected if space in FREIT's multi-store shopping center properties could not be leased or if anchor store tenants or satellite tenants failed to meet their lease obligations.

The success of FREIT's investment in its shopping center properties is largely dependent upon the success of its tenants. Unfavorable economic, demographic, or competitive conditions may adversely affect the financial condition of tenants and consequently the lease revenues from and the value of FREIT's investments in its shopping center properties. If the sales of stores operating in FREIT's shopping center properties were to decline due to deteriorating economic conditions, the tenants may be unable to pay their base rents or meet other lease charges and fees due to FREIT. In addition, any lease provisions providing for additional rent based on a percentage of sales could be rendered moot. In the event of default by a tenant, FREIT could suffer a loss of rent and experience extraordinary delays while incurring additional costs in enforcing its rights under the lease, which may or may not be recaptured by FREIT. As at October 31, ~~2007~~2008 the following table lists the ten (10) largest commercial tenants, which account for approximately ~~51.6%~~51.1% of FREIT’s leased commercial rental space and ~~34.2%~~37.0% of fixed commercial rents.


Tenant	Center	Sq. Ft.
Burlington Coat Factory	Westridge Square	85,992
Kmart Corporation	Westwood Plaza	84,254
Macy's Federated Department Stores, Inc.	Preakness	81,160
Pathmark Stores Inc.	~~Patchogue~~ Patchoque	63,932
Stop & Shop Supermarket Co.	Preakness	61,020
Giant ofOf Maryland ~~LLC~~Inc.	Westridge Square	55,330
Stop & Shop Supermarket Co.	Franklin Crossing	48,673
Safeway Stores Inc.	Damascus Center	45,189
Giant Food of Maryland ~~LLC~~	The Rotunda	~~35,152~~ 35,994
~~TJMAXX~~TJ MAXX	Westwood Plaza	28,480

Table of Contents

	(C)	Renewal of Leases and Reletting of Space

There is no assurance that we will be able to retain tenants at our commercial properties upon expiration of their leases. Upon expiration or termination of leases for space located in FREIT's commercial properties, the premises may not be relet or the terms of reletting (including the cost of concessions to tenants) may not be as favorable as lease terms for the terminated lease. If FREIT were unable to promptly relet all or a substantial portion of this space or if the rental rates upon such reletting were significantly lower than current or expected rates, FREIT's revenues and earnings, FREIT’s ability to service its debt, and FREIT’s ability to make expected distributions to its shareholders, could be adversely affected. During Fiscal ~~2006, one lease, which we consider material, for approximately 18,954 sq. ft. at our Damascus shopping center, was allowed to expire without attempting renewal in order to allow FREIT to redevelop~~2008 and ~~expand the center. During~~ Fiscal 2007 there were no material lease expirations, and there are no material lease expirations expected during Fiscal ~~2008 and~~ 2009.


	(D)	Illiquidity of Real Estate Investments; Possibility that Value of FREIT's Interests may be less than its Investment

Equity real estate investments are relatively illiquid. Accordingly, the ability of FREIT to vary its portfolio in response to changing economic, market or other conditions is limited. Also, FREIT's interests in its partially owned subsidiaries are subject to transfer constraints imposed by the operating agreements which govern FREIT’s investment in these partially owned subsidiaries. Even without such restrictions on the transfer of its interests, FREIT believes that there would be a limited market for its interests in these partially owned subsidiaries.

If FREIT had to liquidate all or substantially all of its real estate holdings, the value of such assets would likely be diminished if a sale was required to be completed in a limited time frame. The proceeds to FREIT from any such sale of the assets in FREIT’s real estate portfolio might be less than the fair market value of those assets.

Impact of Governmental Laws and Regulations on Registrant's Business

FREIT’s properties are subject to various federal, state and local laws, ordinances and regulations, including those relating to the environment and local rent control and zoning ordinances.


	(A)	Environmental Matters

Both federal and state governments are concerned with the impact of real estate construction and development programs upon the environment. Environmental legislation affects the cost of selling real estate, the cost to develop real estate, and the risks associated with purchasing real estate.

Under various federal, state and local environmental laws, statutes, ordinances, rules and regulations, an owner of real property may be liable for the costs of removal or remediation of certain hazardous or toxic substances at, on, in or under such property, as well as certain other potential costs relating to hazardous or toxic substances (including government fines and penalties and damages for injuries to persons and adjacent property). Such laws often impose such liability without regard to whether the owners knew of, or were responsible for, the presence or disposal of such substances. Such liability may be imposed on the owner in connection with the activities of any operator of, or tenant at the property. The cost of any required remediation, removal, fines or personal or property damages and the owner's liability therefore could exceed the value of the property and/or the aggregate assets of the owner. In addition, the presence of such substances, or the failure to properly dispose of or remediate such substances, may adversely affect the owner's ability to sell or rent such property or to borrow using such property as collateral. If FREIT incurred any such liability, it could reduce FREIT's revenues and ability to make distributions to its shareholders.

A property can also be negatively impacted by either physical contamination or by virtue of an adverse effect upon value attributable to the migration of hazardous or toxic substances, or other contaminants that have or may have emanated from other properties.

At this time, FREIT is aware of the following environmental matters affecting its properties:


	(i)	Westwood Plaza Shopping Center, Westwood, NJ

This property is in a HUD Flood Hazard Zone and serves as a local flood retention basin for part of Westwood, New Jersey. FREIT maintains flood insurance in the amount of $500,000 for the subject property, which is the maximum available under the HUD Flood Program for the property. Any reconstruction of that portion of the property situated in the flood hazard zone is subject to regulations promulgated by the New Jersey Department of Environmental Protection ("NJDEP"), which could require extraordinary construction methods.

Table of Contents

	(ii)	Franklin Crossing, Franklin Lakes, NJ

The redeveloped Franklin Crossing shopping center was completed during the summer of 1997. Also in 1997, a historical discharge of hazardous materials was discovered at Franklin Crossing. The discharge was reported to the NJDEP in accordance with applicable regulations. FREIT completed the remediation required by the NJDEP.

In November 1999, FREIT received a No Further Action Letter from the NJDEP concerning the contaminated soil at Franklin Crossing. Monitoring of the groundwater will continue pursuant to a memorandum of agreement filed with the NJDEP.


	(iii)	Preakness Shopping Center, Wayne, NJ

Prior to its purchase by WaynePSC, a Phase I and Phase II Environmental Assessment of the Preakness shopping center revealed soil and ground water contamination with Percloroethylene (Dry Cleaning Fluid) caused by the mishandling of this chemical by a former Dry Cleaner tenant.

The seller of the center to WaynePSC is in the process of performing the remedial work in accordance with the requirements of the NJDEP. Additionally, the seller has escrowed the estimated cost of the remediation and has purchased a cap-cost insurance policy covering any expenses over and above the estimated cost.

In performing the remedial work, possible contamination of this property by groundwater migrating from an offsite source was discovered. The NJDEP has not made any determination with respect to responsibility for remediation of this possible condition, and it is not possible to determine whether or to what extent Wayne PSC will have potential liability with respect to this condition or whether or to what extent insurance coverage may be available.


	(iv)	Other

a) The State of New Jersey has adopted an underground fuel storage tank law and various regulations with respect to underground storage tanks.

FREIT no longer has underground storage tanks on any of its properties.

FREIT has conducted environmental audits for all of its properties except for its undeveloped land; retail properties in Franklin Lakes (Franklin Crossing) and Glen Rock, New Jersey; and residential apartment properties located in Palisades Park and Hasbrouck Heights, New Jersey. Except as noted in subparagraph (iii) above, the environmental reports secured by FREIT have not revealed any environmental conditions on its properties, which require remediation pursuant to any applicable Federal or state law or regulation.

b) FREIT has determined that several of its properties contain lead based paint (“LBP”). FREIT complies with all Federal, state and local requirements as they pertain to LBP.

FREIT does not believe that the environmental conditions described in subparagraphs (i) - (iv) above will have a materially adverse effect upon the capital expenditures, revenues, earnings, financial condition or competitive position of FREIT.


	(B)	Rent Control Ordinances

Each of the apartment buildings or complexes owned by FREIT is subject to some form of rent control ordinance which limits the amount by which FREIT can increase the rent for renewed leases, and in some cases, limits the amount of rent which FREIT can charge for vacated units, except for Westwood Hills and The Boulders at Rockaway which are not subject to any rent control law or regulation.


	(C)	Zoning Ordinances

Local zoning ordinances may prevent FREIT from renovating, expanding or converting its existing properties, for their highest and best use as determined by FREIT’s Board of Trustees. The Board of Trustees is not aware of any such zoning impediments to the development of the South Brunswick property described herein.


	(D)	Financial Information about Foreign and Domestic Operations and Export Sale

FREIT does not engage in operations in foreign countries and it does not derive any portion of its revenues from customers in foreign countries.

Table of Contents


ITEM 1 A	RISK FACTORS

~~See discussion under Item 7 - Management’s Discussion~~

Almost all of FREIT’s income and ~~Analysis of Financial Condition~~cash flow is derived from the net rental income (revenues after expenses) from our properties. FREIT’s business and ~~Results of Operations.~~financial results are affected by the following fundamental factors:


	·	the national and regional economic climate;

occupancy rates at the properties;

tenant turnover rates;

rental rates;

operating expenses;

tenant improvement and leasing costs;

cost of and availability of capital;

failure of banking institutions;

failure of insurance carriers;

new acquisitions and development projects; and

changes in governmental regulations, real estate tax rates and similar matters.

A negative or adverse quality change in the above factors could potentially cause a detrimental effect on FREIT’s revenue, earnings and cash flow. If rental revenues decline, we would expect to have less cash available to pay our indebtedness and distribute to our shareholders.

Adverse Changes in General Economic Climate: FREIT derives the majority of its revenues from renting apartments to individuals or families, and from retailers renting space at its shopping centers. An adverse decline in general economic conditions, particularly in New Jersey and Maryland, where a majority of our properties are located, may cause reductions in rental revenues. A decline in general economic conditions may cause apartment tenants to double-up or vacate, causing increases in vacancies, or to resist rent increases. Additionally, a general decline in economic conditions may cause a lack of consumer confidence, resulting in lower levels of consumer spending that could adversely affect the financial condition of some of our retail tenants, resulting in their inability to pay rent and/or expense recovery charges (represents recovery of certain common area maintenance charges, including insurance and real estate taxes). These retail tenants may vacate or fail to exercise renewal options for their space.

Tenants unable to pay rent: Financially distressed tenants may be unable to pay rents and expense recovery charges, where applicable, and may default on their leases. Enforcing our rights as landlord could result in substantial costs and may not result in a full recovery of unpaid rent. If a tenant files for bankruptcy, the tenant’s lease may be terminated. In each such instance FREIT’s income and cash flow would be negatively impacted.

Costs of re-renting space: If tenants fail to renew leases, fail to exercise renewal options, or terminate their leases early, the lost rents due to vacancy and the costs of re-renting the space could prove costly to FREIT. In addition to cleaning and renovating the vacated space, we may be required to grant concessions to a new tenant, and may incur leasing brokerage commissions. The lease terms to a new tenant may be less favorable than the prior tenant’s lease terms, and will negatively impact FREIT’s income and cash flow and adversely affect our ability to pay mortgage debt and interest or make distributions to our shareholders.

Inflation may adversely affect our financial condition and results of operations: Increased inflation could have a pronounced negative impact on our operating and administrative expenses, as these costs may increase at a higher rate than our rents. While increases in most operating expenses at our commercial properties can be passed on to retail tenants, increases in expenses at our residential properties cannot be passed on to residential tenants. Unreimbursed increased operating expenses may reduce cash flow available for payment of mortgage debt and interest, and for distributions to shareholders.

Development and construction risks: As part of its investment strategy, FREIT seeks to acquire property for development and construction, as well as to develop and build on land already in its portfolio. FREIT is currently renovating its shopping center located in Damascus, Maryland, and is planning a major development at its Rotunda property in Baltimore, Maryland. In addition it is contemplating the construction of an industrial building on its South Brunswick, New Jersey property. Development and construction activities are challenged with the following risks, which may adversely affect our cash flow:

financing may not be available in the amounts we seek, or may not be on favorable terms;

long-term financing may not be available upon completion of the construction; and

failure to complete construction on schedule or within budget may increase debt service costs and construction costs.

Debt financing could adversely affect income and cash flow: FREIT relies on debt financing to fund its growth through acquisitions and development activities. To the extent third party debt financing is not available, or not available on favorable terms, acquisitions and development activities will be curtailed.

Table of Contents

FREIT currently has approximately $164.8 million of non-recourse mortgage debt subject to fixed interest rates, and $27.6 million of partial recourse mortgage debt subject to variable interest rates ($22.5 million relates to the acquisition of the Rotunda property, and $5.1 million relates to the Damascus redevelopment project). These mortgages are being repaid over periods (amortization schedules) that are longer than the terms of the mortgages. Accordingly, when the mortgages become due (at various times) significant balloon payments (the unpaid principal amounts) will be required. FREIT expects to refinance the individual mortgages with new mortgages when their terms expire. To this extent we have exposure to capital availability and interest rate risk. If interest rates, at the time any individual mortgage note is due, are higher than the current fixed interest rate, higher debt service may be required and/or refinancing proceeds may be less than the amount of the mortgage debt being retired. Our $22.5 million Rotunda acquisition loan matures on July 19, 2009. FREIT is exploring the extension of the loan’s maturity date or replacement of the loan.

To the extent we are unable to refinance our indebtedness on acceptable terms, we may need to dispose of one or more of our properties upon disadvantageous terms.

Our revolving $18 million credit line (of which $17.6 million is available as of October 31, 2008) and our acquisition mortgage loan contain financial covenants that could restrict our acquisition activities and result in a default on these loans if we fail to satisfy these covenants.

Failure of banking and financing institutions: Banking and financing institutions such as insurance companies provide FREIT with credit lines and construction financing. The credit lines available to FREIT may be used for a variety of business purposes, including general corporate purposes, acquisitions, construction, letters of credit, etc. Construction financing enables FREIT to develop new properties, or renovate or expand existing properties. A failure of the banking institution making credit lines available may render the line unavailable and adversely affect FREIT’s liquidity, and negatively impact our operations in a number of ways. A failure of a financial institution unable to fund its construction financing obligations to FREIT may cause the construction to halt or be delayed. Substitute financing may be significantly more expensive, and construction delays may subject FREIT to delivery penalties.

FREIT has cash and cash equivalents deposited in certain banking institutions that exceed federally insured limits (currently $250,000 per depositor, per insured bank, which amount is scheduled to be reduced to $100,000 after December 2009). A failure of any banking institution in which we have funds on deposit may result in a loss of our deposits of amounts in excess of the then federally insured limit. The loss of such deposits would reduce cash available to fund operations and pay dividends.

Failure of insurance carriers: FREIT’s properties are insured against unforeseen liability claims, property damages, and other hazards. The insurance companies FREIT uses have good ratings at the time the policies are put into effect. Financial failure of our carriers may result in their inability to pay current and future claims. This inability to pay claims may have an adverse impact on FREIT’s financial condition. In addition, a failure of FREIT’s insurance carrier may cause FREIT’s insurance renewal or replacement policy costs to increase.

Real estate is a competitive business: FREIT is subject to normal competition with other investors to acquire real property and to profitably manage such property. Numerous other REITs, banks, insurance companies and pension funds, as well as corporate and individual developers and owners of real estate, compete with FREIT in seeking properties for acquisition and for tenants. Many of these competitors have significantly greater financial resources than FREIT. In addition, retailers at FREIT's commercial properties face increasing competition from discount shopping centers, outlet malls, sales through catalogue offerings, discount shopping clubs, marketing and shopping through cable and computer sources, particularly over the internet, and telemarketing. In many markets, the trade areas of FREIT's commercial properties overlap with the trade areas of other shopping centers. Renovations and expansions at those competing shopping centers and malls could negatively affect FREIT's commercial properties by encouraging shoppers to make their purchases at such new, expanded or renovated shopping centers and malls. Increased competition through these various sources could adversely affect the viability of FREIT's tenants, and any new commercial real estate competition developed in the future could potentially have an adverse effect on the revenues of and earnings from FREIT's commercial properties.

Illiquidity of real estate investment: Real estate investments are relatively difficult to buy and sell quickly. Accordingly, the ability of FREIT to vary its portfolio in response to changing economic, market or other conditions is limited. Also, FREIT’s interests in its partially owned subsidiaries are subject to transfer constraints by the operating agreements, which govern FREIT’s investment in these partially owned subsidiaries.

Table of Contents

Environmental problems may be costly: Both federal and state governments are concerned with the impact of real estate construction and development programs upon the environment. Environmental legislation affects the cost of selling real estate, the cost to develop real estate, and the risks associated with purchasing real estate.

Qualification as a REIT: Since its inception in 1961, FREIT has elected, and will continue to operate so as to qualify as a REIT for federal income tax purposes. In order to qualify as a REIT, we must satisfy a number of highly technical and complex provisions of the Internal Revenue Code. Governmental legislation, new regulations, and administrative interpretations may significantly change the tax laws with respect to the requirements for qualification as a REIT, or the federal income tax consequences of qualifying as a REIT. Although FREIT intends to continue to operate in a manner to allow it to qualify as a REIT, future economic, market, legal, tax or other considerations may cause it to revoke the REIT election or fail to qualify as a REIT. Such a revocation would subject FREIT’s income to federal income tax at regular corporate rates, and failure to qualify as a REIT would also eliminate the requirement that we pay dividends to our shareholders.

Change of investment and operating policies: FREIT’s investment and operating policies, including indebtedness and dividends, are exclusively determined by FREIT’s Board of Trustees, and not subject to shareholder approval.

IITTEMEM 1 B	UNRESOLVED STAFF COMMENTS

None.

912

Table of Contents

ITITEMEM 2

PROPERTIES

Portfolio of Investments: The following tables set forth certain information relating to each of FREIT's real estate investments in addition to the specific mortgages encumbering the properties.

Residential Apartment Properties as of October 31, 2008:

Residential Apartment Properties as of
October 31, 2007:

Depreciated Cost of

Average Annual

Mortgage Balance

Buildings &
Property and Location
Year Acquired

No. of Units

Occupancy Rate

$(000)

Equipment($000)

Palisades Manor 1962 12 96.8 % None (1) $ 39
Palisades Park, NJ

Grandview Apts. 1964 20 97.7 % None (1) $ 136
Hasbrouck Heights, NJ

Heights Manor 1971 79 95.0 % $ 3,231 $ 531
Spring Lake Heights, NJ

Hammel Gardens 1972 80 98.3 % $ 4,705 $ 757
Maywood, NJ

Steuben Arms 1975 100 97.1 % $ 6,524 $ 1,270
River Edge, NJ

Berdan Court 1965 176 96.8 % $ 12,885 $ 1,446
Wayne, NJ

Pierre Towers (3) 2004 269 93.6 % $ 34,125 $ 44,835
Hackensack, NJ

Westwood Hills (2) 1994 210 97.3 % $ 16,589 $
12,280

Westwood , NJ

Boulders (4) 2006 129 88.0 % $ 20,487 $
17,986

Rockaway, NJ

Property & Location	Year Acquired	No. of Units	Average Annual Occupancy Rate @ 10/31/08	Average Monthly Rent per Unit @ 10/31/08	Average Monthly Rent per Unit @ 10/31/07	Mortgage Balance ($000)	Depreciated Cost of Buildings & Equipment ($000)

Palisades Manor	1962	12	98.1%	$1,070	$1,038	None (1)	$36
Palisades Park, NJ

Grandview Apts.	1964	20	99.6%	$1,147	$1,101	None (1)	$125
Hasbrouck Heights, NJ

Berdan Court	1965	176	96.5%	$1,412	$1,357	$12,576	$1,386
Wayne, NJ

Heights Manor	1971	79	92.7%	$1,119	$1,078	$3,159	$496
Spring Lake Heights, NJ

Hammel Gardens	1972	80	97.3%	$1,192	$1,161	$4,594	$704
Maywood, NJ

Steuben Arms	1975	100	97.2%	$1,259	$1,222	$6,372	$1,322
River Edge, NJ

Westwood Hills (2)	1994	210	95.6%	$1,429	$1,387	$16,210	$12,067
Westwood Hills, NJ

Pierre Towers (3)	2004	269	91.6%	$1,791	$1,723	$34,125	$43,885
Hackensack, NJ

Boulders (4)	2006	129	95.2%	$1,771	$1,699	$20,190	$20,029
Rockaway, NJ

(1)

Security for draws against FREIT's Credit Line.

(2)

FREIT owns a 40% equity interest in Westwood Hills. See Investment in ~~Affiliates.~~Subsidiaries.

(3)

Pierre Towers is 100% owned by S And A Commercial Associates LP, which is 65% owned by FREIT.

(4)

Construction completed in August 2006 on land acquired in 1963 / 1964.

1013

Table of Contents

~~Commercial Properties as of October 31, 2007:~~

Leaseable Space-

Depreciated Cost of

Approximate

Average Annual

Mortgage Balance

Buildings &
Property and Location
Year Acquired

Sq. Ft.

Occupancy Rate

$(000)

Equipment ($000)
Franklin Crossing 1966 (2) 87,041 97.8 % None (1) $ 8,850
Franklin Lakes, NJ

Westwood Plaza 1988 173,854 99.2 % $ 9,226 $ 10,591
Westwood, NJ

Westridge Square (6) 1992 256,620 89.3 % $ 22,000 $ 20,328
Frederick, MD

Pathmark Super Store 1997 63,962 100 % $ 5,929 $ 8,718
Patchogue, NY

Glen Rock, NJ 1962 4,800 100 % None (1) $ 137

Preakness Center (3) 2002 322,136 98.5 % $ 31,188 $ 31,568
Wayne, NJ

Damascus Center (4) 2003 139,878 55.9 % None $ 11,971
Damascus. MD

Rochelle Park, NJ 2007 1 Acre N/A None $ 2,542
Landlease

Rockaway, NJ 1964/1963 1 Acre 100 % None $ 169

Landlease

The Rotunda (5) 2005 216,645 88.2 % $ 22,500 $ 33,503
Baltimore, MD

Commercial Properties as of October 31, 2008:

Property & Location	Year Acquired	Leasable Space- Approximate Sq.Ft.	Average Annual Occupancy Rate @ 10/31/08	Average Annualized Rent per Sq. Ft. @ 10/31/08	Average Annualized Rent per Sq. Ft. @ 10/31/07	Mortgage Balance ($000)	Depreciated Cost of Buildings & Equipment ($000)

Glen Rock, NJ	1962	4,800	100.0%	$20.48	$20.48	None (1)	$121


Franklin Crossing	1966 (2)	87,041	92.1%	$23.64	$22.12	None (1)	$8,667
Franklin Lakes, NJ

Westwood Plaza	1988	173,854	100.0%	$12.91	$12.84	$9,021	$10,231
Westwood, NJ

Westridge Square (3)	1992	256,620	92.0%	$12.45	$12.08	$22,000	$19,994
Frederick, MD

Pathmark Super Store	1997	63,962	100.0%	$19.99	$19.12	$5,953 (7)	$8,495
Patchogue, NY

Preakness Center (4)	2002	322,136	97.7%	$12.79	$12.40	$30,571	$30,941
Wayne, NJ

Damascus Center (5)	2003	139,878	47.7%	$10.57	$9.81	$5,081 (8)	$17,666
Damascus, MD
				.	.
The Rotunda (6)	2005	216,645	90.4.%	$18.20	$18.08	$22,500	$37,189
Baltimore, MD

Rockaway, NJ	1964/1963	1 Acre	100.0%	N/A	N/A	None	$169
		Landlease

Rochelle Park, NJ	2007	1 Acre	N/A	N/A	N/A	None	$2,509
		Landlease

(1) Security for draws against FREIT's Credit Line.

~~(1)~~

~~Security for draws against FREIT's Credit Line.~~

(2)

The original 33,000 sq. ft. shopping center was replaced with a new 87,041 sq. ft. center that opened in October 1997.

(3) FREIT owns a 100% interest in WestFREIT Corp, that owns the center.

(4) FREIT owns a 40% equity interest in WaynePSC, that owns the center.

~~(4)~~

(5) FREIT owns a 70% equity interest in Damascus Centre, LLC, that owns the center. Undergoing a renovation and expansion project.

~~(5)~~

(6) FREIT owns a 60% equity interest in Grande Rotunda, LLC, that owns the center.

~~(6)~~

~~FREIT owns~~(7) On February 29, 2008, unpaid principal amount of $5.9 million was refinanced with a ~~100%~~$6 million mortgage loan bearing fixed interest ~~in WestFREIT Corp that owns the center.~~rate of 6.125%, with a 10 year term.

(8) On February 12, 2008, Damascus Centre, LLC closed on a $27.3 million construction loan, of which $5.1 million was drawn down at 10/31/08.

Supplemental Segment Information:

Commercial lease expirations at October 31, 2008 assuming none of the tenants exercise renewal options:
				Annual Rent of Expiring Leases
Year Ending	Number of	Expiring Leases	Percent of
October 31,	Expiring Leases	Sq. Ft.	Commercial Sq. Ft.	Total	Per Sq. Ft.

