First Real Estate Investment Trust of New Jersey (FREVS) 10-Q 2014 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the Quarterly Period Ended April 30, 2014

or

o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from __________________ to ____________________

Commission File No.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)

(Former name, former address and former fiscal year, if changed since last report)

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. YesxNo¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yesx No¨

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

Large Accelerated Filer ¨ Accelerated Filer x Non-Accelerated Filer ¨ Smaller Reporting Company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes¨  Nox

As of June 9, 2014, the number of shares of beneficial interest outstanding was 6,921,743

Page 2

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY

INDEX

Part I:  Financial Information
				Page
	Item 1:	Unaudited Condensed Consolidated Financial Statements
		a.)	Condensed Consolidated Balance Sheets as at April 30, 2014 and October 31, 2013;	3
		b.)	Condensed Consolidated Statements of Income for the Six and Three Months Ended April 30, 2014 and 2013;	4
		c.)	Condensed Consolidated Statements of Comprehensive Income for the Six and Three Months Ended April 30, 2014 and 2013;	5
		d.)	Condensed Consolidated Statement of Equity for the Six Months Ended April 30, 2014;	6
		e.)	Condensed Consolidated Statements of Cash Flows for the Six Months Ended April 30, 2014 and 2013;	7
		f.)	Notes to Condensed Consolidated Financial Statements.	8
	Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations		14
	Item 3:	Quantitative and Qualitative Disclosures About Market Risk		25
	Item 4:	Controls and Procedures		25
Part II: Other Information
	Item 1:	Legal Proceedings		25
	Item 1A:	Risk Factors		25
	Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds		25
	Item 6:	Exhibits		26
	Signatures			27

Index Page 3

Part I: Financial Information

Item 1: Unaudited Condensed Consolidated Financial Statements

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

 CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

	April 30,			October 31,
	2014			2013
	(In Thousands of Dollars)
ASSETS
Real estate, at cost, net of accumulated depreciation	$	203,167		$	205,451
Construction in progress		22,881			12,092
Cash and cash equivalents		19,645			7,801
Tenants' security accounts		1,430			1,435
Receivables arising from straight-lining of rents		4,172			4,259
Accounts receivable, net of allowance for doubtful accounts		2,433			2,602
Secured loans receivable		5,451			3,323
Prepaid expenses and other assets		3,453			3,366
Escrow deposit - 1031 exchange		9,761			—
Acquired over market leases and in-place lease costs		12			27
Deferred charges, net		5,804			2,915
Interest rate swap contract		969			980
Total Assets	$	279,178		$	244,251
LIABILITIES AND EQUITY
Liabilities:
Mortgages payable	$	225,013		$	199,423
Deferred trustee compensation plan		8,404			7,813
Accounts payable and accrued expenses		9,120			5,656
Dividends payable		2,077			4,582
Tenants' security deposits		2,139			2,118
Deferred revenue		729			854
Total Liabilities		247,482			220,446
Commitments and contingencies
Equity:
Common equity:
Shares of beneficial interest without par value:
8,000,000 shares authorized; 6,993,152 shares issued		24,969			24,969
Treasury stock, at cost: 71,409 shares @ April 30, 2014
51,009 @ October 31, 2013		(1,492	)		(1,135	)
Dividends in excess of net income		(3,345	)		(9,651	)
Accumulated other comprehensive income		678			686
Total Common Equity		20,810			14,869
Noncontrolling interests in subsidiaries		10,886			8,936
Total Equity		31,696			23,805
Total Liabilities and Equity	$	279,178		$	244,251

See Notes to Condensed Consolidated Financial Statements.