Month to month	4	2,070	0.2%	$ 56,010	$ 27.06
2009	8	24,182	2.3%	$ 460,910	$ 19.06
2010	13	73,675	6.9%	$ 963,906	$ 13.08
2011	13	50,500	4.8%	$ 1,137,792	$ 22.53
2012	15	117,908	11.1%	$ 1,333,156	$ 11.31
2013	18	72,715	6.8%	$ 1,561,536	$ 21.47
2014	8	26,219	2.5%	$ 483,008	$ 18.42
2015	7	42,402	4.0%	$ 594,308	$ 14.02
2016	5	26,856	2.5%	$ 365,784	$ 13.62
2017	8	36,368	3.4%	$ 698,539	$ 19.21
2018	13	39,708	3.7%	$ 935,698	$ 23.56

~~Land Under Development and Vacant Land as~~Table of ~~October 31, 2007:~~Contents

Permitted Use per
Acreage Per
Location (1)
Acquired
Current Use
Local Zoning Laws
Parcel

Vacant Land:

Franklin Lakes, NJ 1966 None Residential 4.27

Wayne, NJ 2002 None Commercial 2.1

Rockaway, NJ 1964 None Residential 1.0

So. Brunswick, NJ (2) 1964
Principally leased
as farmland
qualifying for state
farmland assessment
tax treatment

Industrial 33.0
(1) All of the above land is unencumbered, except as noted.
(2) Site plan approval received for the construction of a 563,000 square foot industrial building.

Land Under Development and Vacant Land as of October 31, 2008:
Vacant Land			Permitted Use Per	Acreage Per
Location (1)	Acquired	Current Use	Local Zoning Laws	Parcel
Franklin Lakes, NJ	1966	None	Residential	4.27

Wayne, NJ	2002	None	Commercial	2.1

Rockaway, NJ	1964	None	Residential	1.0

So. Brunswick, NJ (2)	1964	Principally leased as farmland qualifying for state farmland assessment tax treatment	Industrial	33.0

(1) All of the above land is unencumbered, except as noted.
(2) Site plan approval received for the construction of a 563,000 square foot industrial building.

FREIT believes that it has a diversified portfolio of residential and commercial properties. FREIT’s business is not materially dependent upon any single tenant or any one of its properties.

~~Table of Contents~~

The following table lists FREIT’s properties that have contributed approximately 15% ~~or more~~ of FREIT’s total revenue in one (1) or more of the last three (3) fiscal years.

Fiscal Year Ended October 31,
2007 2006 2005
Preakness Center 14.4 % 14.8 % 16.2 %
Pierre Towers 14.4 % 14.9 % 16.3 %

	Fiscal Year Ended October 31,
	2008			2007			2006
Preakness Center		14.1	%		14.4	%		14.8	%
Pierre Towers		14.1	%		14.4	%		14.9	%

Although FREIT’s general investment policy is to hold properties as long-term investments, FREIT could selectively sell certain properties if it determines that any such sale is in FREIT’s and its shareholders’ best interests. With respect to FREIT’s future acquisition and development activities, FREIT will evaluate various real estate opportunities, which FREIT believes would increase FREIT’s revenues and earnings, as well as compliment and increase the overall value of FREIT’s existing investment portfolio.

Except for the Pathmark supermarket super store located in Patchogue, Long Island, the Commerce Bank branch located in Rockaway, NJ and the Pascack Community Bank branch to be constructed on our land in Rochelle Park, NJ, all of FREIT’s and its ~~subsidiaries~~subsidiaries’ commercial properties have multiple tenants.

FREIT and its subsidiaries’ commercial properties have ~~seventeen (17)~~eighteen (18) anchor / major tenants, that account for approximately ~~59%~~64% of the space leased. The balance of the space is leased to one hundred and ~~eighty eight (188)~~seventy six (176) satellite and office tenants. The following table lists the anchor / major tenants at each center and the number of satellite tenants:


Commercial Property ~~Shopping Center (SC)~~ ~~Office Building (O)~~	~~Net Leaseable Space~~	~~Anchor/Major Tenants~~		~~No. Of~~ ~~Satellite~~ ~~Tenants~~
~~Westridge Square~~	~~256,620 (SC)~~	~~Giant Food~~			27	No. Of
~~Frederick, MD~~Shopping Center (SC)	Net Leaseable		~~Burlington Coat Factory~~Satellite
Office Building (O)	Space	Anchor/Major Tenants	Tenants

Westridge Square	256,620 (SC)	Giant Supermarket	25
Frederick, MD		Burlington Coat Factory
Franklin Crossing	87,041 (SC)	Stop & Shop			19	18
Franklin, Lakes, NJ
Westwood Plaza	173,854 (SC)	Kmart Corp	�� 19
Westwood, NJ		TJMaxx
Preakness Center (1)	322,136 (SC)	Stop & Shop	40
Wayne, NJ		Macy's
		CVS
~~Westwood Plaza~~	~~173,854 (SC)~~	~~Kmart Corp~~			20 Annie Sez
~~Westwood, NJ~~		~~TJMaxx~~ Clearview Theaters
Damascus Center (2)	139,878 (SC)	Safeway Stores	10
Damascus, MD
~~Preakness Center (1)~~ The Rotunda (3)	~~322,136 (SC)~~ 138,276 (O)	~~Stop & Shop~~ Clear Channel Broadcasting	56
Baltimore, MD		US Social Security Office
		40 Janus Associates
~~Wayne, NJ~~		~~Macy's~~
	78,369 (SC)	~~CVS~~ Giant Food of Maryland	8
		Rite Aid Corporation
		~~Annie Sez~~			Bank of America
Patchogue, NY		~~ClearView Theaters~~ 63,962 (SC)	Pathmark			-
~~Damascus Center (2)~~		~~139,878 (SC)~~	~~Safeway Stores~~			11
~~Damascus, MD~~
~~The Rotunda (3)~~	~~138,276 (O)~~	~~Clear Channel Broadcasting~~			63
~~Baltimore, MD~~		~~US Social Security Office~~
		~~Janus Associates~~
	~~78,369 (SC)~~	~~Giant Food~~			8
		~~Rite Aid Corporation~~
		~~Bank of America~~

(1)	FREIT has a 40% interest in this property.
(2)	FREIT has a 70% interest in this property.
(3)		FREIT has a 60% interest in this property.

Table of Contents

With respect to most of FREIT’s commercial properties, lease terms range from five (5) years to twenty-five (25) years with options, which if exercised would extend the terms of such leases. The lease agreements generally provide for reimbursement of real estate taxes, maintenance, insurance and certain other operating expenses of the properties. During the last three (3) completed fiscal years, FREIT’s commercial properties ~~(excluding The Rotunda, which was acquired in July 2005)~~ averaged a ~~91.6%~~90.1% occupancy rate with respect to FREIT’s available leasable ~~space~~space.

Leases for FREIT’s apartment buildings and complexes are usually one (1) year in duration. Even though the residential units are leased on a short-term basis, FREIT has averaged, during the last three (3) completed fiscal years, a ~~94.7%~~95.1% occupancy rate with respect to FREIT’s available apartment units.

FREIT does not believe that any seasonal factors materially affect FREIT’s business operations and the leasing of its commercial and apartment properties.

FREIT believes that its properties are covered by adequate fire and property insurance provided by reputable companies and with commercially reasonable deductibles and limits.

~~Table of Contents~~

ITEM 3

LEGAL PROCEEDINGS

There are no material pending legal proceedings to which FREIT is a party, or of which any of its properties is the subject. There is, however, ordinary and routine litigation involving FREIT's business including various tenancy and related matters. Notwithstanding the environmental conditions disclosed in “Item 1(c) Narrative Description of Business - Impact of Governmental Laws and Regulations on Registrant’s Business; Environmental Matters,” there are no legal proceedings concerning environmental issues with respect to any property owned by FREIT.

~~ITE~~ITEM M4 4

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

There were no matters submitted to a vote of security holders during the fourth quarter of FREIT's ~~2007~~2008 fiscal year.

PAPART RI~~T II~~I


IITEM T5~~EM 5~~	MARKET FOR FREIT'S COMMON EQUITY, RELATED SECURITY HOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Shares of Beneficial Interest

Beneficial interests in FREIT are represented by shares without par value (the “Shares”). The Shares represent FREIT’s only authorized, issued and outstanding class of equity. As of January ~~10, 2008,~~13, 2009, there were approximately 500 holders of record of the Shares.

The Shares are traded in the over-the-counter market through use of the OTC Bulletin Board Service (the “OTC Bulletin Board”) provided by ~~NASD,~~FINRA, Inc. FREIT does not believe that an active United States public trading market exists for the Shares since historically only small volumes of the Shares are traded on a sporadic basis. The following table sets forth, at the end of the periods indicated, the Bid and Asked quotations for the Shares on the OTC Bulletin Board.

Bid Asked
Fiscal Year Ended October 31, 2007
First Quarter $ 24.85 $ 25.08
Second Quarter $ 24.21 $ 24.28
Third Quarter $ 26.17 $ 26.22
Fourth Quarter $ 23.81 $ 23.93

	Bid		Asked
Fiscal Year Ended October 31, 2008
First Quarter	$	21.60	$	21.60
Second Quarter	$	22.00	$	22.05
Third Quarter	$	23.50	$	23.50
Fourth Quarter	$	18.60	$	21.00

Bid Asked
Fiscal Year Ended October 31, 2006
First Quarter $ 32.00 $ 33.00
Second Quarter $ 33.37 $ 35.00
Third Quarter $ 25.15 $ 25.15
Fourth Quarter $ 23.50 $ 23.60

	Bid		Asked
Fiscal Year Ended October 31, 2007
First Quarter	$	23.35	$	25.00
Second Quarter	$	25.00	$	25.00
Third Quarter	$	25.75	$	26.50
Fourth Quarter	$	22.30	$	22.75

The bid quotations set forth above for the Shares reflect inter-dealer prices, without retail mark-up, markdown or commission and may not necessarily represent actual transactions. The source of the bid and asked quotations is Janney Montgomery Scott, LLC., members of the New York Stock Exchange and other national securities exchanges.

~~FREIT did not repurchase any shares~~

Table of ~~beneficial interest during the period covered by this report.~~Contents

Share Repurchase Program

Information regarding FREIT’s share repurchase program under Rules 10b-18 and 10b5-1 of the Securities Exchange Act of 1934, as amended, for the three (3) months ended October 31, 2008 is as follows:

~~Dividends~~Issuer Purchases of Equity Securities(1)(2)(3)(4)

Period	(a) Total Number of Shares Purchased	(b) Average Price Paid Per Share	(c) Total Number of Shares Purchased as Part of Publicly Announced Program	(d) Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program
August 1, 2008 through August 31, 2008	-	-	-	$ 1,880,000
September 1, 2008 through September 30, 2008	35,720	$ 22.92	35,720	$ 1,061,455
October 1, 2008 through October 31, 2008	6,000	$ 22.70	6,000	$ 925,255
Total	41,720	$ 23.00	41,720	$ 925,255

(1)

On April 9, 2008, FREIT’s Board of Trustees authorized up to $2 million for the repurchase of FREIT’s shares of beneficial interest. The share repurchase plan provides for the repurchase of FREIT shares on or before March 31, 2009.

(2)

Share repurchases under this program may be made from time to time in the open market or in privately negotiated transactions, depending on the price of FREIT shares and other market conditions. This share repurchase program may be limited or terminated at any time and without prior notice.

(3)

Rule 10b5-1 permits the implementation of a written plan for repurchasing shares of company stock at times when the issuer is not in possession of material, nonpublic information and allows issuers adopting such plans to repurchase shares on a regular basis, regardless of any repurchases to be effected through FREIT’s repurchasing agent, Hill, Thompson, Magid & Co., Inc., pursuant to the terms and conditions set forth in the share repurchase plan, which has been established in accordance with applicable regulations.

(4)

As of October 31, 2008, FREIT repurchased 46,720 shares at a cost of $1,075,000, which is reflected in the Shareholders’ Equity section of FREIT’s balance sheet.

Dividends

The holders of Shares are entitled to receive distributions as may be declared by FREIT’s Board of Trustees. Dividends may be declared from time to time by the Board of Trustees and may be paid in cash, property, or Shares. The Board of Trustees’ present policy is to distribute annually at least ninety percent (90%) of FREIT’s REIT taxable income as dividends to the holders of Shares in order to qualify as a REIT for Federal income tax purposes. Distributions are made on a quarterly basis. In Fiscal ~~2007~~2008 and Fiscal ~~2006,~~2007, FREIT paid or declared aggregate total dividends of ~~$1.30~~$1.20 and ~~$1.25~~$1.30 per share, respectively, to the holders of shares. See “Item 7 - - Management’s Discussion and Analysis of Financial Condition and Results of Operations - Distributions to Shareholders.”

Securities Authorized for Issuance Under Equity Compensation Plans

Refer to “Item 12, Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.”

1317

Table of Contents

ITEM 6

ITSELECET~~M 6~~

~~SELECTED~~ED FINANCIAL DATA

The selected consolidated financial data for FREIT for each of the five (5) fiscal years in the period ended October 31, ~~2007~~2008 are derived from financial statements herein or previously filed financial statements. This data should be read in conjunction with “Item 7 - Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Annual Report and with FREIT’s consolidated financial statements and related notes included in this Annual Report.

BALANCE SHEET DATA:
As At October 31, 2007 2006 2005 2004 2003
(In thousands of dollars)
Total Assets $ 242,755 $ 234,786 $ 214,998 $ 190,575 $ 155,764
Mortgage Loans $ 189,389 $ 180,679 $ 166,874 $ 148,244 $ 126,767
Shareholders' Equity $ 25,130 $ 24,972 $ 26,115 $ 28,671 $ 19,783
Weighted average shares outstanding:
Basic 6,753 6,574 6,440 6,378 6,268
Diluted 6,916 6,816 6,774 6,658 6,522

BALANCE SHEET DATA:
As At October 31,	2008			2007			2006			2005			2004
	(In thousands of dollars)
Total Assets		$	241,756		$	242,755		$	234,786		$	214,998		$	190,575
Mortgage Loans		$	192,352		$	189,389		$	180,679		$	166,874		$	148,244
Shareholders' Equity		$	23,561		$	25,130		$	24,972		$	26,115		$	28,671
Weighted average shares outstanding:
Basic			6,835			6,753			6,574			6,440			6,378

INCOME STATEMENT DATA:
Year Ended October 31, 2007 2006 2005 2004 2003
(In thousands of dollars, except per share amounts)
Revenue:
Revenue from real estate operations $ 40,738 $ 37,893 $ 33,268 $ 29,952 $ 25,005
Expenses:
Real estate operations 16,673 15,658 13,414 11,235 8,925
General and administrative expenses 1,543 1,212 1,001 689 592
Depreciation 5,311 4,726 4,252 3,663 2,826
Totals 23,527 21,596 18,667 15,587 12,343

Operating income 17,211 16,297 14,601 14,365 12,662

Investment income 634 232 229 183 201
Interest expense including amortization of deferred financing costs (11,897 ) (11,127 ) (10,039 ) (9,046 ) (7,838 )
Minority interest (776 ) (407 ) (426 ) (555 ) (2,254 )
Income from continuing operations 5,172 4,995 4,365 4,947 2,771
Discontinued operations:
Income from discontinued operations, net of Minority Interests * 3,771 163 129 10,124 914
Net income $ 8,943 $ 5,158 $ 4,494 $ 15,071 $ 3,685

Diluted		6,835			6,916			6,816			6,774			6,658
INCOME STATEMENT DATA:
Year Ended October 31,	2008			2007			2006			2005			2004
	(In thousands of dollars, except per share amounts)
Revenue:
Revenue from real estate operations	$	42,340		$	40,738		$	37,893		$	33,268		$	29,952
Expenses:
Real estate operations		16,996			16,673			15,658			13,414			11,235
General and administrative expenses		1,542			1,543			1,212			1,001			689
Depreciation		5,622			5,311			4,726			4,252			3,663
Totals		24,160			23,527			21,596			18,667			15,587

Operating income		18,180			17,211			16,297			14,601			14,365

Investment income		554			634			232			229			183
Interest expense including amortization of deferred financing costs		(11,557	)		(11,897	)		(11,127	)		(10,039	)		(9,046	)
Minority interest		(1,138	)		(776	)		(407	)		(426	)		(555	)
Income from continuing operations		6,039			5,172			4,995			4,365			4,947
Discontinued operations:
Income from discontinued operations, net of Minority Interests *		-			3,771			163			129			10,124
Net income	$	6,039		$	8,943		$	5,158		$	4,494		$	15,071

* Includes gain on disposal of $3,680 and $12,681 in fiscal years 2007 and 2004 respectively.

Basic earnings per share:
Continuing operations $ 0.76 $ 0.76 $ 0.68 $ 0.77 $ 0.44
Discontinued operations 0.56 0.02 0.02 1.59 0.15
Net income $ 1.32 $ 0.78 $ 0.70 $ 2.36 $ 0.59
Diluted earnings per share:
Continuing operations $ 0.74 $ 0.73 $ 0.64 $ 0.74 $ 0.42
Discontinued operations 0.55 0.03 0.02 1.53 0.14
Net income $ 1.29 $ 0.76 $ 0.66 $ 2.27 $ 0.56
Cash Dividends Declared Per Common Share $ 1.30 $ 1.25 $ 1.20 $ 1.10 $ 0.90

Basic earnings per share:
Continuing operations	$	0.88	$	0.76	$	0.76	$	0.68	$	0.77
Discontinued operations		-		0.56		0.02		0.02		1.59
Net income	$	0.88	$	1.32	$	0.78	$	0.70	$	2.36
Diluted earnings per share:
Continuing operations	$	0.88	$	0.74	$	0.73	$	0.64	$	0.74
Discontinued operations		-		0.55		0.03		0.02		1.53
Net income	$	0.88	$	1.29	$	0.76	$	0.66	$	2.27
Cash Dividends Declared Per Common Share	$	1.20	$	1.30	$	1.25	$	1.20	$	1.10

1418

Table of Contents

~~ITE~~ITEMM7

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

Cautionary Statement Identifying Important Factors That Could Cause FREIT’s Actual Results to Differ From Those Projected in Forward Looking Statements.

Readers of this discussion are advised that the discussion should be read in conjunction with the consolidated financial statements of FREIT (including related notes thereto) appearing elsewhere in this Form 10-K. Certain statements in this discussion may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements reflect FREIT’s current expectations regarding future results of operations, economic performance, financial condition and achievements of FREIT, and do not relate strictly to historical or current facts. FREIT has tried, wherever possible, to identify these forward-looking statements by using words such as “believe,” “expect,” “anticipate,” “intend, “ “plan,” “ estimate,” or words of similar meaning.

Although FREIT believes that the expectations reflected in such forward-looking statements are based on reasonable assumptions, such statements are subject to risks and uncertainties, which may cause the actual results to differ materially from those projected. Such factors include, but are not limited to the following: general economic and business conditions, which will, among other things, affect demand for rental space, the availability of prospective tenants, lease rents, the financial condition of tenants and the default rate on leases, operating and administrative expenses and the availability of financing; adverse changes in FREIT’s real estate markets, including, among other things, competition with other real estate owners, competition confronted by tenants at FREIT’s commercial properties, governmental actions and initiatives; environmental/safety requirements; and risks of real estate development and acquisitions. The risks with respect to the development of real estate include: increased construction costs, inability to obtain construction financing, ~~and~~or unfavorable terms of financing that may be available, unforeseen construction ~~delays.~~delays and the failure to complete construction within budget.

Overview

FREIT is an equity real estate investment trust ("REIT") that owns a portfolio of residential apartment and ~~retail~~commercial properties. Our revenues consist primarily of fixed rental income from our residential and ~~retail~~commercial properties and additional rent in the form of expense reimbursements derived from our income producing ~~retail~~commercial properties. Our properties are primarily located in northern New Jersey and Maryland. We acquire existing properties for ~~investment, and we~~investment. We also acquire properties, which we feel have redevelopment potential, and make changes and capital improvements to these properties. We develop and construct properties on our vacant land. Our policy is to acquire and develop real property for long-term investment.

~~Almost all of FREIT’s income and cash flow is derived from the net rental income (revenues after expenses) from our properties. FREIT’s business~~The global economic and financial ~~results~~crisis:

The current extraordinary and unprecedented bank liquidity and credit market crisis has exacerbated an already weakened economic climate resulting in a deep U.S. and worldwide recession. Continued concern about energy costs, inflation, cost and availability of credit, and increasing unemployment have resulted in an unprecedented lack of confidence by consumers and businesses. It is expected that this poor economic climate will continue, until at least mid 2009, and possibly longer.

This economic and financial crisis has affected, and will continue to affect FREIT in a number of ways:

Residential Properties: While the occupancy at our residential properties remains high, we are ~~affected~~beginning to experience resistance to rent increases, granting concessions, a higher number of move-outs and higher than usual incidences of late or defaulted monthly rental payments. We expect this trend to continue through 2009 and result in residential revenues to be flat or slightly lower than during fiscal 2008.

Commercial Properties: Because of reduced consumer spending resulting in lower profitability, commercial tenants, large and small, are requesting rent reductions, or lower renewal option rents. To date we have experienced little fall-out. However, we expect to see a fall out of some smaller tenants, and if the recession is prolonged, some larger tenants. We expect releasing vacated space to take longer and, generally, at lower rents that reflect current economic conditions. Again, we expect revenues at our commercial properties to be flat or slightly lower during fiscal 2009 than during fiscal 2008.

Development Projects and Capital Expenditures: We plan to significantly reduce capital expenditures during fiscal 2009 compared to prior years by concentrating only on those capital expenditures that are absolutely necessary. We continue to pursue the ~~following fundamental factors:~~completion of the development and construction activities started at our Damascus Shopping Center in Damascus, MD. Because of reduced demand from residential rental tenants and buyers, curtailed business expansion, and the current state of the credit markets, no date has been determined for the commencement of construction at our Rotunda and South Brunswick projects.

~~the national and regional economic climate;~~

~~occupancy rates at the properties;~~

~~tenant turn-over rates;~~

~~rental rates;~~

~~operating expenses;~~

~~tenant improvement and leasing costs;~~

~~cost of and availability of capital;~~

~~new acquisitions and development projects; and~~

~~governmental regulations.~~

~~A negative quality change in the above factors could potentially cause a detrimental effect in FREIT’s revenue, earnings and cash flow.~~

~~Effects of recent accounting pronouncements:~~

In December 2004, the FASB issued SFAS No.123 (R) "Accounting for Stock-Based Compensation." SFAS 123 (R) establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. This Statement focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS 123 (R) requires that the fair value of such equity instruments be recognized as an expense in the historical financial statements as services are performed. Prior to SFAS 123 (R), only certain pro forma disclosures of fair value were required. SFAS 123 (R) was effective for FREIT as of November 1, 2005. The adoption of this new accounting pronouncement did not have any impact on FREIT's consolidated financial statements.

1519

Table of Contents

Debt Financing Availability: The dislocations in the credit markets have caused significant price volatility and liquidity disruptions. High pricing spreads and very conservative debt service ratio requirements have made certain financing unattractive, and in certain instances, unavailable. Additionally, construction financing for large, mixed use projects is virtually unavailable, or too costly. As a result of this difficult financing environment and reduced end user demand (see above) FREIT has elected to postpone its development activities at its Rotunda Project.

FREIT’s one refinancing requirement coming due during fiscal 2009, is its $22.5 million acquisition loan at its Rotunda project. FREIT is exploring the extension of the loan’s maturity date or replacement of the loan.

Operating Cash Flow and Dividend Distributions: FREIT’s cash position remains strong. We expect that cash provided by operating activities will be adequate to cover mandatory debt service payments, necessary capital improvements and dividends necessary to retain qualification as a REIT. Additionally, FREIT has embarked on an extraordinary program to reduce operating expenses across the board to increase cash flow. Because of the current economic crisis, FREIT’s Board of Trustees elected to reduce fiscal 2008 dividends to $1.20 per share from $1.30 per share payable for fiscal 2007. Additionally, it is FREIT’s intention to maintain its quarterly dividend a $.30 per share until the economic climate indicates a change is appropriate.

SIGNIFICANT ACCOUNTING POLICIES AND ESTIMATES

Pursuant to the Securities and Exchange Commission ("SEC") disclosure guidance for "Critical Accounting Policies," the SEC defines Critical Accounting Policies as those that require the application of Management's most difficult, subjective, or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods.

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, the preparation of which takes into account estimates based on judgments and assumptions that affect certain amounts and disclosures. Accordingly, actual results could differ from these estimates. The accounting policies and estimates used, which are outlined in Note 1 to our Consolidated Financial Statements which is presented elsewhere in this Form 10-K, have been applied consistently as at October 31, ~~2007~~2008 and ~~2006,~~2007, and for the years ended October 31, 2008, 2007 ~~2006~~ and ~~2005.~~2006. We believe that the following accounting policies or estimates require the application of Management's most difficult, subjective, or complex judgments:

Revenue Recognition: Base rents, additional rents based on tenants' sales volume and reimbursement of the tenants' share of certain operating expenses are generally recognized when due from tenants. The straight-line basis is used to recognize base rents under leases if they provide for varying rents over the lease terms. Straight-line rents represent unbilled rents receivable to the extent straight-line rents exceed current rents billed in accordance with lease agreements. Before FREIT can recognize revenue, it is required to assess, among other things, its collectibility. If we incorrectly determine the collectibility of revenue, our net income and assets could be overstated.

Valuation of Long-Lived Assets: We periodically assess the carrying value of long-lived assets whenever we determine that events or changes in circumstances indicate that their carrying amount may not be recoverable. When FREIT determines that the carrying value of long-lived assets may be impaired, the measurement of any impairment is based on a projected discounted cash flow method determined by FREIT's management. While we believe that our discounted cash flow methods are reasonable, different assumptions regarding such cash flows may significantly affect the measurement of impairment.