Index Page 4

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME 

SIX AND THREE MONTHS ENDED APRIL 30, 2014 AND 2013

(Unaudited)

	Six Months Ended April 30,						Three Months Ended April 30,
	2014			2013			2014			2013
	(In Thousands of Dollars, Except Per Share Amounts)						(In Thousands of Dollars, Except Per Share Amounts)
Revenue:
Rental income	$	18,093		$	17,730		$	9,101		$	8,840
Reimbursements		2,746			2,298			1,463			905
Sundry income		365			267			68			161
		21,204			20,295			10,632			9,906
Expenses:
Operating expenses		5,732			5,130			3,066			2,553
Management fees		957			950			489			457
Real estate taxes		3,728			3,737			1,864			1,867
Depreciation		3,040			3,022			1,520			1,512
		13,457			12,839			6,939			6,389
Operating income		7,747			7,456			3,693			3,517
Investment income		83			100			41			50
Interest expense including amortization
of deferred financing costs		(5,821	)		(6,083	)		(2,844	)		(3,064	)
Income from continuing operations		2,009			1,473			890			503
Income from discontinued operations		7			762			—			32
Gain on sale of discontinued operation		8,734			1,377			41			1,377
Net income		10,750			3,612			931			1,912
Net income attributable to
noncontrolling interest in subsidiaries		(291	)		(272	)		(98	)		(43	)
Net income attributable to
common equity	$	10,459		$	3,340		$	833		$	1,869
Earnings per share - basic:
Continuing operations	$	0.25		$	0.17		$	0.11		$	0.07
Discontinued operations		1.26			0.31			0.01			0.20
Net income attributable to common equity	$	1.51		$	0.48		$	0.12		$	0.27
Weighted average shares outstanding-basic		6,927			6,942			6,922			6,942
Amounts attributable to common equity:
Income from continuing operations	$	1,718		$	1,201		$	792		$	460
Income from discontinued operations		8,741			2,139			41			1,409
Net income attributable to common equity	$	10,459		$	3,340		$	833		$	1,869

See Notes to Condensed Consolidated Financial Statements.

Index Page 5

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

SIX AND THREE MONTHS ENDED APRIL 30, 2014 AND 2013

(Unaudited)

	Six Months Ended April 30,						Three Months Ended April 30,
	2014			2013			2014			2013
	(In Thousands of Dollars)						(In Thousands of Dollars)
Net income	$	10,750		$	3,612		$	931		$	1,912
Other comprehensive income (loss):
Unrealized gain (loss) on interest rate swap contract
before reclassifications		(164	)		(227	)		(155	)		(473	)
Amount reclassified from accumulated other
comprehensive income to interest expense		153			105			74			74
Net unrealized gain (loss) on interest rate swap contract		(11	)		(122	)		(81	)		(399	)
Comprehensive income		10,739			3,490			850			1,513
Net income attributable to noncontrolling interests		(291	)		(272	)		(98	)		(43	)
Other comprehensive income (loss):
Unrealized loss on interest rate swap contract
attributable to noncontrolling interests		3			37			24			120
Comprehensive (income) loss attributable to noncontrolling interests		(288	)		(235	)		(74	)		77
Comprehensive income attributable to common equity	$	10,451		$	3,255		$	776		$	1,590

See Notes to Condensed Consolidated Financial Statements.

Index Page 6

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF EQUITY

SIX MONTHS ENDED APRIL 30, 2014

(Unaudited)

	Common Equity
	Shares of Beneficial Interest		Treasury Shares at Cost			Dividends in Excess of Net Income			Accumulated Other Comprehensive Income			Total Common Equity			Noncontrolling Interests			Total Equity
	(In Thousands of Dollars)
Balance at October 31, 2013	$	24,969	$	(1,135	)	$	(9,651	)	$	686		$	14,869		$	8,936		$	23,805
Treasury shares				(357	)								(357	)					(357	)
Distributions to noncontrolling interests													—			(466	)		(466	)
Net income							10,459						10,459			291			10,750
Dividends declared ($0.60 per share)							(4,153	)					(4,153	)					(4,153	)
Unrealized loss on interest rate swap										(8	)		(8	)		(3	)		(11	)
Additional investment by noncontrolling interest in Grande Rotunda, LLC													—			2,128			2,128
Balance at April 30, 2014	$	24,969	$	(1,492	)	$	(3,345	)	$	678		$	20,810		$	10,886		$	31,696

See Notes to Condensed Consolidated Financial Statements.