In October 2001, the Financial Accounting Standards Board (the "FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." SFAS No. 144 requires the reporting of discontinued operations to include components of an entity that have either been disposed of or are classified as held for sale. FREIT has adopted SFAS No. 144. During ~~2004 and~~ 2007, FREIT sold its ~~Olney, MD and its~~ Lakewood, NJ ~~properties, respectively.~~property. FREIT has reclassified the net income (loss) from the operation of ~~these properties~~this property as Discontinued Operations for all periods presented. The adoption of SFAS No. 144 did not have an impact on net income, but only impacted the presentation of ~~these properties~~this property within the consolidated statements of income. The results of this reclassification can be seen in "Item 6 Selected Financial Data" above and in the Consolidated Financial Statements of FREIT (including related notes thereto) appearing elsewhere in this Form 10-K.

Since we consider net income from continuing operations to be the most significant element of net income, all references and

comparisons refer to this item unless otherwise stated. All references to per share amounts are on a diluted basis (unless

otherwise indicated), and refer to earnings per share from continuing operations and have been adjusted to reflect the ~~one-~~

~~for-one~~one-for-one share dividends paid in October 2001 and March 2004.

1620

Table of Contents

Results of Operations:

Fiscal Years Ended October 31, ~~2007~~2008 and ~~2006~~2007

Summary revenues and net income for the fiscal years ended October 31, ~~2007~~2008 (“Fiscal ~~2007”~~2008”) and October 31, ~~2006~~2007 (“Fiscal ~~2006”~~2007”) are as follows:

	For the Year Ended									Year Ended October 31,
	October 31,									2008			2007			Change
	2007			2006			Change			(in thousands, except per share amounts)
	(in thousands, except per share amounts)
Commercial revenues:
Same properties (1)	$	22,088		$	21,926		$	162
New properties		24			-			24
		22,112			21,926			186
Residential revenues:
Same properties (1)		16,274			15,583			691
New properties		2,352			384			1,968
		18,626			15,967			2,659
Total Real Estate Revenues		40,738			37,893			2,845
Real estate revenues:
Commercial properties										$	23,149		$	22,112		$	1,037
Residential properties											19,191			18,626			565
Total real estate revenues											42,340			40,738			1,602

Operating expenses:
Real estate operations		16,673			15,658			1,015			16,996			16,673			323
General and administrative		1,543			1,212			331			1,542			1,543			(1	)
Depreciation		5,311			4,726			585			5,622			5,311			311
Total operating expenses		23,527			21,596			1,931			24,160			23,527			633

Operating Income		17,211			16,297			914
Operating income											18,180			17,211			969

Investment income		634			232			402			554			634			(80	)

Financing costs		(11,897	)		(11,127	)		(770	)		(11,557	)		(11,897	)		340
Minority interest in earnings of subsidiaries		(626	)		(257	)		(369	)		(1,138	)		(626	)		(512	)
Distribution to certain minority interests		(150	)		(150	)		-			-			(150	)		150
Income from continuing operations		5,172			4,995			177			6,039			5,172			867

Income from discontinued operations		3,771			163			3,608			-			3,771			(3,771	)

Net Income	$	8,943		$	5,158		$	3,785
Net income										$	6,039		$	8,943		$	(2,904	)

Basic earnings per share:
Continuing operations	$	0.76		$	0.76			-		$	0.88		$	0.76		$	0.12
Discontinued operations	$	0.56		$	0.02		$	0.54		$	-		$	0.56		$	(0.56	)
Net income	$	1.32		$	0.78		$	0.54		$	0.88		$	1.32		$	(0.44	)

Diluted earnings per share:
Continuing operations	$	0.74		$	0.73		$	0.01		$	0.88		$	0.74		$	0.14
Discontinued operations	$	0.55		$	0.03		$	0.52		$	-		$	0.55		$	(0.55	)
Net income	$	1.29		$	0.76		$	0.53		$	0.88		$	1.29		$	(0.41	)

Weighted average shares outstanding:
Basic		6,753			6,574						6,835			6,753
Diluted		6,916			6,816						6,835			6,916

(1) Properties operated since the beginning of Fiscal 2006.

Revenue for Fiscal ~~2007~~2008 increased ~~7.5%~~3.9% to $42,340,000 compared to $40,738,000 ~~compared to $37,893,000~~ for Fiscal ~~2006.~~2007. The favorable increase in revenues was attributable to both of FREIT’s real estate ~~revenues was principally attributable to FREIT’s residential operations, primarily at The Boulders in Rockaway Township, NJ, which accounted for 69.2%~~segments, with the commercial segment contributing 65% of the increase, ~~in revenues.~~

~~Table~~and the residential segment contributing 35% of ~~Contents~~

the increase.

During the 3rd quarter of Fiscal 2007, FREIT sold its Lakewood Apartments in Lakewood, New Jersey. In compliance with current accounting guidance, the gain on the sale, as well as the current and prior year’s earnings of the Lakewood operation are classified as “Income from discontinued operations”, which is included within “Net Income” after “Income from continuing operations”. (See Note 3 for a further discussion of the sale.) Net income for Fiscal 2008 was $6,039,000 ($0.88 diluted) compared to $8,943,000 ($1.29 diluted) for the prior year. Income from continuing operations for Fiscal 2008 was $6,039,000 ($0.88 diluted) compared to $5,172,000 ($0.74 diluted) for the prior year.

Table of Contents

The schedule below provides a detailed analysis of the major changes that impacted revenue and net income for Fiscal 2008 and 2007:

NET INCOME COMPONENTS
	Year Ended October 31,
	2008			2007			Change
	(in thousands)

Commercial Properties (except Damascus)	$	13,812		$	13,085		$	727
Damascus Center - undergoing renovation		520			406			114
Total Commercial Properties		14,332			13,491			841

Residential Properties		11,012			10,574			438

Total income from real estate operations		25,344			24,065			1,279

Financing costs:
Fixed rate mortgages		(10,119	)		(9,966	)		(153	)
Floating Rate - Rotunda		(1,098	)		(1,638	)		540
Corporate Interest - Line/Floating		(340	)		(293	)		(47	)
Total financing costs		(11,557	)		(11,897	)		340

Investment income		554			634			(80	)

Corporate expenses		(862	)		(816	)		(46	)
Accounting & other professional fees		(680	)		(727	)		47
Minority interest in earnings of subsidiaries		(1,138	)		(626	)		(512	)
Distribution to Westwood Hills minority interests		-			(150	)		150

Depreciation		(5,622	)		(5,311	)		(311	)

Income from continuing operations		6,039			5,172			867

Income from discontinued operations		-			3,771			(3,771	)

Net Income	$	6,039		$	8,943		$	(2,904	)

Table of Contents

SEGMENT INFORMATION

The following table sets forth comparative operating data for FREIT’s real estate segments:

	Commercial										Residential											Combined
	Year Ended										Year Ended											Year Ended
	Oct 31,						Increase (Decrease)				Oct 31,						Increase (Decrease)					Oct 31,
	2008			2007			$		%		2008			2007			$			%		2008		2007
	(in thousands)										(in thousands)											(in thousands)
Rental income	$	17,238		$	16,692		$	546	3.3	%	$	18,978		$	18,333		$	645		3.5	%	$	36,216	$	35,025
Reimbursements		5,370			4,639			731	15.8	%													5,370		4,639
Other		208			182			26	14.3	%		213			293			(80	)	-27.3	%		421		475
Total Revenue		22,816			21,513			1,303	6.1	%		19,191			18,626			565		3.0	%		42,007		40,139

Operating expenses		8,817			8,621			196	2.3	%		8,179			8,052			127		1.6	%		16,996		16,673
Net operating income	$	13,999		$	12,892		$	1,107	8.6	%	$	11,012		$	10,574		$	438		4.1	%		25,011		23,466
Average
Occupancy %		89.8	%		90.3	%			-0.5	%		94.8	%		95.0	%				-0.2	%

Reconciliation to consolidated net income:
Deferred rents - straight lining		237			298
Amortization of acquired leases		96			301
Net investment income		554			634
General and administrative expenses		(1,542	)		(1,543	)
Depreciation		(5,622	)		(5,311	)
Financing costs		(11,557	)		(11,897	)
Distributions to certain minority interests		-			(150	)
Minority interest		(1,138	)		(626	)
Income from continuing operations		6,039			5,172
Income from discontinued operations		-			3,771
Net income	$	6,039		$	8,943

The above table details the comparative net operating income (“NOI”) for FREIT’s Commercial and Residential Segments, and reconciles the combined NOI to consolidated Net Income. NOI is based on operating revenue and expenses directly associated with the operations of the real estate properties, but excludes deferred rents (straight lining), lease amortization, depreciation and financing costs. FREIT assesses and measures segment operating results based on NOI. NOI is not a measure of operating results or cash flow as measured by generally accepted accounting principles, and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity.

COMMERCIAL SEGMENT

The commercial segment contained ten (10) separate properties during Fiscal 2008 and Fiscal 2007. Seven are multi-tenanted retail or office centers, and one is a single tenanted store. In addition, FREIT owns land in Rockaway, NJ and Rochelle Park, NJ from which it receives monthly rental income. The Rockaway land is leased to a tenant who has built and operates a bank branch on the land. In Rochelle Park, FREIT leases the land to a tenant who plans to build and operate a bank branch on the land.

Revenue and NOI from FREIT’s commercial segment for Fiscal 2008 increased $1.3 million (6.1%) and $1.1 million (8.6%), respectively, over Fiscal 2007. The primary reasons for the increase in revenue and NOI, not including Damascus, were higher occupancy levels at Westridge Square, Westwood Plaza and The Rotunda, a full-year’s revenue with respect to FREIT’s Rochelle Park land lease and an increase in reimbursable operating expenses over last year, specifically at The Rotunda. The increase in revenue and NOI was tempered slightly by the effect of the anticipated planned renovation at our Damascus Shopping Center (the “Damascus Center”), which caused a temporary decline in occupancy levels (see discussion below). Average occupancy rates for FREIT’s commercial segment for Fiscal 2008 was at 95.1%, exclusive of the Damascus Center, compared to 94.6% for Fiscal 2007. Occupancy rates for the Damascus Center decreased to 47.7% for Fiscal 2008 from 55.9% for Fiscal 2007.

Table of Contents

The impact of this renovation on the year-to-date results of the commercial segment is reflected in the following table:

	Year Ended October 31,
	2008						2007
	(in thousands)
	Commercial				Same		Commercial				Same
	Properties		Damascus		Properties		Properties		Damascus		Properties
Revenues	$	22,816	$	917	$	21,899	$	21,513	$	829	$	20,684

Expenses		8,817		434		8,383		8,621		410		8,211

NOI	$	13,999	$	483	$	13,516	$	12,892	$	419	$	12,473

Revenues and NOI for same properties increased 6% and 8% respectively for Fiscal 2008 over Fiscal 2007.

DEVELOPMENT ACTIVITIES

A modernization and expansion is underway at our Damascus Center in Damascus, MD (owned by our 70% owned affiliate, Damascus Centre, LLC). Total construction costs are expected to approximate $21.9 million. The building plans incorporate an expansion of retail space from its current configuration of approximately 140,000 sq. ft. to approximately 150,000 sq. ft., which will be anchored by a modern 58,000 sq. ft. Safeway supermarket. Building plans for Phase I have been approved and construction on Phase I began in June 2007, and was completed in June 2008. Phase I construction costs were approximately $6.2 million, of which $1.1 million related to tenant improvements. On February 12, 2008, Damascus Centre, LLC closed on a $27.3 million construction loan that is available to fund already expended and future construction costs. This loan will be drawn upon as needed. As of October 31, 2008, Damascus drew down $5.1 million of this loan to cover construction costs. (See “Liquidity and Capital Resources” for additional information regarding this loan.) Because of this expansion, leases for certain tenants have been allowed to expire and not renewed. This has caused occupancy to decline, on a temporary basis, during the construction phase.

Development plans and studies for the expansion and renovation of our Rotunda property in Baltimore, MD (owned by our 60% owned affiliate Grande Rotunda, LLC) have been completed during Fiscal 2008. The Rotunda property, on an 11.5-acre site, currently consists of an office building containing 138,000 sq. ft. of office space and 78,000 sq. ft. of retail space on the lower floor of the main building. The building plans incorporate an expansion of approximately 180,500 sq. ft. of retail space, approximately 302 residential rental apartments, 56 condominium units and 120 hotel rooms, and structured parking. Development costs for this project are expected to approximate $200 million. City Planning Board approval has been received. As of October 31, 2008, we have expended approximately $5.0 million for planning and feasibility studies. Due to the current economic and credit crisis, the start date for the construction has not yet been determined.

RESIDENTIAL SEGMENT

During Fiscal 2008 and Fiscal 2007, FREIT operated nine (9) multi-family apartment communities totaling 1,075 apartment units, excluding the Lakewood property that was sold during Fiscal 2007. (See Note 3 for a further discussion of the sale.)

During Fiscal 2008 revenues increased $565,000 (3.0%) to $19,191,000 and NOI increased $438,000 (4.1%) to $11,012,000 over Fiscal 2007. The favorable results at FREIT’s residential segment for Fiscal 2008 was primarily attributable to the contribution made by The Boulders, which accounted for 57% and 50% of the increase in revenues and NOI, respectively. Average occupancy rates for FREIT’s residential segment for Fiscal 2008 and 2007 was level at 95%. However, average occupancy at The Boulders increased to 97% for Fiscal 2008, compared to 88% for last year’s comparable period.

The occupancy at our residential properties remains high. However, due to the current economic crisis causing high unemployment in our areas of operation, we are experiencing resistance to rent increases, granting concessions, a higher number of move-outs and higher than usual incidences of late or defaulted monthly rental payments. We expect this trend to continue through 2009 and result in residential revenues to be flat or slightly lower than during Fiscal 2008.

Our residential revenue is principally composed of monthly apartment rental income. Total rental income is a factor of occupancy and monthly apartment rents. A 1% decline in annual average occupancy, or a 1% decline in average rents from current levels, results in an annual revenue decline of approximately $200,000 and $188,000 respectively.

Capital expenditures: During Fiscal 2008 we expended $424,000 ($626 per apartment unit) excluding The Pierre and the newly constructed Boulders. Since our apartment communities were constructed more than 25 years ago, we tend to spend more in any given year on maintenance and capital improvements than may be spent on newer properties.

Table of Contents

At The Pierre, a major renovation program is ongoing. We are in the process of modernizing, where required, all apartments and some of the building’s mechanical services. This renovation is expected to cost approximately $3 - $4 million and apartments are to be renovated as they become temporarily vacant, over the next several years. These costs will be financed from operating cash flow and cash reserves. Through October 31, 2008, we expended approximately $2.9 million in capital improvements at The Pierre, including approximately $205,000 during Fiscal 2008.

NET INVESTMENT INCOME

Net investment income decreased 13% to $554,000 during Fiscal 2008 from $634,000 in Fiscal 2007. Net investment income is principally derived from interest earned from cash on deposit in institutional money market funds and interest earned from secured loans receivable (loans made to Hekemian employees, including certain members of the immediate family of Robert S. Hekemian, FREIT CEO and Chairman of the Board and Robert S. Hekemian, Jr., a trustee of FREIT, for their equity investment in Grande Rotunda, LLC, a limited liability company, in which FREIT owns a 60% equity interest and Damascus Centre, LLC, a limited liability company, in which FREIT owns a 70% equity interest). The decrease in net investment income for the current year was primarily attributable to lower interest income on the Company’s investments, due in part to lower interest rates and a decrease in the level of investable cash for Fiscal 2008, as funds were used for construction and development activities. Slightly offsetting the decrease in investment income was increased interest income relative to secured loans made to Hekemian employees in connection with the sale of equity interests in the Rotunda and the Damascus Center.

FINANCING COSTS

Financing costs are summarized as follows:

	Year Ended October 31,
	2008			2007
	(in thousands)
Fixed rate mortgages:
1st Mortgages
Existing	$	8,547		$	6,503
New		244			1,728
2nd Mortgages
Existing		1,188			1,774
Variable rate mortgages:
Acquisition loan-Rotunda		1,198			1,580
Construction loan-Damascus		112			-
Other		245			269
		11,534			11,854
Amortization of Mortgage Costs		371			277
Total Financing Costs		11,905			12,131
Less amount capitalized		(348	)		(234	)
Financing costs expensed	$	11,557		$	11,897

Financing costs for Fiscal 2008 decreased by $340,000 (2.9%) compared to Fiscal 2007. The principal reasons for the decrease were attributable to lower interest rates relative to The Rotunda acquisition loan of $22.5 million, which bears a floating interest rate, coupled with an increase in capitalized interest related to ongoing capital projects. Lower interest rates over the course of the last year decreased the level of interest expense for The Rotunda by $382,000, to $1,198,000 for Fiscal 2008.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses (“G&A”) for Fiscal 2008 were $1,542,000, level with Fiscal 2007. The primary components of G&A are accounting & professional fees and Trustees fees, which, in the aggregate, comprise 77% of total G&A.

DEPRECIATION

Depreciation expense in Fiscal 2008 increased $311,000 (5.9%) to $5,622,000 from $5,311,000 for Fiscal 2007. The increase was primarily attributable to depreciation related to the June 2008 completion of Phase I of the Damascus Centre redevelopment project, in addition to capital improvements at FREIT’s Westridge Square Shopping Center in Frederick, MD.

Table of Contents

Results of Operations:

Fiscal Years Ended October 31, 2007 and 2006

Summary revenues and net income for the fiscal years ended October 31, 2007 (“Fiscal 2007”) and October 31, 2006 (“Fiscal 2006”) are as follows:

	Year Ended October 31,
	2007			2006			Change
	(in thousands, except per share amounts)
Real estate revenues:
Commercial properties	$	22,112		$	21,926		$	186
Residential properties		18,626			15,967			2,659
Total real estate revenues		40,738			37,893			2,845

Operating expenses:
Real estate operations		16,673			15,658			1,015
General and administrative		1,543			1,212			331
Depreciation		5,311			4,726			585
Total operating expenses		23,527			21,596			1,931
Operating income		17,211			16,297			914

Investment income		634			232			402

Financing costs		(11,897	)		(11,127	)		(770	)
Minority interest in earnings of subsidiaries		(626	)		(257	)		(369	)
Distribution to certain minority interests		(150	)		(150	)		-
Income from continuing operations		5,172			4,995			177
Income from discontinued operations		3,771			163			3,608
Net income	$	8,943		$	5,158		$	3,785

Basic earnings per share:
Continuing operations	$	0.76		$	0.76		$	-
Discontinued operations	$	0.56		$	0.02		$	0.54
Net income	$	1.32		$	0.78		$	0.54

Diluted earnings per share:
Continuing operations	$	0.74		$	0.73		$	0.01
Discontinued operations	$	0.55		$	0.03		$	0.52
Net income	$	1.29		$	0.76		$	0.53

Weighted average shares outstanding:
Basic		6,753			6,574
Diluted		6,916			6,816

Revenue for Fiscal 2007 increased 7.5% to $40,738,000 compared to $37,893,000 for Fiscal 2006. The increase in real estate revenues was principally attributable to FREIT’s residential operations, primarily at The Boulders in Rockaway Township, NJ, which accounted for 69.2% of the increase in revenues.

Table of Contents

Net income for Fiscal 2007 was $8,943,000 ($1.29 diluted) compared to $5,158,000 ($0.76 diluted) for the prior year. Income from continuing operations for Fiscal 2007 was $5,172,000 ($0.74 diluted) compared to $4,995,000 ($0.73 diluted) for the prior year. The schedule below provides a detailed analysis of the major changes that impacted revenue and net income for Fiscal 2007 and 2006:

NET INCOME COMPONENTS
	Year Ended October 31,
	2007			2006			Change
	(in thousands)
Commercial Properties
Same Properties (1)	$	13,085		$	12,710		$	375
Damascus Center - undergoing renovation		406			752			(346	)
Total Commercial Properties		13,491			13,462			29

Residential Properties
Same Properties (1)		9,177			8,541			636
Boulders at Rockaway		1,397			232			1,165
Total Residential Properties		10,574			8,773			1,801

Total income from real estate operations		24,065			22,235			1,830

Financing costs:
Fixed rate mortgages
Same Properties (1)		(8,858	)		(9,374	)		516
Boulders at Rockaway		(1,108	)		-			(1,108	)
Floating Rate - Rotunda		(1,638	)		(1,509	)		(129	)
Corporate interest - Line / Floating		(293	)		(244	)		(49	)
Total financing costs		(11,897	)		(11,127	)		(770	)

Investment income		634			232			402

Corporate expenses		(816	)		(800	)		(16	)
Accounting		(727	)		(412	)		(315	)
Minority interest in earnings of subsidiaries		(626	)		(257	)		(369	)
Distribution to Westwood Hills minority interests		(150	)		(150	)		-

Depreciation:
Same Properties (1)		(4,786	)		(4,601	)		(185	)
Boulders at Rockaway		(525	)		(125	)		(400	)
Total depreciation		(5,311	)		(4,726	)		(585	)

Income from continuing operations		5,172			4,995			177

Income from discontinued operations		3,771			163			3,608

Net Income	$	8,943		$	5,158		$	3,785

(1) Properties operated since the beginning of Fiscal 2006.

1827

Table of Contents

SEGMENT INFORMATION

��

The following table sets forth comparative operating data for FREIT’s real estate segments:

Commercial

Residential

Combined
Year Ended Year Ended Year Ended
Oct 31, Increase (Decrease) Oct 31,
Increase (Decrease)
Oct 31,
2007 2006 $ % 2007
2006*
$ % 2007
2006*
(in thousands) (in thousands) (in thousands)
Rental income $ 16,692 $ 16,264 $ 428 2.6 % $ 18,333 $ 15,777 $ 2,556 16.2 % $ 35,025 $ 32,041
Reimbursements 4,639 4,669 (30 ) -0.6 % - 4,639 4,669
Other 182 161 21 13.0 % 293 190 103 54.2 % 475 351
Total Revenue 21,513 21,094 419 2.0 % 18,626 15,967 2,659 16.7 % 40,139 37,061

Operating expenses 8,621 8,464 157 1.9 % 8,052 7,194 858 11.9 % 16,673 15,658
Net operating income $ 12,892 $ 12,630 $ 262 2.1 % $ 10,574 $ 8,773 $ 1,801 20.5 % 23,466 21,403
Average
Occupancy % 90.3 % 90.3 % 0.0 % 95.0 % 95.6 % -0.6 %

Reconciliation to consolidated net income:
Deferred rents - straight lining
298 342
Amortization of acquired leases           301 490
Net investment income          &# 160;    634 232
General and administrative expenses           (1,543 ) (1,212 )
Depreciation
(5,311 ) (4,726 )
Financing costs               (11,897 ) (11,127 )
Distributions to certain minority interests           (150 ) (150 )
Minority interest
(626 ) (257 )
Income from continuing operations           5,172 4,995
Income from discontinued operations           3,771 163
    Net income
$ 8,943 $ 5,158

* Reclassified to reflect discontinued operations (See Notes 1 & 3 to the consolidated financial statements for more details.)

	Commercial												Residential											Combined
	Year Ended												Year Ended											Year Ended
	Oct 31,						Increase (Decrease)						Oct 31,						Increase (Decrease)					Oct 31,
	2007			2006			$			%			2007			2006*			$		%			2007			2006
	(in thousands)												(in thousands)											(in thousands)
Rental income	$	16,692		$	16,264		$	428			2.6	%	$	18,333		$	15,777		$	2,556		16.2	%	$	35,025		$	32,041
Reimbursements		4,639			4,669			(30	)		-0.6	%													4,639			4,669
Other		182			161			21			13.0	%		293			190			103		54.2	%		475			351
Total Revenue		21,513			21,094			419			2.0	%		18,626			15,967			2,659		16.7	%		40,139			37,061

Operating expenses		8,621			8,464			157			1.9	%		8,052			7,194			858		11.9	%		16,673			15,658
Net operating income	$	12,892		$	12,630		$	262			2.1	%	$	10,574		$	8,773		$	1,801		20.5	%		23,466			21,403
Average
Occupancy %		90.3	%		90.3	%					0.0	%		95.0	%		95.6	%				-0.6	%

										Reconciliation to consolidated net income:
										Deferred rents - straight lining															298			342
										Amortization of acquired leases															301			490
										Net investment income															634			232
										General and administrative expenses															(1,543	)		(1,212	)
										Depreciation															(5,311	)		(4,726	)
										Financing costs															(11,897	)		(11,127	)
										Distributions to certain minority interests															(150	)		(150	)
										Minority interest															(626	)		(257	)
										Income from continuing operations															5,172			4,995
										Income from discontinued operations															3,771			163
													Net income											$	8,943		$	5,158
* Reclassified to reflect discontinued operations (See Notes 1 & 3 to the consolidated financial statements for more details.)

COMMERCIAL SEGMENT

The commercial segment contained ten (10) separate properties during Fiscal 2007 and nine (9) separate properties during Fiscal 2006. Seven are multi-tenanted retail or office centers, and one is a single tenanted store. In addition, FREIT owns land in Rockaway, NJ and Rochelle Park, NJ from which it receives monthly rental income. The Rockaway land is leased to a tenant who has built and operates a bank branch on the land. In Rochelle Park, FREIT leases the land to a tenant who plans to build and operate a bank branch on the land.

Revenue and NOI from FREIT’s commercial segment for Fiscal 2007 increased $419,000 (2.0%) and $262,000 (2.1%), respectively, over Fiscal 2006. The primary reasons for the increase in revenue and NOI, not including Damascus, were higher occupancy levels and a decrease in operating expense over last year, specifically leasing commissions at The Rotunda. The increase in revenue and NOI was tempered slightly by the adverse effect of the anticipated planned renovation at our Damascus Shopping Center (the “Damascus Center”), which caused a temporary decline in occupancy levels (see discussion below). Average occupancy rates for FREIT’s commercial segment for Fiscal 2007 was at 94.6%, exclusive of the Damascus Center, compared to 93.0% for Fiscal 2006. Occupancy rates for the Damascus Center decreased to 55.9% for Fiscal 2007 from 68.6% for Fiscal 2006.

~~Table of Contents~~

The impact of this renovation on the year-to-date results of the commercial segment is reflected in the following table:

	Year Ended												Year Ended October 31,
	October 31, 2007						October 31, 2006						2007									2006
	(in thousands)												(in thousands)
	Commercial Combined		Damascus		Same Properties		Commercial Combined		Damascus		Same Properties		Commercial Combined			Damascus			Same Properties			Commercial Combined			Damascus			Same Properties
Revenues	$	21,513	$	816	$	20,697	$	21,094	$	1,178	$	19,916		$	21,513		$	829		$	20,684		$	21,094		$	1,183		$	19,911
Expenses		8,621		410		8,211		8,464		426		8,038			8,621			410			8,211			8,464			426			8,038
NOI	$	12,892	$	406	$	12,486	$	12,630	$	752	$	11,878		$	12,892		$	419		$	12,473		$	12,630		$	757		$	11,873

Revenues and NOI for same properties increased 4% and 5% respectively for Fiscal 2007 over Fiscal 2006.

~~DEVELOPMENT ACTIVITIES~~

A modernization and expansion is underway at our Damascus Center in Damascus, MD (owned by our 70% owned affiliate, Damascus Centre, LLC). Total construction costs are expected to approximate $21.9 million. Building plans for Phase I have been approved and construction on Phase I began in June 2007 with completion expected no later than February 2008. Phase I construction costs will approximate $4 million

Table of which $2.5 million has already been expended. Construction financing for approximately $27.3 million has been committed that will be available to fund future and already expended construction costs, and will be drawn upon as needed. Because of this expansion leases for certain tenants have been allowed to expire and not renewed. This has caused occupancy to decline, on a temporary basis, during the construction phase.Contents

Development plans and studies for the expansion and renovation of our Rotunda property in Baltimore, MD (owned by our 60% owned affiliate Grande Rotunda, LLC) continued during Fiscal 2007. The Rotunda property, on an 11.5-acre site, currently consists of an office building containing 138,000 sq. ft. of office space and 78,000 sq. ft. of retail space on the lower floor of the main building. The building plans incorporate an expansion of approximately 180,500 sq ft. of retail space, approximately 302 residential rental apartments, 56 condominium units and 120 hotel rooms, and structured parking. These development costs are expected to approximate $145 million. City Planning Board approval has been received, and construction is expected to start during calendar 2008.

RESIDENTIAL SEGMENT

On June 26, 2007, FREIT sold the Lakewood Apartments in Lakewood, New Jersey for $4 million. For financial reporting purposes, FREIT recognized a gain of approximately $3.7 million from the sale. In compliance with current accounting guidance, the gain on the sale and the earnings of the Lakewood operation are classified as discontinued operations. (See Note 3 for a further discussion of the sale.)DuringFiscalDuring Fiscal 2007, FREIT operated nine (9) multi-family apartment communities totaling 1,075 apartment units, not including the Lakewood property. During the latter part of June 2006, tenants began taking occupancy at completed buildings at FREIT’s 129-unit Rockaway, NJ project, The Boulders, which had been under construction. ~~(See discussion below.)~~ Fiscal 2007 was the first full year of operation for The Boulders. ~~As of December 31, 2007 occupancy was in excess of 93%.~~

During Fiscal 2007 revenues increased $2,659,000 (16.7%) to $18,626,000 and NOI increased $1,801,000 (20.5%) to $10,574,000 over Fiscal 2006. The favorable results at FREIT’s residential segment for Fiscal 2007 were primarily attributable to the contribution made by The Boulders, in addition to a combination of higher occupancy levels and higher rents. ~~As a result of the continuing firming of the apartment rental markets in FREIT’s operating areas, we expect continued favorable operating results at our residential segment during Fiscal 2008.~~

The contribution made by The Boulders, to revenues and NOI during Fiscal 2007 and 2006 is reflected in the following table:

Year Ended
October 31, 2007 October 31, 2006
(in thousands)

Residential
Combined
Boulders
Same
Properties

Residential
Combined
Boulders
Same
Properties

Revenues $ 18,626 $ 2,352 $ 16,274 $ 15,967 $ 384 $ 15,583
Expenses 8,052 955 7,097 7,194 152 7,042
NOI $ 10,574 $ 1,397 $ 9,177 $ 8,773 $ 232 $ 8,541

~~Table of Contents~~

	Year Ended October 31,
	2007							2006
	(in thousands)
		Residential Combined		Boulders		Same Properties			Residential Combined		Boulders		Same Properties
Revenues		$	18,626	$	2,352	$	16,274		$	15,967	$	384	$	15,583
Expenses			8,052		955		7,097			7,194		152		7,042
NOI		$	10,574	$	1,397	$	9,177		$	8,773	$	232	$	8,541

Capital expenditures: During Fiscal 2007 we expended $460,000 ($679 per apartment unit) excluding The Pierre and the newly constructed Boulders. Since our apartment communities were constructed more than 25 years ago, we tend to spend more in any given year on maintenance and capital improvements than may be spent on newer properties.

At The Pierre, a major renovation program is ongoing. We intend to modernize, where required, all apartments and to modernize some of the building’s mechanical services. This renovation is expected to cost approximately $3 - $4 million and apartments are to be renovated as they become temporarily vacant, over the next several years. These costs will be financed from operating cash flow and cash reserves. Through October 31, 2007, we expended approximately $2.7 million in capital improvements at The Pierre, including approximately $794,000 during Fiscal 2007.

~~The Boulders, Rockaway Township, NJ~~

Construction, which had begun in July 2005, was completed in August 2006 on 129 garden apartment units on FREIT’s property in Rockaway, NJ. Development costs estimated at $17.7 million were financed from construction financing and funds available from our cash and cash equivalents. Certificates of Occupancy for the buildings have been received, and tenants started taking occupancy during June 2006. As of December 31, 2007 occupancy was in excess of 93%.

NET INVESTMENT INCOME

Net investment income increased 173% to $634,000 during Fiscal 2007 from $232,000 in Fiscal 2006. Net investment income is principally derived from interest earned from cash on deposit in institutional money market funds and interest earned from secured loans receivable (loans made to Hekemian employees, including certain members of the immediate family of Robert S. Hekemian, FREIT CEO and Chairman of the Board, for their equity investment in Grande Rotunda, LLC, a limited liability company, in which FREIT owns a 60% equity interest and Damascus Center, LLC, a limited liability company, in which FREIT owns a 70% equity interest).receivable. The increase in net investment income for the current year was primarily attributable to higher interest income for the current year due to higher interest rates on the Company’s investments, coupled with interest income relative to the secured loans made to Hekemian employees in connection with the sale of an equity interest in the Damascus Center, effective October 31, 2006.

FINANCING COSTS

Financing costs are summarized as follows:

		Year Ended
		October 31,							Year Ended October 31,
		2007			2006				2007			2006
		(in thousands)							(in thousands)
Fixed rate mortgages
1st mortgages
Existing		$	6,503		$	9,242			$	6,503		$	9,242
New (1)			1,728			-				1,728			-
2nd mortgages
Existing			1,774			540				1,774			540
Variable rate mortgages:
Acquisition loan - Rotunda			1,580			1,460				1,580			1,460
Credit line			185			86				84			86
Other			84			134				185			134
			11,854			11,462				11,854			11,462
Amortization of mortgage costs			277			246				277			246
Less construction period interest capitalized			(234	)		(581	)			(234	)		(581	)
Financing costs expensed		$	11,897		$	11,127			$	11,897		$	11,127

(1) Mortgages not in place at beginning of Fiscal 2006.	(1) Mortgages not in place at beginning of Fiscal 2006.							(1) Mortgages not in place at beginning of Fiscal 2006.

Table of Contents

Financing costs for Fiscal 2007 increased by $770,000 (6.9%) compared to Fiscal 2006. The principal reasons for the increase were due to increased financing levels at The Boulders (construction and permanent loans) resulting in an increase in financing costs of $1,108,000 for Fiscal 2007, coupled with higher interest rates relative to The Rotunda acquisition loan of $22.5 million, which bears a floating interest rate. Higher interest rates over the course of the last year raised the level of interest expense for The Rotunda by $120,000, to $1,580,000 for Fiscal 2007.

~~Table of Contents~~

GENERAL AND ADMINISTRATIVE EXPENSES

Our general and administrative expenses increased $331,000 (27.3%) to $1,543,000 for Fiscal 2007 from $1,212,000 for Fiscal 2006. The increases for Fiscal 2007 were primarily attributable to increases in accounting and auditing fees of $315,000.

DEPRECIATION

Depreciation expense in Fiscal 2007 increased $585,000 (12.4%) to $5,311,000 from $4,726,000 for Fiscal 2006. The increase was primarily attributable to depreciation related to The Boulders property, completed in August 2006.

~~Results of Operations:~~

~~Fiscal Years Ended October 31, 2006 and 2005~~

Revenues for the fiscal year ended October 31, 2006 (“Fiscal 2006”) increased $3,755,000 or 20.7% over revenues for the fiscal year ended October 31, 2005 (“Fiscal 2005”). The components of the increase are summarized in this table:

For the Year Ended
October 31,
2006 2005 Change
(in thousands, except per share amounts)
Commercial revenues:
Same properties (1) $ 17,835 $ 17,184 $ 651
New properties 4,091 987 3,104
21,926 18,171 3,755
Residential revenues:
Same properties (1) 15,583 15,097 486
New properties 384 - 384
15,967 15,097 870
Total Real Estate Revenues 37,893 33,268 4,625

Operating expenses:
Real estate operations 15,658 13,414 2,244
General and administrative 1,212 1,001 211
Depreciation 4,726 4,252 474
Total operating expenses 21,596 18,667 2,929

Operating Income 16,297 14,601 1,696

Investment income 232 229 3

Financing costs (11,127 ) (10,039 ) (1,088 )
Minority interest in earnings of subsidiaries (257 ) (246 ) (11 )
Distribution to certain minority interests (150 ) (180 ) 30
Income from continuing operations 4,995 4,365 630

Income from discontinued operations 163 129 34

Net Income $ 5,158 $ 4,494 $ 664

Basic earnings per share:
Continuing operations $ 0.76 $ 0.68 $ 0.08
Discontinued operations $ 0.02 $ 0.02 -
Net income $ 0.78 $ 0.70 $ 0.08

Diluted earnings per share:
Continuing operations $ 0.73 $ 0.64 $ 0.09
Discontinued operations $ 0.03 $ 0.02 $ 0.01
Net income $ 0.76 $ 0.66 $ 0.10

Weighted average shares outstanding:
Basic 6,574 6,440
Diluted 6,816 6,774

(1) Properties operated since the beginning of Fiscal 2005.

In compliance with current accounting guidance, the prior years’ results have been reclassified to reflect the earnings of the Lakewood operation as “Income from discontinued operations”, which is included within “Net Income” after “Income from continuing operations”. (See Note 3 for a further discussion of this reclassification.)

Revenue for Fiscal 2006 increased 13.9% to $37,893,000 compared to $33,268,000 for Fiscal 2005. FREIT’s acquisition of The Rotunda in July 2005 (see Note 3 for further discussion of The Rotunda acquisition), and revenue generated from FREIT’s newly constructed property (The Boulders) in Rockaway, NJ accounted for 10% of the increase in revenues.

~~Table of Contents~~

Income from continuing operations was $4,995,000 in Fiscal 2006 compared to $4,365,000 in Fiscal 2005, an increase of 14.4%. This increase was primarily attributable to improved operating results at FREIT’s Same Properties.

~~SEGMENT INFORMATION~~

~~The following table sets forth comparative operating data for FREIT’s real estate segments:~~

Commercial Residential
Combined
Year Ended      Year Ended       Year Ended
Oct 31, Increase (Decrease) Oct 31, Increase (Decrease) Oct 31,
2006
2005
$ %
2006

2005*
$ %
2006
2005*
(in thousands) (in thousands) (in thousands)
Rental income $ 16,264 $ 13,651 $ 2,613 19.1 % $ 15,777 $ 15,027 $ 750 5.0 % $ 32,041 $ 28,678
Reimbursements 4,669 4,063 606 14.9 % 4,669 4,063
Other 161    128    33    25.8 % 190    70    120    171.4 % 351 198
Total Revenue 21,094 17,842 3,252 18.2 % 15,967 15,097 870 5.8 % 37,061 32,939

Operating expenses 8,464    6,615    1,849    28.0 % 7,194    6,799    395    5.8 % 15,658 13,414
Net operating income $ 12,630 $ 11,227 $ 1,403 12.5 % $ 8,773 $ 8,298 $ 475 5.7 % 21,403 19,525
Average
Occupancy % 90.3 % 91.1 % -0.8 % 95.6 % 93.4 % 2.2 %

Reconciliation to consolidated net income:
Deferred rents - straight lining           342 329
Amortization of acquired leases           490 -
Net investment income          &# 160;    232 229
General and administrative expenses           (1,212 ) (1,001 )
Depreciation
(4,726 ) (4,252 )
Financing costs               (11,127 ) (10,039 )
Distributions to certain minority interests           (150 ) (180 )
Minority interest
(257 ) (246 )
Income from continuing operations           4,995 4,365
Income from discontinued operations           163 129
Net income
$ 5,158 $ 4,494

* Reclassified to reflect discontinued operations (See Notes 1 & 3 to the consolidated financial statements for more details.)

The above table details the comparative net operating income (“NOI”) for FREIT’s Commercial and Residential Segments, and reconciles the combined NOI to consolidated Net Income. NOI is based on operating revenue and expenses directly associated with the operations of the real estate properties, but excludes deferred rents (straight lining), depreciation and financing costs. FREIT assesses and measures segment operating results based on NOI. NOI is not a measure of operating results or cash flow as measured by generally accepted accounting principles, and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity.

~~COMMERCIAL SEGMENT~~

During Fiscal 2006 revenues and NOI increased $3,252,000 (18.2%) and $1,403,000 (12.5%), respectively over Fiscal 2005. The increase in revenue and NOI is primarily attributable to the operations at The Rotunda, as reflected in the following table:

Year Ended
October 31, 2006 October 31, 2005
(in thousands)

Commercial
Combined
Rotunda
Same
Properties

Commercial
Combined
Rotunda
Same
Properties

Revenues $ 21,094 $ 3,535 $ 17,559 $ 17,842 $ 969 $ 16,873
Expenses 8,464 2,507 5,957 6,615 585 6,030
NOI $ 12,630 $ 1,028 $ 11,602 $ 11,227 $ 384 $ 10,843

~~Revenues and NOI for the Same Properties increased 4.1% and 7.0%, respectively for Fiscal 2006 over Fiscal 2005.~~

~~RESIDENTIAL SEGMENT~~

During most of Fiscal 2006 FREIT operated nine (9) multi-family apartment communities totaling 986 apartment units. During the later part of June 2006, tenants began taking occupancy at completed buildings at FREIT’s 129-unit Rockaway, NJ project, The Boulders that had been under construction. Since operations at The Boulders during Fiscal 2006 were immaterial, the NOI discussion below concerns FREIT’s same residential properties.

~~Table of Contents~~

During Fiscal 2006 revenues increased $870,000 (5.8%) to $15,967,000 and NOI increased $475,000 (5.7%) to $8,773,000 over Fiscal 2005. The favorable results at FREIT’s residential segment for Fiscal 2006 was a combination of higher occupancy levels and higher rents, as a result of the continuing firming of the apartment rental markets in FREIT’s operating areas.

Capital expenditures: During Fiscal 2006 we expended $368,000 ($513 per apartment unit) excluding The Pierre and the newly constructed Boulders. Since our apartment communities were constructed more than 25 years ago, we tend to spend more in any given year on maintenance and capital improvements than may be spent on newer properties.

~~NET INVESTMENT INCOME~~

Net investment income increased slightly to $232,000 during Fiscal 2006 from $229,000 in Fiscal 2005. Net investment income is principally derived from interest earned from our cash on deposit in institutional money market funds, and interest earned from our secured loans receivable (loans made to Hekemian employees for their equity investment in Grande Rotunda). The amount of earnings is dependent on prevailing interest rates in effect from time-to-time.

~~FINANCING COSTS~~

~~Financing costs are summarized as follows:~~

Year Ended
October 31,
2006 2005
(in thousands)
Fixed rate mortgages
         1st mortgages
               Existing $ 8,661 $ 8,869
               New (1) 581 -
         2nd mortgages
               Existing 540 540
Variable rate mortgages:
     Acquisition loan - Rotunda 1,460 340
         Credit line 86 -
Other 134 94
11,462 9,843
Amortization of mortgage costs 246 196
      Less construction period interest capitalized (581 ) -
Financing costs expensed $ 11,127 $ 10,039

(1) Mortgages not in place at beginning of Fiscal 2005.

Financing costs for Fiscal 2006 increased by $1,088,000 (10.8%) compared to Fiscal 2005. The principal reason for the increase was the mortgage loan on FREIT’s acquisition of The Rotunda in Fiscal 2005. The decrease in financing costs from existing mortgages is principally attributable to reduced interest costs resulting from lower mortgage balances from normal loan amortization and from the pre-payment of the $2.3 million loan on the Damascus property in January 2005.

~~GENERAL AND ADMINISTRATIVE EXPENSES~~

Our General and Administrative expenses increased $211,000 (21.1%) to $1,212,000 for Fiscal 2006 from $1,001,000 for Fiscal 2005. The principal reasons for the increase were the Sarbanes-Oxley Act accounting compliance costs and Trustees’ compensation.

~~DEPRECIATION~~

Depreciation expense in Fiscal 2006 increased $474,000 (11.1%) to $4,726,000 from $4,252,000 for Fiscal 2005. The principal reasons for the increase were the acquisition of The Rotunda during July of Fiscal 2005, and the completion and coming into service of the Boulders property in Rockaway, NJ.

LIQUIDITY AND CAPITAL RESOURCES

Our financial condition remains strong. Net cash provided by operating activities was ~~$11.1~~$13.8 million for Fiscal ~~2007~~2008 compared to ~~$12.1~~$11.8 million for Fiscal ~~2006.~~2007. We expect that cash provided by operating activities will be adequate to cover mandatory debt service payments, recurring capital improvements and dividends necessary to retain qualification as a REIT (90% of taxable income).

As at October 31, ~~2007,~~2008, we had cash and marketable securities totaling ~~$12.7~~$8.2 million compared to ~~$9.6~~$12.7 million at October 31, ~~2006.~~

~~Table of Contents~~

2007.

We ~~are planning an expansion and redevelopment of The Rotunda in Baltimore, MD and~~ have begun the rebuilding of the Damascus Shopping Center, in Damascus, MD. The total capital required for ~~these projects~~this project is estimated at ~~$145~~$21.9 million. On February 12, 2008, Damascus Centre, LLC (“Damascus Centre”) closed on a $27.3 million construction loan that is available to fund already expended and ~~$21.9~~future construction costs. This loan has a term of forty-eight (48) months, with one twelve (12) month extension option. FREIT has guaranteed 30% of the loan, and the minority interests, who have a 30% investment in the Damascus Centre, have agreed to indemnify FREIT for their share of the guarantee. Draws against this loan bear interest at the BBA LIBOR daily floating rate plus 135 basis points. As of October 31, 2008, Damascus drew down $5.1 million ~~respectively. Financing for these projects will be, in part, from~~of this loan to cover construction ~~and mortgage financing and, in part, from funds available in our institutional money market investment.~~costs. We expect ~~these~~this development ~~projects~~project to add to revenues, income, cash flow, and shareholder value.

We are planning a major expansion at The Rotunda in Baltimore, MD that will require capital estimated at $200 million. We expect financing for the Rotunda will be, for the most part, from mortgage financing. During Fiscal 2008 we’ve substantially completed the planning and feasibility studies and have expended approximately $5.0 million during this phase, which adds to the value of our property. Due to the current economic crisis and liquidity and credit crunch, no date for the commencement of construction has been determined.

As at October 31, ~~2007,~~2008, FREIT’s aggregate outstanding mortgage debt was ~~$189.4~~$192.4 million. This debt bears a fixed weighted average interest rate of ~~5.794%~~5.87%. The fixed rate mortgages, which have an average life of approximately ~~6.07~~5.62 years, are subject to repayment (amortization) schedules that are longer than the term of the mortgages. As such, balloon payments for all mortgage debt will be required as follows:

Year	$ Millions		$ Millions
2008	$	28.4
2009			$	22.5
2010	$	12.2	$	12.2
2012			$	5.1
2013	$	8.0	$	8.0
2014	$	25.9	$	25.9
2016	$	24.5	$	24.5
2017	$	22.0	$	22.0
2018			$	5.0
2019	$	28.1	$	28.1
2022	$	14.4	$	14.4

Our Rotunda acquisition loan of $22.5 million matures in July 2009. FREIT is exploring the extension of the loan’s maturity date or replacement of the loan.

Table of Contents

The following table shows the estimated fair value and carrying value of our long-term debt at October 31, ~~2007~~2008 and ~~2006:~~2007:

(In Millions)
October 31,
2007

October 31,
2006

Fair Value $ 188.7 $ 184.4
Carrying Value $ 189.4 $ 180.7

(In Millions)	October 31, 2008		October 31, 2007
Fair Value	$	196.2	$	188.7
Carrying Value	$	192.4	$	189.4

Fair values are estimated based on market interest rates at the end of each fiscal year and on discounted cash flow analysis. Changes in assumptions or estimation methods may significantly affect these fair value estimates.

FREIT expects to re-finance the individual mortgages with new mortgages when their terms expire. To this extent we have exposure to interest rate risk on our fixed rate debt obligations. If interest rates, at the time any individual mortgage note is due, are higher than the current fixed interest rate, higher debt service may be required, and/or re-financing proceeds may be less than the amount of mortgage debt being retired. For example, a 1% interest rate increase would reduce the fair value of our debt by ~~$9.4~~$9.5 million, and a 1% decrease would increase the fair value by ~~$10.2~~$10.3 million.

We believe that the values of our properties will be adequate to command re-financing proceeds equal to, or higher than, the mortgage debt to be re-financed. We continually review our debt levels to determine if additional debt can prudently be utilized for property acquisition additions to our real estate portfolio that will increase income and cash flow to shareholders.

Credit Line: FREIT has an $18 million line of credit provided by the Provident Bank. The line of credit is for ~~three years~~a two year term ending in January 2010, but can be cancelled by the bank, at its will, at each anniversary date. Draws against the credit line can be used for general corporate purposes, for property acquisitions, construction activities, and letters of credit. Draws against the credit line are secured by mortgages on FREIT’s Franklin Crossing Shopping Center, Franklin Lakes, NJ, retail space in Glen Rock, NJ, Palisades Manor Apartments, Palisades Park, NJ, and Grandview Apartments, Hasbrouck Heights, NJ. .Interest rates on draws will be set at the time of each draw for 30, 60, or 90-day periods, based on our choice of the prime rate or at 175 basis points over the 30, 60, or 90-day LIBOR rates at the time of the draws.

In connection with its construction activities in Rockaway, NJ, FREIT ~~had drawn down $1.5 million and further~~ utilized the credit line for the issuance of a ~~$2 million~~$384,000 Letter of ~~Credit (“LoC”). The $1.5~~Credit. As of October 31, 2008, approximately $17.6 million ~~was repaid during the current year’s first quarter and the $2 million LoC was retired on May 16, 2007.~~

During the current year’s second quarter, FREIT utilized $15.8 million of its credit line to repay currently maturing mortgage debt secured by Westridge Square. The $15.8 million utilized under the credit line was subsequently repaid on April 25, 2007, using proceeds from the refinancing of the Westridge Square debt. $18 million is ~~currently~~ available under the line of credit.

~~Table of Contents~~

Interest rate swap contract: To reduce interest rate volatility, FREIT ~~uses~~had used “pay fixed, receive floating” interest rate swaps to convert floating interest rates to fixed interest rates over the terms of certain loans. We ~~enter~~entered into these swap contracts with a counterparty that is usually a high-quality commercial bank.

In essence, we agree to pay our counterparty a fixed rate of interest on a dollar amount of notional principal (which corresponds to our mortgage debt) over a term equal to the terms of the mortgage note. Our counterparty, in return, agrees to pay us a short-term rate of interest - generally LIBOR - on that same notional amount over the same term as our mortgage note.

FASB 133 requires us to mark-to-market fixed pay interest rate swaps. As the floating interest rate varies from time-to-time over the term of the contract, the value of the contract will change upward or downward. If the floating rate is higher than the fixed rate, the value of the contract goes up and there is a gain and an asset. If the floating rate is less than the fixed rate, there is a loss and a liability. These gains or losses will not affect our income statement. Changes in the fair value of these swap contracts will be reported in other comprehensive income and appear in the equity section of our balance sheet. This gain or loss represents the economic consequence of liquidating our fixed rate swap contracts and replacing them with like-duration funding at current market rates, something we would likely never do.

FREIT had a variable interest rate mortgage securing its Patchogue, NY property. To reduce interest rate fluctuations FREIT entered into an interest rate swap contract. This rate swap contract effectively converted variable interest rate payments to fixed interest rate payments.