Index Page 7

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED APRIL 30, 2014 AND 2013

(Unaudited)

	Six Months Ended
	April 30,
	2014			2013
	(In Thousands of Dollars)
Operating activities:
Net income	$	10,750		$	3,612
Adjustments to reconcile net income to net cash provided by
operating activities (including discontinued operations):
Depreciation		3,040			3,030
Amortization		316			316
Net amortization of acquired leases		11			12
Gain on sale of discontinued operation		(8,734	)		(1,377	)
Income tax adjustment on gain on sale of discontinued		—			(720	)
operation
Changes in operating assets and liabilities:
Tenants' security accounts		5			88
Accounts and straight-line rents receivable,
prepaid expenses and other assets		(686	)		973
Accounts payable, accrued expenses and deferred
trustee compensation		627			(690	)
Tenants' security deposits		21			(102	)
Deferred revenue		(125	)		(113	)
Net cash provided by operating activities		5,225			5,029
Investing activities:
Capital improvements - existing properties		(2,305	)		(620	)
Construction and pre-development costs		(6,602	)		(2,504	)
Secured loans receivable to noncontrolling interest		(2,128	)		—
Net cash used in investing activities		(11,035	)		(3,124	)
Financing activities:
Repayment of mortgages and construction loan		(13,110	)		(24,837	)
Proceeds from mortgage loan refinancings		19,700			42,750
Proceeds from construction loan		19,000			—
Deferred financing costs		(2,583	)		(947	)
Dividends paid		(6,658	)		(3,472	)
Repurchase of Company stock-Treasury shares		(357	)		—
Additional investment by noncontrolling interest		2,128			—
Distributions to noncontrolling interests		(466	)		(403	)
Net cash provided by financing activities		17,654			13,091
Net increase in cash and cash equivalents		11,844			14,996
Cash and cash equivalents, beginning of period		7,801			10,610
Cash and cash equivalents, end of period	$	19,645		$	25,606
Supplemental disclosure of cash flow data:
Interest paid, net of amounts capitalized	$	5,319		$	5,588
Income taxes paid	$	—		$	1,245
Supplemental schedule of non cash activities:
Investing activities:
Proceeds from sale of discontinued operation, held in
escrow pending 1031 exchange	$	9,770		$	1,461
Accrued capital expenditures, construction costs, pre-development costs and interest	$	6,336		$	1,496
Financing activities:
Dividends declared but not paid	$	2,077		$	2,083

See Notes to Condensed Consolidated Financial Statements.

Index Page 8

FIRST REAL ESTATE INVESTMENT TRUST OF NEW JERSEY AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 - Basis of presentation:

The accompanying interim condensed consolidated financial statements have been prepared, in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial statements and pursuant to the rules of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and footnotes required by GAAP for complete financial statements have been omitted. It is the opinion of management that all adjustments considered necessary for a fair presentation have been included, and that all such adjustments are of a normal recurring nature.

The consolidated results of operations for the six and three-month periods ended April 30, 2014 are not necessarily indicative of the results to be expected for the full year or any other period. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Annual Report on Form 10-K for the year ended October 31, 2013 of First Real Estate Investment Trust of New Jersey (“FREIT”).

Reclassifications: Certain revenue and expense accounts in the prior periods’ condensed consolidated financial statements and footnotes have been reclassified to conform to the current presentation. (See Note 5.)

Note 2 –Recently issued accounting standards:

In December 2011, the FASB issued ASU 2011-12,Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. This update stated that the specific requirement in ASU 2011-05 to present items that are reclassified from other comprehensive income to net income alongside their respective components of net income and other comprehensive income will be deferred. In February 2013, the FASB issued ASU 2013-02,Reporting of Amounts Reclassified out of Accumulated Other Comprehensive Income. This update requires companies to present the effects on the line items of net income of significant reclassifications out of accumulated other comprehensive income if the amount being reclassified is required under U.S. generally accepted accounting principles to be reclassified in its entirety to net income in the same reporting period. ASU 2013-02 is effective prospectively for the Company for fiscal years, and interim periods within those years, beginning after December 15, 2012 with early adoption permitted. The Company has adopted this guidance effective with its 1st quarter ended January 31, 2014.