This variable rate mortgage loan came due on January 2, 2008. The ~~contract~~due date of the loan was ~~initially based on a notional~~extended to February 29, 2008. On February 29, 2008, the unpaid principal amount of this loan of approximately ~~$6,769,000 ($5,929,000 at October 31, 2007). FREIT has the following derivative-related risks~~$5.9 million was refinanced with ~~its swap contract: 1) early termination risk, and 2) counterparty credit risk.~~

Early Termination Risk: If FREIT wants to terminate its swap contract before maturity, it would be bought out or terminated at market value; i.e., the difference in the present value of the anticipated net cash flows from each of the swap’s parties. If current variable interest rates are significantly below FREIT’sa $6 million mortgage loan bearing a fixed interest rate ~~payments, this could be costly. Conversely, if interest rates rise above FREIT’s fixed interest payments~~of 6.125%, with a ten (10) year term, and payable according to a thirty (30) year amortization schedule. Under the terms of the mortgage loan agreement, FREIT ~~elected early termination, FREIT would realize a gain on termination. At October 31, 2007, FREIT’s swap contract was in-the-money. If FREIT had terminated its contract at~~can request, during the term of the loan, additional fundings that ~~date it would have realized a gain~~will bring the outstanding principal balance up to 75% of ~~about $14,000. This amount has been included as an asset in FREIT’s balance sheet as at October 31, 2007, and~~loan-to-value (percentage of mortgage loan to total appraised value of property securing the ~~change (gain or loss) between reporting periods included in comprehensive income.~~loan).

Counterparty Credit Risk: Each party to a swap contract bears the risk that its Counterparty will default on its obligation to make a periodic payment. FREIT reduces this risk by entering swap contracts only with major financial institutions that are experienced market makers in the derivatives market.

FREIT’s total capital commitments represent obligations under its mortgage loan and construction contracts as follows:

CAPITAL COMMITMENTS
(in thousands of dollars)

Within
2 - 3
4 - 5 After 5
Contractual Obligations

Total
One Year Years Years Years
Long-Term Debt
Annual Amortization $ 25,829 $ 2,167 $ 5,067 $ 5,583 $ 13,012
Balloon Payments 163,560 28,394 12,216 - 122,950
Total Long-Term Debt 189,389 30,561 17,283 5,583 135,962

Construction Contracts (a) 1,678 1,678 - - -
Total Capital Commitments
$ 191,067 $ 32,239 $ 17,283 $ 5,583 $ 135,962

(a) Represents construction contracts related to Damascus Center redevelopment project.

CAPITAL COMMITMENTS
(in thousands of dollars)
			Within			2 - 3		4 - 5	After 5
Contractual Obligations	Total		One Year		Years		Years		Years
Long-Term Debt
Annual Amortization	$	24,556	$	2,521	$	5,474	$	5,897	$	10,664
Balloon Payments		162,715		22,500		12,216		7,984		120,015
Total Long-Term Debt		187,271		25,021		17,690		13,881		130,679

Construction Loan (a)		5,081		-		-		5,081		-
Total Capital Commitments	$	192,352	$	25,021	$	17,690	$	18,962	$	130,679

(a) Represents draws on construction loan related to Damascus Center redevelopment project.

2631

Table of Contents

Share repurchase program:

On April 9, 2008, FREIT’s Board of Trustees authorized up to $2 million for the repurchase of FREIT shares commencing three (3) days after the announcement of its operating results for the quarter ended April 30, 2008. Share repurchases under this program may be made from time to time in the open market or through privately negotiated transactions, depending on trading prices of FREIT shares and other market conditions. This share repurchase program may be limited or terminated atany time and without prior notice. As of October 31, 2008, FREIT repurchased 46,720 shares of common stock at a cost of $1,075,000, which is reflected in the Stockholders’ Equity section of FREIT’s balance sheet.

Funds From Operations (“FFO”)

Many consider FFO as the standard measurement of a REIT’s performance. We compute FFO as follows:

Funds From Operations Year Ended
October 31,
2007 2006 2005
(In thousands, except per share amounts)
Net income $ 8,943 $ 5,158 $ 4,494
Depreciation 5,311 4,726 4,252
Amortization of deferred mortgage costs 277 246 196
Deferred rents (Straight lining) (298 ) (342 ) (329 )
Amortization of acquired leases (301 ) (490 ) -
Capital Improvements - Apartments (460 ) (368 ) (626 )
Discontinued operations (3,771 ) (163 ) (129 )
Minority interests:
Equity in earnings of subsidiaries 776 407 426
Distributions to minority interests (998 ) (780 ) (728 )
FFO $ 9,479 $ 8,394 $ 7,556

Per Share - Basic
$ 1.40 $ 1.28 $ 1.17
Per Share - Diluted
$ 1.37 $ 1.23 $ 1.12
Weighted Average Shares Outstanding:
Basic 6,753 6,574 6,440
Diluted 6,916 6,816 6,774

Funds From Operations
	Year Ended October 31,
	2008			2007			2006
	(in thousands, except per share amounts)
Net income	$	6,039		$	8,943		$	5,158
Depreciation		5,622			5,311			4,726
Amortization of deferred mortgage costs		371			277			246
Deferred rents (Straight lining)		(237	)		(298	)		(342	)
Amortization of acquired leases		(96	)		(301	)		(490	)
Capital Improvements - Apartments		(424	)		(460	)		(368	)
Discontinued operations		-			(3,771	)		(163	)
Minority interests:
Equity in earnings of subsidiaries		1,138			776			407
Distributions to minority interests		(1,093	)		(998	)		(780	)
FFO	$	11,320		$	9,479		$	8,394

Per Share - Basic	$	1.66		$	1.40		$	1.28
Per Share - Diluted	$	1.66		$	1.37		$	1.23
Weighted Average Shares Outstanding:
Basic		6,835			6,753			6,574
Diluted		6,835			6,916			6,816

FFO does not represent cash generated from operating activities in accordance with accounting principles generally accepted in the United States of America, and therefore should not be considered a substitute for net income as a measure of results of operations or for cash flow from operations as a measure of liquidity. Additionally, the application and calculation of FFO by certain other REITs may vary materially from that of FREIT’s, and therefore FREIT’s FFO and the FFO of other REITs may not be directly comparable.

Distributions to Shareholders

Since its inception in 1961, FREIT has elected to be treated as a REIT for Federal income tax purposes. In order to qualify as a REIT, we must satisfy a number of highly technical and complex operational requirements including that we must distribute to our shareholders at least 90% of our REIT taxable income. We anticipate making distributions to shareholders from operating cash flows, which are expected to increase from future growth in rental revenues. Although cash used to make distributions reduces amounts available for capital investment, we generally intend to distribute not less than the minimum of REIT taxable income necessary to satisfy the applicable REIT requirement as set forth in the Internal Revenue Code. With respect to the Jobs and Growth Tax Relief Reconciliation Act of 2003, the reduction of the tax rate on dividends does not apply to FREIT dividends. Since it is FREIT’s policy to pass on at least 90% of its taxable income to shareholders, FREIT’s taxable income is untaxed at the trust level. As a result, FREIT’s dividends will be taxed as ordinary income.

2732

Table of Contents

It has been our policy to pay fixed quarterly dividends for the first three quarters of each fiscal year, and a final fourth quarter dividend based on the fiscal year’s net income and taxable income. The following tables list the quarterly dividends paid or declared for the three most recent fiscal years and the ~~percent the~~ dividends ~~were~~as a percentage of taxable ~~income.~~

Fiscal Year ended October 31,
2007 2006 2005
First Quarter $ 0.30 $ 0.25 $ 0.25
Second Quarter $ 0.30 $ 0.25 $ 0.25
Third Quarter $ 0.30 $ 0.25 $ 0.25
Fourth Quarter $ 0.40 $ 0.50 $ 0.45
Total For Year $ 1.30 $ 1.25 $ 1.20

income for those periods.

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME, COMPREHENSIVE INCOME
AND UNDISTRIBUTED EARNINGS
YEARS ENDED OCTOBER 31, 2007, 2006 AND 2005

INCOME 2007 2006 2005
(In Thousands of Dollars, Except Per Share Amounts)
Revenue:
Rental income $ 35,624 $ 32,873 $ 29,007
Reimbursements 4,639 4,669 4,063
Sundry income 475 351 198
Totals 40,738 �� 37,893 33,268

Expenses:
Operating expenses 10,742 9,848 7,996
Management fees 1,775 1,687 1,505
Real estate taxes 5,699 5,335 4,914
Depreciation 5,311 4,726 4,252
Totals 23,527 21,596 18,667

Operating income 17,211 16,297 14,601

Investment income 634 232 229
Interest expense, including amortization
  of deferred financing costs (11,897 ) (11,127 ) (10,039 )
Minority interest (626 ) (257 ) (246 )
Distribution to certain minority interests (150 ) (150 ) (180 )
Income from continuing operations 5,172 4,995 4,365
Discontinued operations:
   Earnings from discontinued operations 91 163 129
   Gain on sale 3,680 - -
Income from discontinued operations 3,771 163 129
Net income $ 8,943 $ 5,158 $ 4,494

Basic earnings per share:
Continuing operations $ 0.76 $ 0.76 $ 0.68
Discontinued operations $ 0.56 $ 0.02 $ 0.02
Net income $ 1.32 $ 0.78 $ 0.70
Diluted earnings per share:
Continuing operations $ 0.74 $ 0.73 $ 0.64
Discontinued operations $ 0.55 $ 0.03 $ 0.02
Net income $ 1.29 $ 0.76 $ 0.66

Weighted average shares outstanding:
Basic 6,753 6,574 6,440
Diluted 6,916 6,816 6,774

COMPREHENSIVE INCOME
Net income $ 8,943 $ 5,158 $ 4,494
Other comprehensive income (loss):
Unrealized gain (loss) on interest
   rate swap contract (73 ) (9 ) 256
Comprehensive income $ 8,870 $ 5,149 $ 4,750

UNDISTRIBUTED EARNINGS
Balance, beginning of period $ 1,735 $ 4,890 $ 8,136
Net income 8,943 5,158 4,494
Less dividends declared (8,787 ) (8,313 ) (7,740 )
Balance, end of period $ 1,891 $ 1,735 $ 4,890
Dividends declared per share $ 1.30 $ 1.25 $ 1.20

~~See Notes to Consolidated Financial Statements.~~

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME, COMPREHENSIVE INCOME
AND UNDISTRIBUTED EARNINGS
YEARS ENDED OCTOBER 31, 2008, 2007 AND 2006



	2008			2007			2006
	(In Thousands of Dollars, Except Per Share Amounts)
INCOME
Revenue:
Rental income	$	36,549		$	35,624		$	32,873
Reimbursements		5,370			4,639			4,669
Sundry income		421			475			351
Totals		42,340			40,738			37,893

Expenses:
Operating expenses		10,766			10,742			9,848
Management fees		1,847			1,775			1,687
Real estate taxes		5,925			5,699			5,335
Depreciation		5,622			5,311			4,726
Totals		24,160			23,527			21,596

Operating income		18,180			17,211			16,297

Investment income		554			634			232
Interest expense including amortization
of deferred financing costs		(11,557	)		(11,897	)		(11,127	)
Minority interest		(1,138	)		(626	)		(257	)
Distribution to certain minority interests		-			(150	)		(150	)
Income from continuing operations		6,039			5,172			4,995
Discontinued operations:
Earnings from discontinued operations		-			91			163
Gain on sale		-			3,680			-
Income from discontinued operations		-			3,771			163
Net income	$	6,039		$	8,943		$	5,158

Basic earnings per share:
Continuing operations	$	0.88		$	0.76		$	0.76
Discontinued operations		-		$	0.56		$	0.02
Net income	$	0.88		$	1.32		$	0.78
Diluted earnings per share:
Continuing operations	$	0.88		$	0.74		$	0.73
Discontinued operations		-		$	0.55		$	0.03
Net income	$	0.88		$	1.29		$	0.76

Weighted average shares outstanding:
Basic		6,835			6,753			6,574
Diluted		6,835			6,916			6,816

COMPREHENSIVE INCOME
Net income	$	6,039		$	8,943		$	5,158
Other comprehensive income (loss):
Unrealized (loss) on interest
rate swap contract		-			(73	)		(9	)
Comprehensive income	$	6,039		$	8,870		$	5,149

UNDISTRIBUTED EARNINGS
Balance, beginning of period	$	1,891		$	1,735		$	4,890
Net income		6,039			8,943			5,158
Less dividends declared		(8,263	)		(8,787	)		(8,313	)
Balance, end of period	$	(333	)	$	1,891		$	1,735
Dividends declared per share	$	1.20		$	1.30		$	1.25


See Notes to Consolidated Financial Statements.

3741

Table of Contents

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED OCTOBER 31, 2007, 2006 AND 2005

2007 2006 2005
(In Thousands of Dollars)
Operating activities:
Net income $ 8,943 $ 5,158 $ 4,494
Adjustments to reconcile net income to net cash provided by
operating activities (including discontinued operations):
  Depreciation 5,319 4,739 4,265
  Amortization 763 757 413
  Net amortization of acquired leases (301 ) (490 ) -
  Deferred revenue 420 66 27
  Minority interest 776 407 426
Gain on sale of discontinued operations (3,680 ) - -
Changes in operating assets and liabilities:
   Tenants' security accounts (208 ) (253 ) (131 )
   Sundry receivables, prepaid expenses and other assets (795 ) 1,137 (3,293 )
   Accounts payable, accrued expenses and other liabilities (394 ) 234 3,220
   Tenants' security deposits 301 336 277
Net cash provided by operating activities 11,144 12,091 9,698
Investing activities:
Capital improvements - existing properties (2,038 ) (2,351 ) (2,047 )
Proceeds from sale of discontinued operations 3,796 -
Construction and pre development costs (6,043 ) (14,463 ) (4,157 )
Additions to leasing costs - (298 ) -
Acquisition of real estate (2,545 ) - (8,390 ) (a)
Sale of minority interest in subsidiary - 3,224
Secured loans to minority interest - (1,451 ) (1,658 )
Net cash used in investing activities (6,830 ) (15,339 ) (16,252 )
Financing activities:
Repayment of mortgages (19,621 ) (1,989 ) (3,945 )
Proceeds from mortgages and construction loans 28,331 15,794 75
Proceeds from exercise of stock options 75 2,021 435
Dividends paid (9,458 ) (7,854 ) (8,036 )
Distribution to minority interest (998 ) (780 ) (728 )
Contributions by minority interest 481 - 5,582
Net cash (used in) provided by financing activities (1,190 ) 7,192 (6,617 )
Net increase (decrease) in cash and cash equivalents 3,124 3,944 (13,171 )
Cash and cash equivalents, beginning of year 9,616 5,672 18,843
Cash and cash equivalents, end of year $ 12,740 $ 9,616 $ 5,672

Supplemental disclosure of cash flow data:
Interest paid, including capitalized construction period interest
     of $234 and $581 in fiscal 2007 and 2006, respectively. $ 11,669 $ 11,462 $ 9,844
Income taxes paid $ 20 $ 19 $ 36
Supplemental schedule of non cash financing activities:
Accrued capital expenditures, construction costs and pre-development costs $ 1,910 $ 2,445 $ -
Dividends declared but not paid $ 2,704 $ 3,375 $ 2,916

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

(a) In July 2005, Grande Rotunda, LLC, a 60% owned affiliate of FREIT, completed the acquisition of The Rotunda, a 217,000 sq. ft. office and retail building in Baltimore, MD. The acquisition cost of approximately $30,890,000 was paid in part with the proCONSOLIDATED STATEMENTS OF CASH FLOWS

~~See Notes to Consolidated Financial Statements.~~

YEARS ENDED OCTOBER 31, 2008, 2007 AND 2006


	2008			2007			2006
	(In Thousands of Dollars)
Operating activities:
Net income	$	6,039		$	8,943		$	5,158
Adjustments to reconcile net income to net cash provided by
operating activities (including discontinued operations):
Depreciation		5,622			5,319			4,739
Amortization		766			763			757
Net amortization of acquired leases		(96	)		(301	)		(490	)
Deferred revenue		(188	)		1,083			64
Minority interest		1,138			776			407
Gain on sale of discontinued operations		-			(3,680	)		-
Changes in operating assets and liabilities:
Tenants' security accounts		(8	)		(208	)		(253	)
Sundry receivables, prepaid expenses and other assets		(154	)		(795	)		1,137
Accounts payable, accrued expenses and other liabilities		731			(394	)		234
Tenants' security deposits		(63	)		301			336
Net cash provided by operating activities		13,787			11,807			12,089
Investing activities:
Capital improvements - existing properties		(2,715	)		(2,038	)		(2,351	)
Proceeds from sale of discontinued operations		-			3,796			-
Construction and pre - development costs		(9,006	)		(6,043	)		(14,463	)
Additions to leasing costs		-			-			(298	)
Acquisition of real estate		-			(2,545	)		-
Sale of minority interest in subsidiary		-			-			3,224
Secured loans to minority interest		-			-			(1,451	)
Net cash used in investing activities		(11,721	)		(6,830	)		(15,339	)
Financing activities:
Repayment of mortgages		(8,118	)		(19,621	)		(1,989	)
Proceeds from mortgages and construction loans		11,081			28,331			15,794
Deferred financing costs		(270	)		(663	)		2
Proceeds from exercise of stock options		1,744			75			2,021
Repurchase of Company stock-Treasury shares		(1,075	)		-			-
Dividends paid		(8,883	)		(9,458	)		(7,854	)
Distribution to minority interest		(1,093	)		(998	)		(780	)
Contributions by minority interest		-			481			-
Net cash (used in) provided by financing activities		(6,614	)		(1,853	)		7,194
Net (decrease) increase in cash and cash equivalents		(4,548	)		3,124			3,944
Cash and cash equivalents, beginning of year		12,740			9,616			5,672
Cash and cash equivalents, end of year	$	8,192		$	12,740		$	9,616

Supplemental disclosure of cash flow data:
Interest paid, including capitalized construction period interest
of $348, $234 and $581 in fiscal 2008, 2007 and 2006, respectively.	$	11,177		$	11,669		$	11,462
Income taxes paid	$	50		$	20		$	19
Supplemental schedule of non cash financing activities:
Accrued capital expenditures, construction costs and pre-development costs	$	-		$	1,910		$	2,445
Dividends declared but not paid	$	2,084		$	2,704		$	3,375

See Notes to Consolidated Financial Statements.

3842

Table of Contents

FIRST REAL ESTATE INVESTMENT ~~TRUS~~TTRUST OF NEW JERSEY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Organization and significant accounting policies:

Organization:

First Real Estate Investment Trust of New Jersey ("FREIT") was organized November 1, 1961 as a New Jersey Business Trust. FREIT is engaged in owning residential and commercial income producing properties located primarily in New Jersey, Maryland and New York.

FREIT has elected to be taxed as a Real Estate Investment Trust under the provisions of Sections 856-860 of the Internal Revenue Code, as amended. Accordingly, FREIT does not pay ~~Federal~~federal income tax on income whenever income distributed to shareholders is equal to at least 90% of real estate investment trust taxable income. Further, FREIT pays no ~~Federal~~federal income tax on capital gains distributed to shareholders.

FREIT is subject to ~~Federal~~federal income tax on undistributed taxable income and capital gains. FREIT may make an annual election under Section 858 of the Internal Revenue Code to apply part of the regular dividends paid in each respective subsequent year as a distribution for the immediately preceding year.

Principles of consolidation:

In December 2003, the Financial Accounting Standards Board (“FASB”) issued revised FIN 46, “Consolidation of Variable Interest Entities, an Interpretation of Accounting Research Bulletin No. 51.” (“FIN 46R”). FIN 46R requires the consolidation of certain entities in which an enterprise absorbs a majority of the entity’s expected losses, receives a majority of the entity’s expected residual returns, or both, as a result of ownership, contractual or other financial interests in the entity (variable interest entities, or “VIEs”). Entities are generally consolidated by an enterprise when it has a controlling financial interest through ownership of a majority voting interest in the entity. FIN 46R is applicable for financial statements of public entities that have interests in VIEs or potential VIEs referred to as special-purpose entities for periods ending after December 31, 2003.

In accordance with the definition of related parties as defined in paragraph 16 of FIN 46R and the guidance in paragraph 4h, it is the belief of the management of FREIT that FIN 46R is applicable to Westwood Hills, LLC and Wayne Preakness, LLC, both 40% owned by FREIT. Because of this determination, FREIT has consolidated these two entities in its consolidated financial statements.

Accordingly, the consolidated financial statements include the accounts of FREIT and its following significant subsidiaries:

Subsidiary
Owning
Entity

%
Ownership

Year
Acquired/Organized

S and A Commercial Associates Limited Partnership ("S and A") FREIT 65% 2000
Westwood Hills, LLC FREIT 40% 1994
Damascus Centre, LLC ("Damascus") FREIT 70% 2003
Wayne Preakness, LLC FREIT 40% 2002
Pierre Towers, LLC S and A 100% 2004
Grande Rotunda, LLC FREIT 60% 2005
WestFREIT Corp FREIT 100% 2007
WestFredic LLC FREIT 100% 2007

Subsidiary	Owning Entity		% Ownership		Year Acquired/Organized
S and A Commercial Associates Limited Partnership ("S and A")		FREIT		65%		2000
Westwood Hills, LLC		FREIT		40%		1994
Damascus Centre, LLC ("Damascus")		FREIT		70%		2003
Damascus Second, LLC		FREIT		70%		2008
Wayne PSC, LLC		FREIT		40%		2002
Pierre Towers, LLC		S and A		100%		2004
Grande Rotunda, LLC		FREIT		60%		2005
WestFREIT Corp		FREIT		100%		2007
WestFredic LLC		FREIT		100%		2007

The consolidated financial statements include 100% of each subsidiary’s assets, liabilities, operations and cash flows with the interests not owned by FREIT reflected as "minority interest”. All significant inter-company accounts and transactions have been eliminated in consolidation.

Use of estimates:

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.

3943

Table of Contents

Cash and cash equivalents:

Financial instruments that potentially subject FREIT to concentrations of credit risk consist primarily of cash and cash equivalents. FREIT considers all highly liquid investments purchased with a maturity of three months or less to be cash equivalents. FREIT maintains its cash and cash equivalents in bank and other accounts, the balances of which, at times, may exceed Federally insured limits. During Fiscal 2008, Federally Insured limits were temporarily increased from $100,000 to $250,000 through December 31, 2009. At October 31, ~~2007~~2008 and ~~2006,~~2007, such cash and cash equivalent balances exceeded Federally insured limits by approximately ~~$10.5~~$6.0 million and ~~$6.4~~$10.5 million, respectively. Exposure to credit risk is reduced by placing such deposits with high credit quality financial institutions.

Depreciation:

Real estate and equipment are depreciated on the straight-line method by annual charges to operations calculated to absorb costs of assets over their estimated useful lives.

Impairment of long-lived assets:

Impairment losses on long-lived assets, such as real estate and equipment, are recognized when events or changes in circumstances indicate that the undiscounted cash flows estimated to be generated by such assets are less than their carrying value and, accordingly, all or a portion of such carrying value may not be recoverable. Impairment losses are then measured by comparing the fair value of assets to their carrying amounts.

Deferred charges:

Deferred charges consist of mortgage costs and leasing commissions. Deferred mortgage costs are amortized on the straight-line method by annual charges to operations over the terms of the mortgages. Amortization of such costs is included in interest expense and approximated $371,000, $277,000 and $246,000 in 2008, 2007 and ~~$196,000 in 2007,~~ 2006, ~~and 2005,~~ respectively. Deferred leasing commissions are amortized on the straight-line method over the terms of the applicable leases.

Revenue recognition:

Income from leases is recognized on a straight-line basis regardless of when payment is due. Lease agreements between FREIT and commercial tenants generally provide for additional rentals based on such factors as percentage of tenants' sales in excess of specified volumes, increases in real estate taxes, Consumer Price Indices and common area maintenance charges. These additional rentals are generally included in income when reported to FREIT, when billed to tenants, or ratably over the appropriate period.

Interest rate swap contract:

FREIT utilizes derivative financial instruments to reduce interest rate risk. FREIT does not hold or issue derivative financial instruments for trading purposes. FREIT recognizes all derivatives as either assets or liabilities in the consolidated balance sheet and measures those instruments at fair value. Changes in fair value of those instruments are reported in earnings or other comprehensive income depending on the use of the derivative and whether it qualifies for hedge accounting. The accounting for gains and losses associated with changes in the fair value of the derivative and the effect on the consolidated financial statements depends on its hedge designation and whether the hedge is highly effective in achieving offsetting changes in the fair value of cash flows or the assets or liabilities hedged.

Advertising:

FREIT expenses the cost of advertising and promotions as incurred. Advertising costs charged to operations amounted to approximately $132,000, $109,000 and $115,000 in 2008, 2007 and ~~$151,000 in 2007,~~ 2006, ~~and 2005,~~ respectively.

Stock-based compensation:

At October 31, ~~2007,~~2008, FREIT has a stock-based employee compensation plan that was approved on September 10, 1998 by the Board of Trustees, which is described more fully in Note 10. Prior to November 1, 2005, FREIT accounted for this plan under the recognition and measurement provisions of APB opinion No. 25 “Accounting for Stock Issued to Employees”, (“APB 25”) and related interpretations, as permitted by FASB Statement No. 123, “Accounting for Stock-Based Compensation” (SFAS 123”). In December 2004, the FASB issued FASB Statement No. 123 (R) “Share Based Payment” (“SFAS 123 (R)”) which superseded APB 25 and replaced SFAS 123. SFAS 123 (R) requires that all share-based payments to employees, including grants of employee stock options, be recognized in the income statement as compensation expense, based on their fair values, over the employee’s service period, which will normally be the vesting period of the option. Effective November 1, 2005, FREIT adopted the fair value recognition provisions of SFAS 123 (R), using the modified-prospective-transition method. Under that transition method, compensation cost includes a cost for all share-based payments granted prior to, but not vested as of November 1, 2005, based on the grant date fair value estimated in accordance with the original provisions of Statement 123, and compensation cost for all share-based payments granted subsequent to November 1, 2005, based on the grant-date fair value estimated in accordance with the provisions of SFAS 123 (R).