In April 2014, the FASB issued ASU 2014-08 which amends the definition of a discontinued operation. The new guidance requires discontinued operation treatment for disposals of a component or group of components that represent a strategic shift that has, or will have, a major impact on an entity’s operations or financial results. The ASU is effective prospectively for all disposals that occur in annual periods (and interim periods therein) beginning on or after December 15, 2014, with early adoption permitted.

Note 3 - Earnings per share:

Basic earnings per share is calculated by dividing net income attributable to common equity (numerator) by the weighted average number of shares outstanding during each period (denominator). 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. Since FREIT does not have any outstanding dilutive securities, only basic earnings per share is presented.

Note 4 - Interest rate swap contract: 

On December 26, 2012, Damascus Centre, LLC refinanced its $15 million construction loan with a variable rate $25 million mortgage loan of which $20 million has been drawn as of April 30, 2014. The new loan will mature on January 3, 2023. In connection therewith, on December 26, 2012, FREIT entered into an interest rate swap contract to reduce the impact of interest rate fluctuations on the LIBOR based variable rate mortgage. At April 30, 2014, the derivative financial instrument has a notional amount of approximately $19,543,000 and a current maturity date of January 2023. The contract effectively converts the LIBOR based variable rate to a fixed rate of 3.81%. In accordance with ASC 815, “Accounting for Derivative Instruments and Hedging Activities”, FREIT is accounting for this interest rate swap as a cash flow hedge and marks to market its fixed pay interest rate swap, taking into account present interest rates compared to the contracted fixed rate over the life of the contract. As of April 30, 2014, FREIT has recorded an asset of $969,000 representing the fair value of the swap, along with a corresponding increase to accumulated other comprehensive income of $678,000 and an increase to non-controlling interest of $291,000. The fair value is based on observable inputs (level 2 in the fair value hierarchy).

Index Page 9

Note 5 – Discontinued operations:

On December 20, 2013, FREIT’s South Brunswick property, which consisted of vacant land, was sold for $11 million resulting in a capital gain of approximately $8.7 million net of sales fees and commissions. The net proceeds from this sale were approximately $9.8 million, which has been recorded as Escrow Deposit-1031 Exchange on the condensed consolidated balance sheet at April 30, 2014 . FREIT has structured this sale in a manner that qualifies it as a like-kind exchange of real estate pursuant to Section 1031 of the Internal Revenue Code. Such a transaction, if completed, will result in a deferral for income tax purposes of the $8.7 million capital gain, which is included in discontinued operations for the six month period ended April 30, 2014. A replacement property related to this like-kind exchange has been identified, and a contract for the purchase of this replacement property was entered into on May 7, 2014. The Company has until June 18, 2014 to complete the acquisition. (See Note 13 for further details.)

On August 29, 2012, FREIT sold its Heights Manor Apartments in Spring Lake Heights, NJ. In connection with the Heights Manor sale, FREIT recognized a capital gain of approximately $9.5 million of which it distributed approximately $5 million to its shareholders during the fiscal year ended October 31, 2012. As FREIT did not intend to distribute to its shareholders the remaining $4.5 million of capital gain, FREIT provided approximately $1.5 million federal and $400,000 state income taxes on such undistributed gain, which was charged to discontinued operations during the fiscal year ended October 31, 2012. In the quarter ended January 31, 2013, FREIT elected, under Section 858 of the Internal Revenue Code, to treat the $1.4 million dividend paid during such period as a distribution of the prior year’s capital gain and, accordingly, reversed $720,000 of the income tax liability, which has been credited to income from discontinued operations for the six-month period ended April 30, 2013.