~~Table of Contents~~

As all outstanding stock options were vested prior to November 1, 2005 and no stock options were granted during Fiscal 2006, the adoption of Statement 123 (R) had no effect on FREIT’s results of operations for the year ended October 31, 2006.

Table of Contents

In accordance with the provisions of APB 25, prior to November 1, 2005, FREIT recognized compensation cost as a result of the issuance of stock options to employees, including directors, based on the excess, if any, of the fair value of the underlying shares at the date of grant or award (or at an appropriate subsequent measurement date) over the amount the employees must pay to acquire the shares (the “intrinsic value method”). However, FREIT did not recognize compensation cost as a result of any grants to employees at an exercise price that was equal to or greater than fair value. FREIT made proforma disclosures, as required by FASB Statement No. 123 and SFAS 148, of net income or loss as if a fair value based method of accounting for stock options had been applied if such amounts differed materially from the historical amounts.

All issuances of shares of beneficial interest, options or other equity instruments to nonemployees as the consideration for goods or services received by FREIT are accounted for based on the fair value of the equity instruments issued (unless the fair value of the consideration received can be more reliably measured). The fair value of any options or similar equity instruments issued is estimated based on option pricing models and the assumption that all of the options or other equity instruments will ultimately vest. Such fair value is measured as of an appropriate date pursuant to EITF Issue 96-18 (generally, the earlier of the date the other party becomes committed to provide the goods or services or the date performance by the other party is complete) and capitalized or expensed as if FREIT had paid cash for the goods or services.

Recent accounting pronouncements:

In June 2006, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109” (“FIN 48”), which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective for our fiscal year beginning November 1, 2007. The adoption of FIN 48 isdid not ~~anticipated to~~ have a material impact on our financial ~~statements.~~statements for the year ended October 31, 2008.

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, “Fair Value Measurements” (“SFAS 157”), which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (“GAAP”), and expands disclosures about fair value measurements. This new standard does not require fair values to be used in any situations not already covered by GAAP; however, for some entities, the application of this standard will change current practice. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The adoption of SFAS 157 isdid not ~~anticipated to~~ have a material impact on our financial ~~statements.~~statements for the year ended October 31, 2008.

In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities – Including an amendment of FASB Statement No. 115” (“SFAS 159”). This new standard allows companies to measure certain financial assets and liabilities at fair value, rather than at historic cost. The objective of SFAS 159 is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. Once the fair value option is elected, the decision is irrevocable. This statement is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007. The adoption of SFAS 159 is not anticipated to have a material impact on our financial statements.

On December 4, 2007, the FASB issued two new accounting standards, Statement of Financial Accounting Standards No. 141R, “Business Combinations” (“SFAS 141R”), and No. 160, “Non-Controlling Interests in Consolidated Financial Statements – an amendment of ARB No. 51” (“SFAS 160”). The standards are effective for fiscal years beginning after December 15, 2008 and earlier adoption is prohibited.

The objective of SFAS 141R is to improve the relevance, representational faithfulness, and comparability of the information that a reporting entity provides in its financial reports about a business combination and its effects. To accomplish that, this Statement establishes principles and requirements for how the acquirer:

(a)

Recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquiree;

(b)

Recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase;

~~Table of Contents~~

(c)

Determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination.

Table of Contents

The objective of SFAS 160 is to improve the relevance, comparability and transparency of financial information provided to investors by: (i) Requiring all entities to report non-controlling interests ~~(minority interests)~~(minorityinterests) as equity in the consolidated financial statements and separate from the parent’s equity; (ii) Requiring that the amount of net income attributable to the parent and non-controlling interest be clearly identified and presented on the face of the consolidated statement of income; and (iii) Expanding the disclosure requirements with respect to the parent and its non-controlling interests.

~~FREIT is currently evaluating the impact that~~The effect of the adoption of SFAS 141R ~~and~~will be dependent upon future acquisition activity, if any, of the Company.

Adoption of SFAS 160 will ~~have on its financial statements.~~require separate presentation in the statement of undistributed earnings of the changes in the non-controlling members’ interests, as well as balance sheet presentation of such interests as a separate component of Shareholders’ Equity. When adopted, SFAS 160 requires retrospective application for all periods presented.

Reclassifications:

Certain accounts in the ~~2006~~2007 and ~~2005~~2006 consolidated financial statements have been reclassified to conform to the current presentation. (See Note ~~13.~~14.)

Note 2 -– Minority Interests:

FREIT’s 40% owned subsidiary, Westwood Hills, LLC (“LLC”) had a capital deficit resulting from distributions to members, including proceeds received on refinancing the mortgage on the residential building owned by LLC. Prior to June 1, 2007, minority members were under no legal obligation to restore their share of the capital deficit, and as a result cash distributions made to minority members of LLC were charged to expense.

Effective June 1, 2007, the Operating Agreement of LLC was amended by a majority of the Members of LLC to require the Members to restore their negative capital accounts caused by any future losses, distributions from operations or net refinancing proceeds from the effective date of this amendment forward. As a result of this amendment, future minority interest distributions by LLC in excess of allocated income will be recorded as a receivable from minority members and no longer impact FREIT’s net income.

Note 3 – Dispositions and Acquisitions:

~~On July 19,~~During fiscal 2005, ~~FREIT’s~~FREIT’s 60% owned ~~affiliate,~~subsidiary, Grande Rotunda, LLC, completed the acquisition of The Rotunda, a mixed-use property in Baltimore, Maryland. The Rotunda site is approximately 11.5 acres and is in close proximity to Johns Hopkins University. Its current configuration contains about 138,000 sq. ft. of office space, primarily in the four-story main building, and 78,000 sq. ft. of retail space on the lower level of the main building. A Giant Supermarket anchors the retail space.

~~The acquisition cost was approximately~~MD for $31 million, ~~(inclusive of transaction costs),~~ which was financed in part from an acquisition loan in the amount of $22.5 million, and the balance in cash. The acquisition mortgage loan bears interest at 150 basis points over LIBOR and has an initial term of three (3) years, which makes the loan repayment date July 19, 2008. FREIT contributed 60% of the cash required, with the balance contributed by its joint venture partner, Rotunda 100, LLC, whose equity investors are principally employees of Hekemian(See Notes 5 & Co., Inc. (“Hekemian”). Hekemian is the managing agent for FREIT’s other properties. In order to incentivize the employees of Hekemian to identify and provide real estate investment opportunities for FREIT, FREIT agreed to advance, only to the employees of Hekemian, up to 50% of the amount of the equity capital required to be contributed by them to Rotunda 100, LLC, for this transaction. FREIT has advanced $1.9 million to the Hekemian employees (certain of whom are members of the family of FREIT’s Chairman of the Board), and these loans bear a floating rate of interest payable quarterly and are secured by the Hekemian employees’ membership equity interest in Rotunda 100, LLC.8)

It is FREIT’s policy that initial valuations are finalized, in accordance with the guidelines outlined in SFAS No. 141, ~~“Business~~“Business Combinations”, no later than six months from the acquisition date. Accordingly, as of January 31, 2006, based on the above independent appraisal and FREIT’s evaluation of the acquired in-place leases, the purchase price was re-allocated as follows: approximately $15.8 million allocated to the building, $16.6 million to the land, $0.9 million to leases in place, $0.9 million to leases at above market rents, and approximately $3.3 million to leases at below market rents which was recorded as a liability.

The capitalized above-market lease values, classified as other assets, are being amortized as a reduction of base rental revenue over the remaining term of the leases, and the capitalized below-market lease values are being amortized as an increase to base rental revenue over the remaining terms of the leases, including renewal options. The value ascribed to leases in place, also classified as other assets, is being amortized over the weighted average remaining lease terms as calculated above. ~~This reallocation did not have a material effect on FREIT’s net income for the year ended October 31, 2005.~~

4246

Table of Contents

The following unaudited pro forma information shows the results of operations for fiscal year ended October 31, 2005 for FREIT and Subsidiaries as though The Rotunda had been acquired at the beginning of Fiscal 2005:

Year Ended
October 31,
2005
(In thousands of dollars, except per share amounts)
Revenues $ 35,999
Net expenses (31,589 )
Minority Interest (274 )
Income before discontinued operations 4,136
Discontinued Operations 129
Net Income $ 4,265
Basic Earnings Per Share:
Continuing operations $ 0.64
Discontinued operations 0.02
Net Income $ 0.66
Diluted earnings per share:
Continuing operations $ 0.61
Discontinued operations 0.02
Net Income $ 0.63

The unaudited pro forma results include adjustments for depreciation based on the purchase price and increased interest expense based on the mortgage placed on the property at acquisition date and reduced net investment income related to assets utilized to make the acquisition and obligations incurred to complete the transaction.

The unaudited pro forma results of operations set forth above are not necessarily indicative of the results that would have occurred had the acquisition been made at the beginning of fiscal 2005, or of future results of operations of FREIT's combined properties.

On June 26, 2007, FREIT closed on its contract for the sale of the Lakewood Apartments in Lakewood, NJ. The sales price for the property was $4 million. The property was acquired in 1962 for approximately $407,000. For financial reporting purposes, FREIT recognized a gain of approximately $3.7 million from the sale. (See Note ~~13.~~14.)

On September 28, 2007, FREIT acquired three parcels of land in Rochelle Park, NJ totaling approximately one acre. The acquisition cost was approximately $2.5 million, of which $1.6 million relates to the land and $0.9 million relates to an advance to the Pascack Community Bank, the lessee, for construction of a bank branch on the site.

FREIT structured the Lakewood sale and the subsequent purchase of the land in Rochelle Park in a manner that would qualify as a like-kind exchange of real estate pursuant to Section 1031 of the Internal Revenue Code, which resulted in a deferral for income tax purposes of $1.6 million of the gain on the Lakewood sale. Since it is the intention of FREIT to continue to qualify as a real estate investment trust, deferred tax would be minimal.

Note 4 - Real estate and equipment:

Real estate and equipment consists of the following:

Range of
Estimated
Useful Lives 2007 2006
(In thousands of dollars)
Land $ 70,455 $ 68,849
Unimproved land 729 728
Apartment buildings 7-40 years 79,279 77,470
Commercial buildings/shopping centers 15-50 years 94,326 92,644
Equipment 3-15 years 2,408 2,465
247,197 242,156
Less accumulated depreciation 42,465 37,843
Totals $ 204,732 $ 204,313

	Range of
	Estimated	October 31,
	Useful Lives	2008		2007
		(In thousands of dollars)
Land		$	71,637	$	70,455
Unimproved land			731		729
Apartment buildings	7-40 years		79,875		79,279
Commercial buildings/shopping centers	15-50 years		102,242		94,326
Equipment/Furniture	3-15 years		2,497		2,408
			256,982		247,197
Less accumulated depreciation			48,027		42,465
Totals		$	208,955	$	204,732

Note 5 – Mortgages, notes payable and credit line:

	October 31,
	2008		2007
	(In Thousands of Dollars)

Nationwide Life Insurance Cos. - Frederick, MD (A)	$	22,000	$	22,000
State Farm Bank - Rockaway, NJ (B)		20,190		20,487
National Realty Funding L.C - Westwood, NJ (C)		9,021		9,226
Centerline Capital Group - Spring Lake Heights, NJ (D)		3,159		3,231
Bank of America - Patchogue, NY (E)		-		5,929
Oritani - Patchogue, NY (E)		5,953		-
Centerline Capital Group - Wayne, NJ (F):
First mortgage		9,407		9,624
Second mortgage		3,169		3,261
Centerline Capital Group - River Edge, NJ (G):
First mortgage		4,594		4,698
Second mortgage		1,778		1,826
Centerline Capital Group - Maywood, NJ (H):
First mortgage		3,333		3,409
Second mortgage		1,261		1,296
Centerline Capital Group - Westwood, NJ (I):
First mortgage		13,255		13,556
Second mortgage		2,955		3,033
MetLife - Wayne, NJ (J)		30,571		31,188
State Farm Life Insurance Co. - Hackensack, NJ (K)		34,125		34,125
Total fixed rate mortgage loans		164,771		166,889
Bank of America - Baltimore, MD (L)		22,500		22,500
Bank of America – Damascus, MD (M)
Construction Loan		5,081		-
Total mortgages and notes payable	$	192,352	$	189,389

4347

Table of Contents

~~Note 5 - Mortgages and notes payable:~~

~~Mortgages and notes payable consist of the following:~~

2007 2006
(In Thousands of Dollars)
Northern Life Insurance Cos. - Frederick, MD (A) $ - $ 15,968
Nationwide Life Insurance Cos. - Frederick, MD (B) 22,000 -
State Farm Bank - Rockaway, NJ (C) 20,487 -
National Realty Funding L.C - Westwood, NJ (D) 9,226 9,416
Centerline Capital Group - Spring Lake, NJ (E) 3,231 3,298
Bank Of America - Patchogue, NY (F) 5,929 6,139
Centerline Capital Group - Wayne, NJ (G):
First mortgage 9,624 9,827
Second mortgage 3,261 3,349
Centerline Capital Group - River Edge, NJ (H):
First mortgage 4,698 4,796
Second mortgage 1,826 1,871
Centerline Capital Group - Maywood, NJ (I):
First mortgage 3,409 3,480
Second mortgage 1,296 1,328
Centerline Capital Group - Westwood, NJ (J):
First mortgage 13,556 13,838
Second mortgage 3,033 3,107
MetLife - Wayne, NJ (K) 31,188 31,768
State Farm Life Insurance Co. - Hackensack, NJ (L) 34,125 34,125
Total fixed rate mortgage loans 166,889 142,310
Bank Of America - Baltimore, MD (M) 22,500 22,500
State Farm Bank, F.S.B. - Rockaway, NJ (N)
Construction Loan - 14,369
The Provident Bank (O)
Line of Credit - 1,500
Total mortgages and notes payable $ 189,389 $ 180,679

	(A)	Payable in monthly installments of $152,153 including interest at 8.31% through June 2007 at which time the outstanding balance was paid. The mortgage was secured by a retail building in Frederick, Maryland having a net book value of approximately $20,328,000.

	~~(B)~~	Payable in monthly installments of interest only computed over the actual number of days in the elapsed monthly interest period at the rate of 5.55% through May 2017 at which time the outstanding balance is due. The mortgage is secured by a retail building in Frederick, Maryland having a net book value of approximately ~~$20,328,000.~~$19,994,000.

	~~(C)~~(B)	Payable in monthly installments of $115,850 including interest at 5.37% through February 2022 at which time the outstanding balance is due. The mortgage is secured by a residential building in Rockaway, New Jersey having a net book value of approximately ~~$20,603,000.~~$20,029,000.

	~~(D)~~(C)	Payable in monthly installments of $73,248 including interest at 7.38% through February 2013 at which time the outstanding balance is due. The mortgage is secured by a retail building in Westwood, New Jersey having a net book value of approximately ~~$10,591,000.~~$10,231,000.

	~~(E)~~(D)	Payable in monthly installments of $23,875 including interest at 6.70% through December 2013 at which time the outstanding balance is due. The mortgage is secured by an apartment building in Spring Lake Heights, New Jersey having a net book value of approximately ~~$531,000.~~ $496,000.

~~Table of Contents~~

	~~(F)~~
	(E)	Payable in monthly installments of $17,500 plus interest at the thirty-day LIBOR rate plus 200 basis points through March 2008. On February 29, 2008, ~~at which time~~the unpaid principal amount of this loan of approximately $5.9 million was refinanced with a $6 million mortgage loan bearing a fixed interest rate of 6.125%, with a ten (10) year term, and payable according to a thirty (30) year amortization schedule. Under the terms of the mortgage loan agreement, FREIT can request, during the term of the loan, additional fundings that will bring the outstanding principal balance ~~is due.~~up to 75% of loan-to-value (percentage of mortgage loan to total appraised value of property securing the loan). The mortgage is secured by a retail building in Patchogue, New York having a net book value of approximately ~~$8,718,000.~~$8,495,000.

	~~(G)~~(F)	The first mortgage is payable in monthly installments of $76,023 including interest at 7.29% through July 2010 at which time the outstanding balance is due. The second mortgage is payable in monthly installments of $20,878 including interest at 4.92% through July 2010 at which time the outstanding balance is due. The mortgages are secured by an apartment building in Wayne, New Jersey having a net book value of approximately ~~$1,446,000.~~$1,386,000.

	~~(H)~~(G)	The first mortgage is payable in monthly installments of $34,862 including interest at 6.75% through December 2013 at which time the outstanding balance is due. The second mortgage is payable in monthly installments of $12,318 including interest at 5.53% through December 2013 at which time the outstanding balance is due. The mortgages are secured by an apartment building in River Edge, New Jersey having a net book value of approximately ~~$1,270,000.~~$1,322,000.

	~~(I)~~(H)	The first mortgage is payable in monthly installments of $25,295 including interest at 6.75% through December 2013 at which time the outstanding balance is due. The second mortgage is payable in monthly installments of $8,739 including interest at 5.53% through December 2013 at which time the outstanding balance is due. The mortgages are secured by an apartment building in Maywood, New Jersey having a net book value of approximately ~~$757,000.~~$704,000.

	~~(J)~~(I)	The first mortgage is payable in monthly installments of $99,946 including interest at 6.693% through December 2013 at which time the outstanding balance is due. The second mortgage is payable in monthly installments of $21,954 including interest at 6.18% through December 2013 at which time the outstanding balance is due. The mortgages are secured by an apartment building in Westwood, New Jersey having a net book value of approximately ~~$12,280,000.~~$12,067,000.

	~~(K)~~(J)	Payable in monthly installments of interest only of $161,067 at the rate of 6.04% through June 2006, thereafter payable in monthly installments of $206,960 including interest until June 2016 at which time the unpaid balance is due. The mortgage is secured by a shopping center in Wayne, NJ having a net book value of approximately ~~$31,568,000.~~$30,941,000.

	~~(L)~~(K)	Payable in monthly installments of interest only of $152,994 at the rate of 5.38% through May 2009, thereafter payable in monthly installments of $191,197 including interest until May 2019 at which time the unpaid balance is due. The mortgage is secured by an apartment building in Hackensack, NJ having a net book value of approximately ~~$44,835,000.~~$43,885,000.

	~~(M)~~(L)	~~Payable~~ Acquisition loan to Grande Rotunda, LLC; payable in monthly installments of interest ~~only at~~only. The interest rate varies from time-to-time based on the ~~rate~~borrower’s election of 150 basis points over the various LIBOR ~~in effect from time-to-time.~~rates, or the Lender’s prime rate. The loan iswas due on July 19, 2008, but ~~may be~~was extended for one year to July 19, 2009. FREIT guarantees payment of up to 35% of the outstanding principal amount of the loan plus accrued interest if borrower defaults, however, Rotunda 100, LLC (a 40% joint venture partner in Grande Rotunda, LLC) has idemnified FREIT for up to 40% of any losses under ~~certain circumstances, for an additional one year.~~its guaranty. The loan is secured by a mixed-use property in Baltimore, MD having a net book value of approximately ~~$33,503,000.~~$37,189,000.

	~~(N)~~(M)	~~This~~On February 12, 2008, Damascus Second, LLC closed on a $27.3 million construction loan, ~~bears~~secured by the shopping center owned by Damascus Centre, LLC located in Damascus, MD. This loan has a term of forty-eight (48) months, with one twelve (12) month extension option. Draws against this loan bear interest onat a floating rate equal to 135 basis points over the BBA LIBOR daily floating rate. As of October 31, 2008, Damascus drew down $5.1 million of this loan to cover construction costs. FREIT guarantees 30% of the outstanding principal ~~balance, which is payable monthly at~~amount of the ~~rate of 140 basis points over LIBOR~~loan plus other costs, if borrower defaults, however, Damascus 100, LLC (a 30% joint venture parter in ~~effect from time-to-time. Funding under the construction loan is based on draw requests~~Damascus Centre, LLC) has idemnified FREIT for ~~work in progress and can total~~ up to ~~$20,700,000. When construction was completed in August 2006,~~30% of any losses under its guaranty. The shopping center securing the ~~construction~~ loan ~~was converted to a permanent mortgage loan for $20,700,000.~~

	~~(O)~~	On February 4, 2005, FREIT replaced its expired $14 million line of credit with an $18 million line of credit. The line of credit is for three years but can be cancelled by the bank, at its will, at each anniversary date. Draws against the credit line can be used for general corporate purposes, for property acquisitions, construction activities, and letters of credit. Draws against the credit line are secured by mortgages on FREIT’s Franklin Crossing Shopping Center, Franklin Lakes, NJ, retail space in Glen Rock, NJ, Lakewood Apartments, Lakewood, NJ, Palisades Manor Apartments, Palisades Park, NJ, and Grandview Apartments, Hasbrouck Heights, NJ. In the aggregate, these properties havehas a net book value of approximately $9,497,000 at October 31, 2006. Interest rates on draws will be set at the time of each draw for 30, 60, or 90-day periods, based on our choice of the prime rate or at 175 basis points over the 30, 60, or 90-day LIBOR rates at the time of the draws.$17,666,000.

4548

Table of Contents

The fair value of FREIT's long-term debt, which approximates ~~$188.7~~$196.2 million and ~~$184.4~~$188.7 million at October 31, ~~2007~~2008 and ~~2006,~~2007, respectively, is estimated based on the current rates offered to FREIT for debt of the similar remaining maturities.

Principal amounts (in thousands of dollars) due under the above obligations in each of the five years subsequent to October 31, ~~2007~~2008 are as follows:

Year Ending
October 31,
Amount
2008 $ 30,560
2009 $ 2,463
2010 $ 14,820
2011 $ 2,707
2012 $ 2,877

Year Ending October 31,	Amount
2009	$	25,037
2010	$	14,899
2011	$	2,791
2012	$	8,047
2013	$	10,914

Credit Line: FREIT has an $18 million line of credit provided by the Provident Bank. The line of credit is for a two year term ending in January 2010, but can be cancelled by the bank, at its will, at each anniversary date. Draws against the credit line can be used for general corporate purposes, for property acquisitions, construction activities, and letters of credit. Draws against the credit line are secured by mortgages on FREIT’s Franklin Crossing Shopping Center, Franklin Lakes, NJ, retail space in Glen Rock, NJ, Palisades Manor Apartments, Palisades Park, NJ, and Grandview Apartments, Hasbrouck Heights, NJ. Interest rates on draws will be set at the time of each draw for 30, 60, or 90-day periods, based on our choice of the prime rate or at 175 basis points over the 30, 60, or 90-day LIBOR rates at the time of the draws.

In connection with its construction activities in Rockaway, NJ, FREIT utilized the credit line for the issuance of a $384,000 Letter of Credit. As of October 31, 2008, approximately $17.6 million is available under the line of credit.

Note 6 - Interest rate swap contract:

During November 2002, FREIT entered into an interest rate swap contract to reduce the impact of interest rate fluctuations on its variable rate mortgage secured by its Patchogue, NY property. ~~At October 31, 2007, the~~The derivative financial instrument ~~has~~had a notional amount of approximately ~~$5,929,000~~$5.9 million and a ~~current~~ maturity date of March 2008. The swap contract effectively converted the variable rate to a fixed rate of 5.95%. In accordance with SFAS 133, ~~“Accounting~~“Accounting for Derivative Instruments and Hedging Activities”, FREIT marks to market its fixed pay interest rate swaps, taking into account present interest rates compared to the contracted fixed rate over the life of the contract. FREIT’s variable rate mortgage loan of approximately $5.9 million with a maturity date of January 2, 2008, was extended to February 29, 2008. However, the interest rate swap contract was terminated on January 2, 2008. As of October 31, 2007 and 2006, FREIT recorded the fair value of the swap, an asset of $14,000 and $87,000, respectively. Comprehensive income ~~includes~~included losses related to the swap of $73,000 and $9,000 in 2007 and 2006, respectively, ~~and a gain of $256,000 in 2005 related to the swap,~~ which ~~has~~had been designated as a cash flow hedge. The variable interest rate mortgage was refinanced on February 29, 2008 with a $6 million mortgage loan bearing a fixed interest rate of 6.125%, with a ten (10) year term. Under the terms of the mortgage loan agreement, FREIT can request, during the term of the loan, additional fundings that will bring the outstanding principal balance up to 75% of loan-to-value (percentage of mortgage loan to total appraised value of property securing the loan).

Table of Contents

Note 7 - Commitments and contingencies:

Leases:

Commercial tenants:

FREIT leases commercial space having a net book value of approximately ~~$129.6~~$135.9 million at October 31, ~~2007~~2008 to tenants for periods of up to twenty-five years. Most of the leases contain clauses for reimbursement of real estate taxes, maintenance, insurance and certain other operating expenses of the properties.

Minimum rental income (in thousands of dollars) to be received from non-cancelable operating leases in years subsequent to October 31, ~~2007~~2008 is as follows:

Year Ending
October 31,
Amount
2008 $ 14,846
2009 13,729
2010 12,185
2011 11,113
2012 8,348
Thereafter 49,930
Total $ 110,151

Year Ending October 31,	Amount
2009	$	15,711
2010		14,442
2011		13,568
2012		10,775
2013		9,284
Thereafter		48,264
Total	$	112,044

The above amounts assume that all leases which expire are not renewed and, accordingly, neither minimal rentals nor rentals from replacement tenants are included.

Minimum future rentals do not include contingent rentals, which may be received under certain leases on the basis of percentage of reported tenants' sales volume or increases in Consumer Price Indices. Rental income that is contingent on future events is not included in income until the contingency is resolved. Contingent rentals included in income for each of the three years for the period ended October 31, ~~2007~~2008 were not material.

Residential tenants:

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

~~Table of Contents~~

Environmental concerns:

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

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

Construction activities:

A modernization and expansion is underway at our Damascus Center in Damascus, MD (owned by our 70% owned affiliate, Damascus Centre, LLC). ~~FREIT has issued a bond of approximately $1 million to guaranty completion of off-site improvements when construction and renovation starts at its Damascus, MD shopping center site.~~ Total construction costs are expected to approximate $21.9 million. The building plans incorporate an expansion of retail space from its current configuration of approximately 140,000 sq. ft. to approximately 150,000 sq. ft., which will be ~~approximately $21.9 million. Construction~~anchored by a modern 58,000 sq. ft. Safeway supermarket. Building plans for Phase I have been approved and construction on Phase I began in June ~~2007.~~2007, and was completed in June 2008. Phase I construction costs ~~will approximate $4~~were approximately $6.2 million, of which ~~$2.5~~$1.1 million ~~has already been expended. Construction financing for approximately~~related to tenant improvements. On February 12, 2008, Damascus Centre, LLC closed on a $27.3 million ~~has been committed~~construction loan that ~~will be~~is available to fund ~~future and~~ already expended and future construction ~~costs, and~~costs. This loan will be drawn upon as needed. As of October 31, 2008, Damascus drew down $5.1 million of this loan to cover construction costs. Because of this expansion, leases for certain tenants have been allowed to expire and not renewed. This has caused occupancy to decline, on a temporary basis, during the construction phase.

Table of Contents

Note 8 - Management agreement, fees and transactions with related party:

Hekemian & Co., Inc. (“Hekemian”) currently manages all the properties owned by FREIT, except for The Rotunda, which is managed by an independent third party management company. The management agreement with Hekemian, effective November 1, 2001, requires the payment of management fees equal to a percentage of rents collected. Such fees were approximately $1,708,000, $1,656,000 and $1,577,000 in 2008, 2007 and ~~$1,524,000 in 2007,~~ 2006, ~~and 2005,~~ respectively, inclusive of $13,000 ~~$21,000~~ and ~~$19,000~~$21,000 in 2007 ~~2006~~ and ~~2005,~~2006, respectively, included in discontinued operations in the accompanying consolidated statements of income. Total Hekemian management fees that were unpaid at October 31, 2008 and 2007 were $146,000 and ~~October 31, 2006 were~~ $155,000, ~~and $142,000,~~ respectively. The agreement expires on October 31, 2009, and is automatically renewed for periods of two years unless either party gives notice of non-renewal.

Grande Rotunda, LLC (“Grande”) owns and operates The Rotunda, which is a mixed-use office and retail facility located in Baltimore, Maryland. FREIT owns a 60% equity interest in Grande, and Rotunda 100, LLC owns a 40% equity interest.

Damascus Centre, LLC (“Damascus”), owns and operates the Damascus Shopping Center in Damascus, Maryland. During fiscal 2005, FREIT’s Board of Trustees authorized an investor group, Damascus 100, LLC, to acquire a 30% equity interest in Damascus Centre, LLC. The sale price, based on the fair market value of the shopping center, reduced FREIT’s equity interest to 70%. The sale was completed on October 31, 2006, at a sales price of $3,224,000, of which FREIT financed approximately $1,451,000. The sale price was equivalent to the book value of the interest sold.

The equity owners of Rotunda 100, LLC, and Damascus 100, LLC are principally employees of Hekemian. To incentivize the employees of Hekemian, FREIT has agreed to advance, only to employees of Hekemian, up to 50% of the amount of the equity contributions that the Hekemian employees are required to invest in Rotunda 100, LLC and Damascus 100, LLC. These advances are in the form of secured loans that bear interest that will float at 225 basis points over the ninety (90) day LIBOR rate, as adjusted each November 1, February 1, May 1 and August 1. Interest only payments are required to be made quarterly. No principal payments are required during the term of the notes, except that the borrowers are required to pay to FREIT all refinancing proceeds and other cash flow they receive from their interests in Damascus and Grande. These payments shall be applied first to accrued and unpaid interest and then any outstanding principal. The notes mature at the earlier of (a) ten (10) years after issue (Grande – 6/19/2015, Damascus – 9/30/2016), or, (b) at the election of FREIT, ninety (90) days after the borrower terminates employment with Hekemian, at which time all outstanding unpaid principal is due. Outstanding balances at October 31, 2008 and 2007 were $3,326,000. On May 8, 2008, FREIT’s Board of Trustees approved amendments to the existing loan agreements with the Hekemian & Co. employees, relative to their interests in Rotunda 100, LLC, to increase the aggregate amount that FREIT may advance to such employees from $2 million to $4 million. No other terms of the loan agreements were amended.

From time to time, FREIT engages Hekemian to provide certain additional services, such as consulting services related to development and financing activities of FREIT. Separate fee arrangements are negotiated between Hekemian and FREIT with respect to such additional services. During the ~~fourth~~4th quarter of Fiscal 2007, FREIT’s ~~board~~Board of ~~directors~~Trustees approved development fee arrangements for The Rotunda and Damascus Center redevelopment projects, as well as the South Brunswick development project. ~~These development fees payable to Hekemian, or an affiliate of Hekemian, in~~In connection with ~~these projects are as follows:~~the development activities at The Rotunda, ~~owned~~agreements for the payments for development services to be provided by ~~Grande~~Hekemian Development Resources LLC (“Resources”) have been approved. With regards to the redevelopment activities at the Damascus Shopping Center, definitive contract agreements for the development services to be provided by Resources have been approved and executed. The development fee arrangement for The Rotunda ~~LLC,~~provides for Resources to receive a ~~60% owned subsidiary of FREIT,~~fee equal to 6.375% of ~~development costs of up $136,000,000 as may be modified; Damascus, owned by Damascus Centre, LLC, a 70% owned subsidiary of FREIT, 7% of~~the total development costs of up to ~~$17,328,000 as~~$136 million (as may be ~~modified;~~modified), and the fee for the redevelopment of the Damascus Shopping Center will be an amount equal to 7% of the redevelopment costs of up to approximately $17.3 million (as may be modified). As of October 31, 2008, FREIT incurred and paid to Resources fees of $1,000,000 and $750,000 for development activities at The Rotunda and Damascus Shopping Center, respectively. These fees have been capitalized and are included in Construction in Progress on FREIT’s Consolidated Balance Sheet as of October 31, 2008. Resources, Rotunda 100, LLC, and Damascus 100, LLC are principally owned by employees of Hekemian, including certain members of the immediately family of Robert S. Hekemian, FREIT’s CEO and Chairman, and Robert S. Hekemian, Jr., a trustee of FREIT, and the members of the Hekemian family have majority management control of these entities. In connection with the development activities at South Brunswick, the fees with respect to this project are 7% of development costs of up to $21,000,000 as(as may be ~~modified. These arrangements are subject~~modified). A definitive contract regarding the specific services to be provided at the ~~execution of definitive contracts, which have~~South Brunswick project has not yet been finalized and approved. ~~FREIT’s development~~Development and acquisition fees and commissions charged to FREIT by Hekemian in connection with the sale of the Lakewood Apartments during fiscal 2007; the development and construction of The Boulders, Rockaway, NJ, during fiscal 2006; ~~the acquisition of The Rotunda during fiscal 2005;~~ and various mortgage ~~refinancing~~refinancings and lease ~~acquisition fees,~~acquisitions, amounted to approximately $325,000, $1,016,000 and $721,000 in 2008, 2007 and ~~$961,000 in 2007,~~ 2006, ~~and 2005,~~ respectively.

~~During fiscal 2005, FREIT’s Board~~

Table of Trustees, to incentivize employees of Hekemian, authorized an investor group, comprised principally of Hekemian employees, including certain members of the immediate family of Robert S. Hekemian, FREIT CEO and Chairman of the Board, to acquire a 30% equity interest in Damascus Centre, LLC that owns the Damascus Shopping Center in Damascus, Maryland. The sale price, based on the fair market value of the shopping center, reduced FREIT’s equity interest to 70%. FREIT has agreed to advance, only to employees of Hekemian, up to 50% of the amount of the equity purchase price required by them. These advances are in the form of secured loans that bear interest that will float at 225 basis points over LIBOR, in effect from time-to-time. The sale was completed on October 31, 2006, at a sales price of $3,224,000, of which FREIT financed approximately $1,451,000. The sale price was equivalent to the book value of the interest sold.Contents

Note 9- Dividends and earnings per share:

FREIT declared dividends of $8,263,000 ($1.20 per share), $8,787,000 ($1.30 per share), and $8,313,000 ($1.25 ~~per share) and $7,740,000 ($1.20~~ per share) to shareholders of record during 2008, 2007 ~~2006~~ and ~~2005,~~2006, respectively.

Basic earnings per share is calculated by dividing net income by the weighted average number of shares outstanding during each period. The calculation of diluted earnings per share is similar to that of basic earnings per share, except that the denominator is increased to include the number of additional shares that would have been outstanding if all potentially dilutive shares, such as those issuable upon the exercise of stock options and warrants, were issued during the period.

~~Table of Contents~~

In computing diluted earnings per share for each of the three years in the period ended October 31, ~~2007,~~2008, the assumed exercise of all of FREIT's outstanding stock options, adjusted for application of the treasury stock method, would have increased the weighted average number of shares outstanding as shown in the table below:

2007 2006 2005
Basic weighted average shares outstanding 6,753,282 6,573,752 6,439,952
Shares arising from assumed exercise of stock options 163,189 242,722 334,145
Dilutive weighted average shares outstanding 6,916,471 6,816,474 6,774,097

	2008		2007	2006
Basic weighted average shares outstanding		6,835,269	6,753,282		6,573,752
Shares arising from assumed exercise of stock options		-	163,189		242,722
Dilutive weighted average shares outstanding		6,835,269	6,916,471		6,816,474

Note 10- Equity incentive plan:

On September 10, 1998, the Board of Trustees approved FREIT's Equity Incentive Plan (the "Plan") which was ratified by FREIT's shareholders on April 7, 1999, whereby up to 920,000 of FREIT's shares of beneficial interest (adjusted for stock splits) may be granted to key personnel in the form of stock options, restricted share awards and other share-based awards. In connection therewith, the Board of Trustees approved an increase of 920,000 shares in FREIT's number of authorized shares of beneficial interest. Key personnel eligible for these awards include trustees, executive officers and other persons or entities including, without limitation, employees, consultants and employees of consultants, who are in a position to make significant contributions to the success of FREIT. Under the Plan, the exercise price of all options will be the fair market value of the shares on the date of grant. The consideration to be paid for restricted share and other share-based awards shall be determined by the Board of Trustees, with the amount not to exceed the fair market value of the shares on the date of grant. The maximum term of any award granted may not exceed ten years. The Board of Trustees will determine the actual terms of each award.

Upon ratification of the Plan on April 7, 1999, FREIT issued 754,000 stock options (adjusted for stock splits), which it had previously granted to key personnel on September 10, 1998. The fair value of the options on the date of grant was $7.50 per share.

On April 4, 2007, FREIT shareholders approved amendments to FREIT’s Equity Incentive Plan as follows: (a) reserving an additional 300,000 shares for issuance under the Plan; and (b) extending the term of the Plan until September 10, 2018.

In the opinion of management, if compensation cost for the stock options granted in 1999 had been determined based on the fair value of the options at the grant date under the provisions of SFAS 123 or SFAS 148 using the Black-Scholes option pricing model and assuming a risk-free interest rate of 4.27%, expected option lives of ten years, expected volatility of 1.65% and expected dividends of 8.59%, FREIT's pro forma 2005 net income and pro forma net income per share arising from such computation would not have differed materially from the corresponding historical amounts.

The following table summarizes stock option activities:

Years Ended October 31,
2007 2006 2005
No. of
Options
Outstanding Average
Exercise
Price No. of
Options
Outstanding Average
Exercise
Price No. of
Options
Outstanding Average
Exercise
Price
Balance beginning of period 242,500 $ 7.50 512,000 $ 7.50 570,000 $ 7.50
Grants during period - - -
Options exercised (10,000 ) $ 7.50 (269,500 ) $ 7.50 (58,000 ) $ 7.50
Options cancelled - - -
Balance at end of period 232,500 $ 7.50 242,500 $ 7.50 512,000 $ 7.50

	Years Ended October 31,
	2008					2007					2006
	No. of Options Outstanding			Average Exercise Price		No. of Options Outstanding			Average Exercise Price		No. of Options Outstanding			Average Exercise Price
Balance beginning of period		232,500		$	7.50		242,500		$	7.50		512,000		$	7.50
Grants during period		-					-					-
Options exercised		(232,500	)	$	7.50		(10,000	)	$	7.50		(269,500	)	$	7.50
Options cancelled		-					-					-
Balance at end of period		0		$	7.50		232,500		$	7.50		242,500		$	7.50

The impact on FREIT's consolidated shareholders' equity for the options that were exercised during fiscal 2008, 2007 ~~2006~~ and ~~2005~~2006 was to increase the number of shares outstanding by the amount of options exercised and values of beneficial interest outstanding by $1,744,000, $75,000 ~~$2,021,000~~ and ~~$435,000,~~$2,021,000, respectively, for those fiscal years. ~~The~~There were no options outstanding at October 31, ~~2007 are exercisable and expire~~2008, since all options expired in September ~~2008.~~2008 and were exercised prior to that date.

The total intrinsic value of options exercised during Fiscal 2008, 2007 and 2006 was $3,650,000, $173,000 and $4,868,000, respectively and the aggregate intrinsic value of options outstanding at October 31, 2008, 2007 and 2006 was $0, $3,511,000 and $3,900,000, respectively.

Note 11- Share repurchase program:

On April 9, 2008, FREIT’s Board of Trustees authorized up to $2 million for the repurchase of FREIT shares commencing three (3) days after the announcement of its operating results for the quarter ended April 30, 2008. Share repurchases under this program may be made from time to time in the open market or through privately negotiated transactions, depending on trading prices of FREIT shares and other market conditions. This share repurchase program may be limited or terminated at any time and without prior notice. As of October 31, 2008, FREIT repurchased 46,720 shares of common stock at a cost of $1,075,000, which is reflected in the Shareholders’ Equity section of FREIT’s consolidated balance sheet.

4852

Table of Contents

Note ~~11-~~12- Deferred fee plan:

During fiscal 2001, the Board of Trustees adopted a deferred fee plan (the "Plan") for its officers and trustees. Pursuant to the Plan, any officer or trustee may elect to defer receipt of any fees that would be due them. FREIT has agreed to pay any participant (the "Participant") in the Plan interest on any deferred fee at 9% per annum, compounded quarterly. Any such deferred fee is to be paid to the Participants at the later of: (i) the retirement age specified in the deferral election; (ii) actual retirement; or (iii) upon cessation of a Participant's duties as an officer or trustee. The Plan provides that any such deferral fee will be paid in a lump sum or in annual installments over a period not to exceed 10 years, at the election of the Participant. As of October 31, 2008 and 2007, approximately $2,381,000 and ~~2006, approximately~~ $1,924,000, ~~and $1,478,000,~~ respectively, of fees have been deferred together with accrued interest of approximately ~~$520,000~~$765,000 and ~~$335,000,~~$520,000, respectively. The deferred amounts for fiscal ~~2007~~2008 and ~~2006~~2007 are included in accrued expenses in the accompanying consolidated balance sheets.

Note ~~12-~~13- Segment information:

SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information," established standards for reporting financial information about operating segments in interim and annual financial reports and provides for a "management approach" in identifying the reportable segments.

FREIT has determined that it has two reportable segments: commercial properties and residential properties. These reportable segments offer different types of space, have different types of tenants and are managed separately because each requires different operating strategies and management expertise.

The commercial and residential segments contained the following number of properties during the three fiscal years ended October 31, ~~2007:~~2008:

October 31,
2007 2006 2005
Commercial segment 10 (a) 9 9 (b)

Residential segment 9 (c) 10 (d) 9

(a) Rochelle Park land acquired September 2007.
(b) Rotunda property acquired July 2005.
(c) Lakewood Apartments sold in June 2007.
(d) Rockaway property, under construction since Fiscal 2005, started coming on line during June 2006.

	October 31,
	2008		2007			2006
Commercial segment		10		10	(a)		9

Residential segment		9		9	(b)		10	(c)

(a) Rochelle Park land acquired September 2007.
(b) Lakewood Apartments sold in June 2007.
(c) Rockaway property, under construction since Fiscal 2005, started coming on line for rental during June 2006.

The accounting policies of the segments are the same as those described in Note 1.

The chief operating decision-making group of FREIT's commercial segment, residential segment and corporate/other is comprised of FREIT's Board of Trustees.

FREIT assesses and measures segment operating results based on net operating income ("NOI"). NOI is based on operating revenue and expenses directly associated with the operations of the real estate properties, but excludes deferred rents (straight lining), depreciation, financing costs and amortization of acquired lease values. NOI is not a measure of operating results or cash flows from operating activities as measured by accounting principles generally accepted in the United States of America, and is not necessarily indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity.

Continuing real estate rental revenue, operating expenses, NOI and recurring capital improvements for the reportable segments are summarized below and reconciled to consolidated net income for each of the three years in the period ended October 31, ~~2007.~~2008. Asset information is not reported since FREIT does not use this measure to assess performance.

4953

Table of Contents

2007 2006 2005
Real estate rental revenue: (In Thousands of Dollars)
Commercial $ 21,513 $ 21,094 $ 17,842
Residential 18,626 15,967 15,097
Totals 40,139 37,061 32,939
Real estate operating expenses:
Commercial 8,621 8,464 6,615
Residential 8,052 7,194 6,799
Totals 16,673 15,658 13,414
Net operating income:
Commercial 12,892 12,630 11,227
Residential 10,574 8,773 8,298
Totals $ 23,466 $ 21,403 19,525
Recurring capital improvements- residential $ 460 $ 368 $ 626
Reconciliation to consolidated net income:
Segment NOI $ 23,466 $ 21,403 $ 19,525
Deferred rents - straight lining 298 342 329
Amortization of acquired leases 301 490 -
Net investment income 634 232 229
Minority interest in earnings of subsidiaries (776 ) (407 ) (426 )
General and administrative expenses (1,543 ) (1,212 ) (1,001 )
Depreciation (5,311 ) (4,726 ) (4,252 )
Financing costs (11,897 ) (11,127 ) (10,039 )
Income from continuing operations 5,172 4,995 4,365
Discontinued operations 3,771 163 129
Net income $ 8,943 $ 5,158 $ 4,494

	2008			2007			2006
Real estate rental revenue:	(In Thousands of Dollars)
Commercial	$	22,816		$	21,513		$	21,094
Residential		19,191			18,626			15,967
Totals		42,007			40,139			37,061
Real estate operating expenses:
Commercial		8,817			8,621			8,464
Residential		8,179			8,052			7,194
Totals		16,996			16,673			15,658
Net operating income:
Commercial		13,999			12,892			12,630
Residential		11,012			10,574			8,773
Totals	$	25,011		$	23,466			21,403
Recurring capital improvements- residential	$	424		$	460		$	368
Reconciliation to consolidated net income:
Segment NOI	$	25,011		$	23,466		$	21,403
Deferred rents - straight lining		237			298			342
Amortization of acquired leases		96			301			490
Net investment income		554			634			232
Minority interest in earnings of subsidiaries		(1,138	)		(776	)		(407	)
General and administrative expenses		(1,542	)		(1,543	)		(1,212	)
Depreciation		(5,622	)		(5,311	)		(4,726	)
Financing costs		(11,557	)		(11,897	)		(11,127	)
Income from continuing operations		6,039			5,172			4,995
Discontinued operations		-			3,771			163
Net income	$	6,039		$	8,943		$	5,158

Note ~~13-~~14- Discontinued operations:

On June 26, 2007, FREIT closed on its contract for the sale of the Lakewood Apartments in Lakewood, New Jersey and recognized a gain of approximately $3.7 million from the sale. In compliance with current accounting guidance (SFAS No. 144 – “Accounting for the Impairment or Disposal of Long-Lived Assets”), the gain on the sale, as well as earnings of the Lakewood operation, are classified as discontinued operations in the accompanying income statements, and prior periods’ income statements have been reclassified. Revenue attributable to discontinued operations was $268,000 ~~$412,000~~ and ~~$399,000~~$412,000 for Fiscal ~~2007,~~2007and 2006, ~~and 2005,~~ respectively.

Table of Contents

Note ~~14-~~15- Quarterly data (unaudited):

The following summary represents the results of operations for each quarter for the years ended October 31, ~~2007~~2008 and ~~2006~~2007 (in thousands, except per share amounts):

Quarter Ended
Jan 31, Apr 30, Jul 31, Oct 31,
2007:
Revenue $ 10,193 $ 10,087 $ 10,598 $ 10,494
Expenses 9,389 8,990 9,050 8,771
Income from continuing operations 804 1,097 1,548 1,723
Income from discontinued operations 42 34 3,695 -
Net income $ 846 $ 1,131 $ 5,243 $ 1,723
Basic earnings per share:
Continuing $ 0.12 $ 0.16 $ 0.23 $ 0.26
Discontinued 0.01 0.01 0.55 -
Net income $ 0.13 $ 0.17 $ 0.78 $ 0.26
Diluted earnings per share:
Continuing $ 0.11 $ 0.16 $ 0.22 $ 0.25
Discontinued 0.01 - 0.54 -
Net income $ 0.12 $ 0.16 $ 0.76 $ 0.25
Dividends declared per share $ 0.30 $ 0.30 $ 0.30 $ 0.40

~~Table of Contents~~

	Quarter Ended								Quarter Ended
2006:	Jan 31,		Apr 30,		Jul 31,		Oct 31,
2008:									Jan 31,		Apr 30,			Jul 31,			Oct 31,
Revenue	$	9,478	$	9,198	$	9,613	$	9,836	$	10,616		$	10,403		$	10,852		$	11,023
Expenses		8,222		8,199		8,037		8,672		9,213			9,166			8,933			9,543
Income from continuing operations		1,256		999		1,576		1,164		1,403			1,237			1,919			1,480
Income from discontinued operations		32		36		53		42		-			-			-			-
Net income	$	1,288	$	1,035	$	1,629	$	1,206	$	1,403		$	1,237		$	1,919		$	1,480
Basic earnings per share:
Continuing	$	0.20	$	0.15	$	0.24	$	0.17	$	0.21		$	0.18		$	0.28		$	0.21
Discontinued		-		0.01		0.01		0.01		-			-			-			-
Net income	$	0.20	$	0.16	$	0.25	$	0.18	$	0.21		$	0.18		$	0.28		$	0.21
Diluted earnings per share:
Continuing	$	0.19	$	0.14	$	0.23	$	0.16	$	0.20		$	0.18		$	0.28		$	0.21
Discontinued		-		0.01		0.01		0.01		-			-			-			-
Net income	$	0.19	$	0.15	$	0.24	$	0.17	$	0.20		$	0.18		$	0.28		$	0.21
Dividends declared per share	$	0.25	$	0.25	$	0.25	$	0.50	$	0.30		$	0.30		$	0.30		$	0.30

									Quarter Ended
2007:									Jan 31,			Apr 30,			Jul 31,			Oct 31,
Revenue									$	10,193		$	10,087		$	10,598		$	10,494
Expenses										9,389			8,990			9,050			8,771
Income from continuing operations										804			1,097			1,548			1,723
Income from discontinued operations										42			34			3,695			-
Net income									$	846		$	1,131		$	5,243		$	1,723
Basic earnings per share:
Continuing									$	0.12		$	0.16		$	0.23		$	0.26
Discontinued										0.01			0.01			0.55			-
Net income									$	0.13		$	0.17		$	0.78		$	0.26
Diluted earnings per share:
Continuing									$	0.11		$	0.16		$	0.22		$	0.25
Discontinued										0.01			-			0.54			-
Net income									$	0.12		$	0.16		$	0.76		$	0.25
Dividends declared per share									$	0.30		$	0.30		$	0.30		$	0.40

Note: Due to rounding, total of quarterly per share amounts may not agree to amounts reported for the full fiscal year.