On April 26, 2013, FREIT sold its Palisades Manor Apartments in Palisades Park, New Jersey for $1.6 million and recognized a capital gain of approximately $1.4 million from the sale. On August 13, 2013, FREIT sold its Grandview Apartments in Hasbrouck Heights, New Jersey for $2.5 million and recognized a capital gain of approximately $2.2 million from the sale of this property.

The gain from the sale of the South Brunswick property as described above, as well as the related results of operations for the other three properties described above, have been classified as discontinued operations in the accompanying statements of income for all periods presented. Revenue attributable to discontinued operations for the six and three-month periods ended April 30, 2014 was $0 for both periods, and $229,000 and $116,000 for the six and three-month periods ended April 30, 2013, respectively.

Note 6 – Mortgage refinancings:

On December 26, 2012, Damascus Centre, LLC refinanced its $15 million construction loan with long-term financing provided by People’s United Bank. The amount of the new loan is $25 million, of which $20 million has been drawn as of April 30, 2014. The balance, up to an additional $5 million, will be available as a one-time draw over the 36 month period ending December 26, 2015, and the amount available will depend on future leasing at the shopping center. The new loan bears a floating interest rate equal to 210 basis points over the BBA LIBOR and the loan will mature on January 3, 2023. In order to minimize interest rate volatility during the term of the loan, Damascus Centre, LLC entered into an interest rate swap agreement that in effect, converted the floating interest rate to a fixed interest rate of 3.81% over the term of the loan.

On January 14, 2013, FREIT refinanced its Westwood Plaza mortgage loan in the amount of $8.0 million, with a new mortgage loan in the amount of $22,750,000. The new loan is at a fixed interest rate of 4.75%, and matures in January 2023. Excess funds from this refinancing will be used to fund tenant fit-up costs at our retail shopping centers, as well as other operational and financing cash flow needs.

Index Page 10

On May 28, 2013, the balance of the Grande Rotunda LLC acquisition loan amounting to $19 million was purchased from the bank by FREIT. The due date of the loan was May 1, 2013. While the bank agreed to an additional extension of ninety-days (90) from May 1, 2013, FREIT elected to purchase the Rotunda loan from the bank and have all the bank’s rights assigned to FREIT. It was FREIT’s intention to sell this loan to the lender providing the construction financing for the expansion of the Rotunda project. On December 9, 2013, FREIT’s 60% owned affiliate, Grande Rotunda, LLC, closed with Wells Fargo Bank on a construction loan of up to $120 million to be used to reconfigure and expand its Rotunda property in Baltimore, MD. The construction loan is for a term of four (4) years, with one 12-month extension, at a rate of 225 basis points over the monthly LIBOR. As of April 30, 2014, $19 million of this loan was drawn down, and the funds used to pay off the loan to FREIT.

On November 19, 2013, FREIT refinanced the mortgages on its Hammel Gardens and Steuben Arms properties that were scheduled to mature on December 1, 2013. The mortgages, aggregating $9.4 million, were refinanced for $19.7 million. The new mortgage amounts reflect, in part, the appreciated value of those assets. This refinancing resulted in: (i) a reduction of annual interest costs from 6.4% to 4.54%, and (ii) net refinancing proceeds of approximately $10 million that are available for capital expenditures and general corporate purposes.

Note 7 – Capitalized interest

Interest costs associated with amounts expended at the Grande Rotunda development are capitalized and included in the cost of the project using the weighted average rate of FREIT’s outstanding borrowings. Interest capitalized during the six and three-month periods ended April 30, 2014, amounted to $220,000 and $175,000, respectively.

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

Hekemian & Co., Inc. (“Hekemian”) currently manages all the properties owned by FREIT and its affiliates, except for The Rotunda, a mixed-use office and retail facility located in Baltimore, Maryland, 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 $906,000 and $903,000 for the six-month periods ended April 30, 2014 and 2013, respectively, and $463,000 and $435,000 for the three-month periods ended April 30, 2014 and 2013, respectively. In addition, the management agreement provides for the payment to Hekemian of leasing commissions, as well as the reimbursement of operating expenses incurred on behalf of FREIT. Such items amounted to approximately $534,000 and $197,000 for the six-months ended April 30, 2014 and 2013, respectively, and $465,000 and $69,000 for the three-months ended April 30, 2014 and 2013, respectively. Fees for the current six and three-month periods include $395,850 in leasing commissions paid to Hekemian relative to the Safeway lease in the Damascus shopping center. The management agreement expires on October 31, 2015, and is automatically renewed for periods of two years unless either party gives notice of non-renewal.