~~Note 15-Restatement:~~

~~Effective with the consolidation for the year ended October 31, 2004 of FREIT~~’~~s 40% owned subsidiary, Westwood Hills, LLC (“LLC”) (see Note 1), FREIT on its consolidated balance sheet reflected as minority interest the minority members~~’ ~~share of LLC~~’s capital deficit. Such deficit resulted from distributions to the minority members, including proceeds received on refinancing the mortgage on the residential building owned by LLC. Inasmuch as the minority members are under no legal obligation to restore their share of the capital deficit, such deficit under accounting principles generally accepted in the United States of America (“US GAAP”), should have been accounted for as a reduction of undistributed earnings. Accordingly FREIT’s 2005 financial statements included in its Form 10-K for the year ended October 31, 2006 were restated by reducing undistributed earnings as of October 31, 2004 as previously reported by $2,497,000, representing the minority members’ capital deficit at such date. In addition, net income for the year ended October 31, 2005 was increased by $38,000 ($.01 per share) from the amounts previously reported to reflect minority interest expense attributable to LLC's equivalent to cash distributions made to minority members during such years. The effects of such adjustments on net income and undistributed earnings originally reported for the year ended October 31, 2005 are shown in the table below:

2005
(in thousands)

Net income previously reported $ 4,456
Deduction in expense representing
  minority share of earnings of subsidiary 38
Restated net income $ 4,494

Undistributed earnings, beginning of year
  as previously reported $ 10,633
Adjustments to prior fiscal year's ending
  undistributed earnings (2,497 )

Restated net income 4,494

Dividends (7,740 )
Restated undistributed earnings end of year $ 4,890

* * *

5155

Table of Contents

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION

October 31, 2008

(In Thousands of Dollars)


Column A	Column B		Column C					Column D							Column E										Column F			Column G	Column H		Column I

			Initial Cost					Costs Capitalized							Gross Amount at Which
			to Company					Subsequent to Acquisition							Carried at Close of Period
																															Life on
						Buildings													Buildings												Which Depre-
						and													and				Accumulated					Date of			ciation
Description	Encum- brances		Land		Improve- ments			Land			Improve- ments		Carrying Costs		Land			Improve- ments			Total (1)			Depre- ciation			Construc- tion		Date Acquired		is Computed

Residential Properties:
Grandview Apts., Hasbrouck
Heights, NJ			$	22		$	180	$	-		$	317			$	22			$	497	$	519			$	394		1925		1964	7-40 years
Hammel Gardens, Maywood, NJ	$	4,594		312			728		-			928				312				1,656		1,968				1,264		1949		1972	7-40 years
Palisades Manor, Palisades
Park, NJ				12			81		-			108				12				189		201				165		1935/70		1962	7-40 years
Steuben Arms, River Edge, NJ		6,372		364			1,773		-			1,284				364				3,057		3,421				2,099		1966		1975	7-40 years
Heights Manor, Spring Lake
Heights, NJ		3,159		109			974		-			790				109				1,764		1,873				1,377		1967		1971	7-40 years
Berdan Court, Wayne, NJ		12,576		250			2,206		-			3,038				250				5,244		5,494				4,108		1964		1965	7-40 years
Westwood Hills, Westwood, NJ		16,210		3,849			11,546		-			1,865				3,849				13,411		17,260				5,194		1965-70		1994	7-40 years
Pierre Towers, Hackensack, NJ		34,125		8,390			37,486		19			2,885				8,409				40,371		48,780				4,895		1970		2004	7-40 years

Boulders - Rockaway, NJ		20,190		5,019					-			16,189				5,019				16,189		21,208				1,179	2005-2006			1963/1964	7-40 years

Retail Properties:
Damascus Shopping Center,
Damascus, MD		5,081		2,950			6,987		1,188			7,586				4,138				14,573		18,711				1,045		1960's		2003	15-39 years
Franklin Crossing, Franklin Lakes, NJ				29					3,382			7,582				3,411				7,582		10,993				2,326	1963/75/97			1966	10-50 years
Glen Rock, NJ				12			36		-			204				12				240		252				131		1940		1962	10-31.5 years
Pathmark Super Center,
Patchogue, NY		5,953		2,128			8,818		-			(20	)			2,128				8,798		10,926				2,431		1997		1997	39 years
Westridge Square S/C, Frederick, MD		22,000		9,135			19,159		37			2,146				9,172	*			21,305		30,477				10,483		1986		1992	15-31.5 years
Westwood Plaza, Westwood, NJ		9,021		6,889			6,416		-			2,288				6,889				8,704		15,593				5,362		1981		1988	15-31.5 years
Preakness S/C, Wayne, NJ		30,571		9,280			24,217		-			1,298				9,280				25,515		34,795				4,140	1955/89/00			2002	15-31.5 years
The Rotunda, Baltimore, MD		22,500		16,263			14,634		232			7,458				16,495				22,092		38,587				1,398		1920		2005	40 Years

Land Leased:
Rockaway, NJ				114					55			-				169	*					169				-				1963/1964
Rochelle Park, NJ				1,640			905		-			-				1,640				905		2,545				36				2007
Vacant Land:
Franklin Lakes, NJ				224					(156	)		-				68						68				-				1966/93
Wayne, NJ				286								-				286						286				-				2004
South Brunswick, NJ				80					834			-				914	*					914				-				1964

	$	192,352	$	67,357		$	136,146	$	5,591		$	55,946		$ -	$	72,948			$	192,092	$	265,040			$	48,027

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION

October 31, 2007
(In Thousands of Dollars)

Column A Column B Column C Column D
Column E
Column F Column G Column H Column I

Initial Cost Costs Capitalized Gross Amount at Which
to Company Subsequent to Acquisition Carried at Close of Period
Life on
Buildings Buildings Which De-
Encum- and Improve- Carrying and Accumulated Date of Date preciation
Description brances Land Improvements Land ments Costs Land Improvements Total (1) Depreciation Construction Acquired is Computed

Residential Properties:
Grandview Apts., Hasbrouck
    Heights, NJ $ 22 $ 180 $ - $ 316 $ 22 $ 496 $ 518 $ 383 1925 1964 7-40 years
Lakewood Apts.
(Sold June 2007)
11 396 (11 ) (396 ) - - - - 1960 1962 7-40 years
Hammel Gardens, Maywood, NJ $ 4,705 312 728 - 927 312 1,655 1,967 1,210 1949 1972 7-40 years
Palisades Manor, Palisades
   Park, NJ 12 81 - 107 12 188 200 161 1935/70 1962 7-40 years
Steuben Arms, River Edge, NJ   6,524 364 1,773 - 1,124 364 2,897 3,261 1,991 1966 1975 7-40 years
Heights Manor, Spring Lake
    Heights, NJ 3,231 109 974 - 766 109 1,740 1,849 1,318 1967 1971 7-40 years
Berdan Court, Wayne, NJ   12,885 250 2,206 - 2,957 250 5,163 5,413 3,968 1964 1965 7-40 years
Westwood Hills, Westwood, NJ   16,589 3,849 11,546 - 1,666 3,849 13,212 17,061 4,781 1965-70 1994 7-40 years
Pierre Towers, Hackensack, NJ   34,125 8,390 37,486 19 2,679 8,409 40,165 48,574 3,739 1970 2004 7-40 years
-
Boulders - Rockaway, NJ 20,487 5,019 - 16,234 5,019 16,234 21,253 650 2005-2006 1963/1964 7-40 years

Retail Properties:
Damascus Shopping Center,
    Damascus, MD - 2,950 6,987 - 3,839 2,950 10,826 13,776 752 1960's 2003 15-39 years
Franklin Crossing,
Franklin Lakes, NJ 29 3,382 7,539 3,411 7,539 10,950 2,100 1963/75/97 1966 10-50 years
Glen Rock, NJ 12 36 - 204 12 240 252 115 1940 1962 10-31.5 years
Pathmark Super Center,
   Patchogue, NY 5,929 2,128 8,818 - (20 ) 2,128 8,798 10,926 2,207 1997 1997 39 years
Westridge Square S/C, Frederick, MD   22,000 9,135 19,159 37 1,804 9,172 * 20,963 30,135 9,771 1986 1992 15-31.5 years
Westwood Plaza,
Westwood, NJ
9,226 6,889 6,416 - 2,288 6,889 8,704 15,593 5,002 1981 1988 15-31.5 years
Preakness S/C, Wayne, NJ   31,188 9,280 24,217 - 1,182 9,280 25,399 34,679 3,381 1955/89/00 2002 15-31.5 years
The Rotunda, Baltimore, MD   22,500 16,263 14,634 232 3,393 16,495 18,027 34,522 934 1920 2005 40 Years

Land Leased:
Rockaway, NJ 114 55 - 169 169 - 1963/1964
Rochelle Park, NJ 1,640 905 - - 1,640 905 2,545 2 2007
Vacant Land: `
Franklin Lakes, NJ 224 (156 ) - 68 68 - 1966/93
Wayne, NJ 286 - 286 286 - 2004
South Brunswick, NJ 80 451 - 531 * 531 - 1964

$ 189,389 $ 67,368 $ 136,542 $ 4,009 $ 46,609 $ - $ 71,377 $ 183,151 $ 254,528 $ 42,465

* Included in land balances are improvements classified under construction in progress.

(1) Total cost for each property is the same for Federal income tax purposes, with the exception of Pierre Towers, Preakness S/C and The Rotunda,

whose cost for Federal income tax purposes is approximately ~~$31.6~~$36.1 million. ~~$28.4~~$34.7 million and ~~$31.8~~$31.3 million, respectively.

5256

Table of Contents

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

SCHEDULE XI - REAL ESTATE AND ACCUMULATED DEPRECIATION

(In Thousands of Dollars)

Reconciliation of Real Estate and Accumulated Depreciation:	Reconciliation of Real Estate and Accumulated Depreciation:										Reconciliation of Real Estate and Accumulated Depreciation:

		2007				2006		2005				2008			2007			2006

Real estate:
Balance, Beginning of year		$	245,151			$	226,281	$	189,189			$	254,528		$	245,151		$	226,281

Additions:
Buildings and improvements			10,072				17,424		37,094				9,810			10,072			17,424

Adjustments/Deletions - buildings & improvements			(695	)	(a)		1,446		(2	)			702			(695	) (a)		1,446

Balance, end of year		$	254,528		#	$	245,151	$	226,281			$	265,040		$	254,528		$	245,151

Accumulated depreciation:
Balance, beginning of year		$	37,843			$	33,095	$	28,832			$	42,465		$	37,843		$	33,095

Additions - Charged to operating expenses			5,311				4,739		4,265				5,622			5,311			4,739

Adjustments/Deletions			(689	)	(b)		9		(2	)			(60	)		(689	) (b)		9

Balance, end of year		$	42,465			$	37,843	$	33,095			$	48,027		$	42,465		$	37,843

(a) Relates to the sale of the Lakewood property assets in June 2007	(a) Relates to the sale of the Lakewood property assets in June 2007										(a) Relates to the sale of the Lakewood property assets in June 2007
(b) Includes $594 of accumulated depreciation related to the sale of the Lakewood property in June 2007.	(b) Includes $594 of accumulated depreciation related to the sale of the Lakewood property in June 2007.										(b) Includes $594 of accumulated depreciation related to the sale of the Lakewood property in June 2007.

5357

Table of Contents

~~POWER OF ATTORNEY~~

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints Robert S. Hekemian his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities, to sign any and all amendments to this Annual Report, and to file the same, with all exhibits thereto and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and agent, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully as he might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and agent or his substitutes or substitute, may lawfully do or cause to be done by virtue hereof.

~~Pursuant to the requirements of the Securities Exchange Act of 1934, the following persons on behalf of the Registrant, in the capacities, and on the dates indicated have signed this report below:~~

~~Signature~~	~~Title~~	~~Date~~

~~/s/ Robert S. Hekemian~~
~~Robert S. Hekemian~~	~~Chairman of the Board and~~ ~~Chief Executive Officer and~~ ~~Trustee (Principal Executive~~ ~~Officer)~~	~~January 14, 2008~~
~~/s/Donald W. Barney~~
~~Donald W. Barney~~	~~President, Treasurer,~~ ~~Chief Financial Officer and Trustee~~ ~~(Principal Financial /~~ ~~Accounting Officer)~~	~~January 14, 2008~~
~~/s/ Herbert C. Klein~~
~~Herbert C. Klein~~	~~Trustee~~	~~January 14, 2008~~

~~/s/ Ronald J. Artinian~~
~~Ronald J. Artinian~~	~~Trustee~~	~~January 14, 2008~~

~~/s/ Alan L. Aufzien~~
~~Alan L. Aufzien~~	~~Trustee~~	~~January 14, 2008~~

~~/s/ Robert S. Hekemian, Jr~~
~~Robert S. Hekemian, Jr~~	~~Trustee~~	~~January 14, 2008~~

~~/s/ David F. McBride~~
~~David F. McBride~~	~~Trustee~~	~~January 14, 2008~~

~~Table of Contents~~

FIRST REAL ESTATE ~~INVESTME~~NTINVESTMENT TRUST OF NEW JERSEY (“FREIT”)

~~EXHIB~~ITEXHIBIT INDEX

Exhibit No.

3		Amended and Restated Declaration of Trust of FREIT, as further amended on January 21, 2004, ~~and~~ May 15, ~~2007.~~2007, and March 4, 2008. (a)

4		Form of Specimen Share Certificate, Beneficial Interest in FREIT. (b)

10.1		Management Agreement dated April 10, 2002, by and between FREIT and Hekemian & Co., Inc. (c)

10.2		Indemnification Agreements by Damascus 100, LLC and Rotunda 100, LLC to FREIT. (d)

10.3		Notes to Hekemian employees relative to their investments in each of Grande Rotunda, LLC and Damascus Centre, LLC and the related documents (pledge and security agreements and amendments). (e)

10.4		Damascus Center Agency Agreement. (f)

10.5		Wayne PSC, L.L.C. Operating Agreement dated March 25, 2002 between FREIT and H-TPKE, LLC ~~( c)~~(g)

~~10.3~~10.6		Line of Credit Note in the principal amount of $14 million executed by FREIT as Borrower, and delivered to The Provident Bank, as Lender, in connection with the Credit Facility provided by The Provident Bank to FREIT. ~~(d)~~(h)

21		Subsidiaries of FREIT

22		~~Consent of J.H. Cohn LLP~~

23		Consent of Eisner LLP

2423		Power of Attorney (filed with signature pages).

31.1		Rule 13a-14(a) - Certification of Chief Executive Officer.

31.2		Rule 13a-14(a) - Certification of Chief Financial Officer

32.1		Section 1350 Certification of Chief Executive Officer

32.2		Section 1350 Certification of Chief Financial Officer.

	The following filings with the Securities and Exchange Commission are incorporated by reference:

Footnote

(a)	Exhibit ~~No.~~ 3.1 to ~~FREIT~~’~~s Form 10-Q filed~~FREIT’s 8-K fled on ~~June 11, 2007.~~
			March 10, 2008.
(b)	Exhibit 4 to FREIT’s Annual Report on Form 10-K for the fiscal year ended October 31, 1998.

(c)	Exhibit A to FREIT’s Form 8-K filed on April 29, 2002.
(d)	Exhibits 10.1 and 10.2, respectively, to FREIT’s 10-Q for the quarter ended April 30, 2008.
(e)		Exhibits 10.3 and 10.4, respectively, to FREIT’s 10-Q for the quarter ended April 30, 2008.
~~(d)~~(f)	Exhibit 10.1 to FREIT’s 10-Q for the quarter ended July 31, 2008.
(g)	Exhibit B to FREIT’s Form 8-K filed on April 29, 2002.
(h)	Exhibit 10 to FREIT’s Form 10-Q filed on September 13, 2002.

Residential Apartment Properties as of October 31, 2007:
									Depreciated Cost of
				Average Annual			Mortgage Balance		Buildings &
Property and Location	Year Acquired	No. of Units		Occupancy Rate			$(000)		Equipment($000)

Palisades Manor	1962		12		96.8	%	None (1)		$	39
Palisades Park, NJ

Grandview Apts.	1964		20		97.7	%	None (1)		$	136
Hasbrouck Heights, NJ

Heights Manor	1971		79		95.0	%	$	3,231	$	531
Spring Lake Heights, NJ

Hammel Gardens	1972		80		98.3	%	$	4,705	$	757
Maywood, NJ

Steuben Arms	1975		100		97.1	%	$	6,524	$	1,270
River Edge, NJ

Berdan Court	1965		176		96.8	%	$	12,885	$	1,446
Wayne, NJ

Pierre Towers (3)	2004		269		93.6	%	$	34,125	$	44,835
Hackensack, NJ

Westwood Hills (2)	1994		210		97.3	%	$	16,589	$	12,280
Westwood , NJ

Boulders (4)	2006		129		88.0	%	$	20,487	$	17,986
Rockaway, NJ


		Leaseable Space-							Depreciated Cost of
		Approximate		Average Annual			Mortgage Balance		Buildings &
Property and Location	Year Acquired	Sq. Ft.		Occupancy Rate			$(000)		Equipment ($000)
Franklin Crossing	1966 (2)		87,041		97.8	%	None (1)		$	8,850
Franklin Lakes, NJ

Westwood Plaza	1988		173,854		99.2	%	$	9,226	$	10,591
Westwood, NJ

Westridge Square (6)	1992		256,620		89.3	%	$	22,000	$	20,328
Frederick, MD

Pathmark Super Store	1997		63,962		100	%	$	5,929	$	8,718
Patchogue, NY

Glen Rock, NJ	1962		4,800		100	%	None (1)		$	137

Preakness Center (3)	2002		322,136		98.5	%	$	31,188	$	31,568
Wayne, NJ

Damascus Center (4)	2003		139,878		55.9	%	None		$	11,971
Damascus. MD

Rochelle Park, NJ	2007	1 Acre		N/A			None		$	2,542
		Landlease

Rockaway, NJ	1964/1963	1 Acre			100	%	None		$	169
		Landlease

The Rotunda (5)	2005		216,645		88.2	%	$	22,500	$	33,503
Baltimore, MD

	Bid		Asked
Fiscal Year Ended October 31, 2006
First Quarter	$	32.00	$	33.00
Second Quarter	$	33.37	$	35.00
Third Quarter	$	25.15	$	25.15
Fourth Quarter	$	23.50	$	23.60

	Year Ended
	October 31, 2006						October 31, 2005
	(in thousands)
	Commercial Combined		Rotunda		Same Properties		Commercial Combined		Rotunda		Same Properties
Revenues	$	21,094	$	3,535	$	17,559	$	17,842	$	969	$	16,873
Expenses		8,464		2,507		5,957		6,615		585		6,030
NOI	$	12,630	$	1,028	$	11,602	$	11,227	$	384	$	10,843


(In Millions)	October 31, 2007		October 31, 2006
Fair Value	$	188.7	$	184.4
Carrying Value	$	189.4	$	180.7


			(in thousands of dollars)								Dividends
Fiscal	Per		Total		Ordinary		Capital Gain		Taxable		as a % of
Year	Share		Dividends		Income		Income		Income		Taxable Income
2007	$	1.30	$	8,787	$	5,353	$	2,040	$	7,393		118.9	%
2006	$	1.25	$	8,313	$	5,250	$	-	$	5,250		158.3	%
2005	$	1.20	$	7,740	$	4,778	$	-	$	4,778		162.0	%

(a) Financial Statements:	Page

(i) ~~Reports~~Report of Independent Registered Public Accounting ~~Firms~~Firm of Eisner LLP ~~and J.H. Cohn LLP.~~	~~34/35~~39

(ii) Consolidated Balance Sheets as of October 31, ~~2007~~2008 and ~~2006~~ 2007	3640

(iii) Consolidated Statements of Income, Comprehensive Income, and Undistributed Earnings for the years ended October 31, 2008, 2007 ~~2006~~ and ~~2005~~ 2006	3741

(iv) Consolidated Statements of Cash Flows for the years ended October 31, 2008, 2007 ~~2006~~ and ~~2005~~ 2006	3842

(v) Notes to Consolidated Financial Statements	3943

(b) Exhibits:

See Index to Exhibits.	5558

(c) Financial Statement Schedule:

(i) XI - Real Estate and Accumulated Depreciation.	~~52/53~~56/57

		First Real Estate Investment Trust of New Jersey


Dated: January 14, ~~2008~~2009		By: /s/ Robert S. Hekemian

		Robert S. Hekemian, Chairman of the Board and Chief Executive Officer

		By: /s/ Donald W. Barney

		President, Treasurer and Chief Financial Officer

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
OCTOBER 31, 2007 AND 2006



	2007		2006
	(In Thousands of Dollars)
ASSETS

Real estate, at cost, net of accumulated depreciation	$	204,732	$	204,313
Construction in progress		7,331		2,995
Cash and cash equivalents		12,740		9,616
Tenants' security accounts		2,369		2,161
Sundry receivables		4,833		3,320
Secured loans receivable		3,326		3,109
Prepaid expenses and other assets		2,852		4,201
Acquired over market leases and in-place lease costs		1,104		1,395
Deferred charges, net		3,454		3,589
Interest rate swap contract		14		87
Totals	$	242,755	$	234,786


LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
Mortgages payable	$	189,389	$	180,679
Accounts payable and accrued expenses		5,193		6,097
Dividends payable		2,704		3,375
Tenants' security deposits		3,124		2,823
Acquired below market value leases and deferred revenue		3,911		3,945
Total liabilities		204,321		196,919

Minority interest		13,304		12,895

Commitments and contingencies

Shareholders' equity:
Shares of beneficial interest without par value:
8,000,000 shares authorized;
6,760,652 and 6,750,652 shares issued and outstanding		23,225		23,150
Undistributed earnings		1,891		1,735
Accumulated other comprehensive income		14		87
Total shareholders' equity		25,130		24,972
Totals	$	242,755	$	234,786

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
OCTOBER 31, 2008 AND 2007



		2008				2007
		(In Thousands of Dollars)
ASSETS

Real estate, at cost, net of accumulated depreciation		$	208,955			$	204,732
Construction in progress			8,058				7,331
Cash and cash equivalents			8,192				12,740
Tenants' security accounts			2,377				2,369
Sundry receivables			4,371				4,833
Secured loans receivable			3,326				3,326
Prepaid expenses and other assets			2,952				2,852
Acquired over market leases and in-place lease costs			865				1,104
Deferred charges, net			2,660				3,454
Interest rate swap contract			-				14
	Totals	$	241,756			$	242,755


LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
	Mortgages payable	$	192,352			$	189,389
	Accounts payable and accrued expenses		4,014				5,193
	Dividends payable		2,084				2,704
	Tenants' security deposits		3,061				3,124
	Acquired below market value leases and deferred revenue		3,485				3,911
	Total liabilities		204,996				204,321

Minority interest			13,199				13,304

Commitments and contingencies
					��
Shareholders' equity:
	Shares of beneficial interest without par value:
	8,000,000 shares authorized;
	6,993,152 and 6,760,652 shares issued and outstanding		24,969				23,225
	Treasury stock, at cost: 46,720 shares		(1,075	)			-
	Undistributed earnings (deficit)		(333	)			1,891
	Accumulated other comprehensive income		-				14
	Total shareholders' equity		23,561				25,130
	Totals	$	241,756			$	242,755


See Notes to Consolidated Financial Statements.

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED OCTOBER 31, 2007, 2006 AND 2005


	2007			2006			2005
	(In Thousands of Dollars)
Operating activities:
Net income	$	8,943		$	5,158		$	4,494
Adjustments to reconcile net income to net cash provided by
operating activities (including discontinued operations):
Depreciation		5,319			4,739			4,265
Amortization		763			757			413
Net amortization of acquired leases		(301	)		(490	)		-
Deferred revenue		420			66			27
Minority interest		776			407			426
Gain on sale of discontinued operations		(3,680	)		-			-
Changes in operating assets and liabilities:
Tenants' security accounts		(208	)		(253	)		(131	)
Sundry receivables, prepaid expenses and other assets		(795	)		1,137			(3,293	)
Accounts payable, accrued expenses and other liabilities		(394	)		234			3,220
Tenants' security deposits		301			336			277
Net cash provided by operating activities		11,144			12,091			9,698
Investing activities:
Capital improvements - existing properties		(2,038	)		(2,351	)		(2,047	)
Proceeds from sale of discontinued operations		3,796			-
Construction and pre development costs		(6,043	)		(14,463	)		(4,157	)
Additions to leasing costs		-			(298	)		-
Acquisition of real estate		(2,545	)		-			(8,390	)	(a)
Sale of minority interest in subsidiary		-			3,224
Secured loans to minority interest		-			(1,451	)		(1,658	)
Net cash used in investing activities		(6,830	)		(15,339	)		(16,252	)
Financing activities:
Repayment of mortgages		(19,621	)		(1,989	)		(3,945	)
Proceeds from mortgages and construction loans		28,331			15,794			75
Proceeds from exercise of stock options		75			2,021			435
Dividends paid		(9,458	)		(7,854	)		(8,036	)
Distribution to minority interest		(998	)		(780	)		(728	)
Contributions by minority interest		481			-			5,582
Net cash (used in) provided by financing activities		(1,190	)		7,192			(6,617	)
Net increase (decrease) in cash and cash equivalents		3,124			3,944			(13,171	)
Cash and cash equivalents, beginning of year		9,616			5,672			18,843
Cash and cash equivalents, end of year	$	12,740		$	9,616		$	5,672

Supplemental disclosure of cash flow data:
Interest paid, including capitalized construction period interest
of $234 and $581 in fiscal 2007 and 2006, respectively.	$	11,669		$	11,462		$	9,844
Income taxes paid	$	20		$	19		$	36
Supplemental schedule of non cash financing activities:
Accrued capital expenditures, construction costs and pre-development costs	$	1,910		$	2,445		$	-
Dividends declared but not paid	$	2,704		$	3,375		$	2,916

	Year Ended October 31,
	2005
(In thousands of dollars, except per share amounts)
Revenues	$	35,999
Net expenses		(31,589	)
Minority Interest		(274	)
Income before discontinued operations		4,136
Discontinued Operations		129
Net Income	$	4,265
Basic Earnings Per Share:
Continuing operations	$	0.64
Discontinued operations		0.02
Net Income	$	0.66
Diluted earnings per share:
Continuing operations	$	0.61
Discontinued operations		0.02
Net Income	$	0.63

	2005
	(in thousands)

Net income previously reported	$	4,456
Deduction in expense representing
minority share of earnings of subsidiary		38
Restated net income	$	4,494

Undistributed earnings, beginning of year
as previously reported	$	10,633
Adjustments to prior fiscal year's ending
undistributed earnings		(2,497	)

Restated net income		4,494

Dividends		(7,740	)
Restated undistributed earnings end of year	$	4,890