FREIT also uses the resources of the Hekemian insurance department to secure various insurance coverages for its properties and subsidiaries. Hekemian is paid a commission for these services. Such commissions amounted to approximately $34,000 and $35,000 for the six-months ended April 30, 2014 and 2013, respectively, and $4,000 and $5,000 for the three-month periods ended April 30, 2014 and 2013, respectively.

From time to time, FREIT engages Hekemian to provide certain additional services, such as consulting services related to development, property sales and financing activities of FREIT. Separate fee arrangements are negotiated between Hekemian and FREIT with respect to such additional services. In connection with the development activities at the Rotunda, which is owned and operated by Grande Rotunda, LLC, a definitive agreement for the development services to be provided by Hekemian Development Resources LLC (“Resources”), a wholly owned subsidiary of Hekemian, has been approved and executed. Such fees incurred to Hekemian and Resources during the six-months ended April 30, 2014 and 2013 were $429,000 and $1,711,000, respectively, and $0 and $972,000 for the three-month periods ended April 30, 2014 and 2013, respectively. Fees paid in the current six-month period include $330,000 in commissions paid to Hekemian relative to the sale of the South Brunswick property. Included in the $1.7 million in fees incurred for the prior year’s six-month period are development fees totaling $1.4 million incurred and payable to Resources, relating to the Rotunda development project, and $239,000 in fees related to services performed relative to the Westwood Plaza and Damascus shopping center mortgage loan refinancings.

Index Page 11

With regard to the funding of the Rotunda redevelopment project, Wells Fargo Bank, the construction lender, required that Grande Rotunda, LLC (“Grande”) contribute not less than $14,460,000 towards the construction before any construction loan proceeds can be disbursed. To secure these funds Grande has made a capital call on its members – FREIT and Rotunda 100, LLC (“Rotunda 100”). FREIT’s share (60%) amounts to approximately $8.7 million, and the Rotunda 100 members’ share (40%) amounts to approximately $5.8 million. FREIT, pursuant to previous agreements, has made secured loans to the Rotunda 100 members of approximately $2.1 million towards their share of the $5.8 million capital call. These loans bear an interest rate of 225 basis points over the 90 day LIBOR, and have a maturity date of June 19, 2015. These loans are included in the line item Secured Loans Receivable on FREIT’s condensed consolidated balance sheet at April 30, 2014.

As of April 30, 2014, FREIT has made its required capital call contribution of $8.7 million towards the Rotunda construction financing, and Rotunda 100 has made approximately $2.1 million of its required capital call contribution. The balance of Rotunda 100’s capital call of approximately $3.7 million is due on or before July 7, 2014. To cover this balance until paid by Rotunda 100, FREIT advanced $3.7 million to Grande as a short-term intercompany loan, which will be repaid to FREIT once Rotunda 100 makes its required capital call. Both FREIT and the Rotunda 100 members are treating their required capital call contributions as additional investments in Grande. Rotunda 100 is principally owned by employees of Hekemian, including certain members of the immediate family of Robert S. Hekemian and Robert S. Hekemian, Jr.

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. Robert S. Hekemian, Jr, a Trustee of FREIT, is the President of Hekemian. Trustee fee expense (including interest) incurred by FREIT for the six-months ended April 30, 2014 and 2013 was approximately $313,000 and $286,000, respectively, for Mr. Robert S. Hekemian, and $23,000 and $21,000, respectively, for Mr. Robert S. Hekemian, Jr.

Note 9 – Income taxes:

FREIT distributed as dividends to its shareholders 100% of its ordinary taxable income for the fiscal year ended October 31, 2013 and intends to distribute as dividends 100% of its ordinary taxable income for the fiscal year ending October 31, 2014. Accordingly, no provision for federal or state income taxes related to such ordinary taxable income was recorded on the Company’s financial statements. As described in Note 5, FREIT intends to complete a like-kind exchange with respect to the sale of the South Brunswick, NJ property, which was sold on December 20, 2013 at a gain of approximately $8.7 million. Accordingly, no provision for federal or state income taxes related to such gain was recorded in the Company’s financial statements. In Fiscal 2012, FREIT distributed $5 million of the $9.5 million capital gain realized from the sale of its Heights Manor Apartments (see Note 5). However, since FREIT did not intend to distribute to its shareholders the remaining $4.5 million of capital gain realized on the Heights Manor sale, FREIT provided approximately $1.5 million federal and $400,000 state income taxes on such undistributed gain, which was charged to discontinued operations in Fiscal 2012. In the quarter ended January 31, 2013, FREIT decided to elect, under Section 858 of the Internal Revenue Code, to treat the $1.4 million dividend paid during such period as a distribution of the prior year’s capital gain and, accordingly, reversed $720,000 of the income tax liability, which has been credited to income from discontinued operations for the six-month period ended April 30, 2013.

As of April 30, 2014, the Company had no material uncertain income tax positions. The tax years subsequent to and including the fiscal year ended October 31, 2010 remain open to examination by the major taxing jurisdictions to which the Company is subject.

Note 10 – Fair value of long-term debt:

The following table shows the estimated fair value and carrying value of FREIT’s long-term debt at April 30, 2014 and October 31, 2013:

	April 30,		October 31,
($ In Millions)	2014		2013
Fair Value	$	226.4	$	201.9
Carrying Value	$	225.0	$	199.4

Fair values are estimated based on market interest rates at April 30, 2014 and October 31, 2013 and on discounted cash flow analysis. Changes in assumptions or estimation methods may significantly affect these fair value estimates. The fair value, which is based on observable inputs, has been characterized as level 2 in the fair value hierarchy as provided by authoritative guidance.

Index Page 12

Note 11 - Segment information:

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 segment contains ten (10) separate properties and the residential segment contains six (6) properties. The accounting policies of the segments are the same as those described in Note 1 in FREIT’s Annual Report on Form 10-K for the fiscal year ended October 31, 2013.

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

FREIT assesses and measures segment operating results based on net operating income ("NOI"). NOI, a standard used by real estate professionals, 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, financing costs and other items. NOI is not a measure of operating results or cash flows from operating activities as measured by GAAP, 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 condensed consolidated net income-common equity for the six and three-month periods ended April 30, 2014 and 2013. Asset information is not reported since FREIT does not use this measure to assess performance.

	Six Months Ended						Three Months Ended
	April 30,						April 30,
	2014			2013			2014			2013
	(In Thousands)						(In Thousands)
Real estate rental revenue:
Commercial	$	11,512		$	11,220		$	5,804		$	5,355
Residential		9,790			9,199			4,874			4,611
Total real estate revenue		21,302			20,419			10,678			9,966
Real estate operating expenses:
Commercial		4,966			4,487			2,643			2,258
Residential		4,648			4,461			2,375			2,173
Total real estate operating expenses		9,614			8,948			5,018			4,431
Net operating income:
Commercial		6,546			6,733			3,161			3,097
Residential		5,142			4,738			2,499			2,438
Total net operating income	$	11,688		$	11,471		$	5,660		$	5,535
Recurring capital improvements-residential	$	(141	)	$	(201	)	$	(37	)	$	(144	)
Reconciliation to consolidated net income:
Segment NOI	$	11,688		$	11,471		$	5,660		$	5,535
Deferred rents - straight lining		(87	)		(112	)		(41	)		(54	)
Amortization of acquired leases		(11	)		(12	)		(5	)		(6	)
Investment income		83			100			41			50
General and administrative expenses		(803	)		(869	)		(401	)		(446	)
Depreciation		(3,040	)		(3,022	)		(1,520	)		(1,512	)
Financing costs		(5,821	)		(6,083	)		(2,844	)		(3,064	)
Income from continuing operations		2,009			1,473			890			503
Income from discontinued operations		7			762			—			32
Gain on sale of discontinued operation		8,734			1,377			41			1,377
Net income		10,750			3,612			931			1,912
Net income attributable to noncontrolling
interests		(291	)		(272	)		(98	)		(43	)
Net income attributable to common equity	$	10,459		$	3,340		$	833		$	1,869

Note 12 – Share repurchases:

On December 4, 2013, FREIT’s Board of Trustees authorized the repurchase of up to 24,400 FREIT shares. On December 17, 2013, FREIT repurchased 20,400 shares in a privately-negotiated transaction with an unaffiliated party for an aggregate purchase price of $357,000, or $17.50 per share.

Index Page 13

Note 13 – Subsequent event:

On May 7, 2014, FREIT entered into a contract to acquire The Regency Club, a residential apartment complex located in Middletown, New York, from The Regency at Wallkill, LLC, a party unaffiliated with FREIT. The apartment complex consists of 132 units in 11 buildings and a clubhouse.

On December 20, 2013, FREIT sold its South Brunswick land for approximately $11 million. The sale was structured as a like-kind exchange of real estate pursuant to Section 1031 of the Internal Revenue Code. A like-kind exchange for replacement real estate, if completed, will result in a deferral for income tax purposes of the $8.7 million capital gain, realized from the sale of the South Brunswick land. The net proceeds from this sale were approximately $9.8 million. The Regency Club has been identified as the replacement property in this like-kind exchange.

The contract price for this acquisition is $22 million, exclusive of transaction costs. The purchase price will be paid with the $9.8 million in net proceeds from the sale of the South Brunswick land and cash balances maintained by FREIT.

Under the terms of the acquisition agreement, FREIT is required to pay a $500,000 deposit into an escrow account; $250,000 payable upon execution of the acquisition agreement, which was May 7, 2014, and $250,000 on the expiration of the due diligence period which is June 16, 2014. FREIT is currently in the process of completing its due diligence review. If FREIT’s due diligence is satisfactory to it, a closing of the acquisition is expected to take place 30 days after satisfaction or waiver of all contingencies set forth in the agreement, but in no event later than June 18, 2014.

Index Page 14

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Statement Identifying Important Factors That Could Cause First Real Estate Investment Trust of
New Jersey’s (“FREIT”) 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 unaudited condensed consolidated financial statements of FREIT (including related notes thereto) appearing elsewhere in this Form 10-Q, and the consolidated financial statements included in FREIT’s most recently filed 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, or unfavorable terms of financing that may be available, unforeseen construction delays and the failure to complete construction within budget.

OVERVIEW

FREIT is an equity real estate investment trust ("REIT") that is self-administered and externally managed. FREIT owns a portfolio of residential apartment and commercial properties. Our revenues consist primarily of fixed rental income from our residential and commercial properties and additional rent in the form of expense reimbursements derived from our income producing commercial properties. Our properties are primarily located in northern New Jersey and Maryland. We acquire existing properties for investment. We also acquire properties, that we feel have redevelopment potential, and we 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.

The economic and financial environment: The recovery in the U.S. has finally gained traction: (a) the housing market has improved; (b) inflation is expected to remain in check; (c) consumer spending is increasing modestly; (d) private sector employment is growing steadily; and (e) credit availability has improved. These factors should continue to aid economic growth in the United States.

Residential Properties: We have aggressively increased rental rates. As a result, our rental rates continue to show year-over-year increases. We expect increases in rental rates to taper; however, the increased rental rates that are in place should positively impact future revenues.

Commercial Properties: The retail outlook has shown improvement because of increases in consumer spending over the past year and this trend is expected to continue over the next couple of years.

Development Projects and Capital Expenditures: We continue to make only those capital expenditures that are absolutely necessary. On July 24, 2012, the FREIT Board of Trustees approved revisions to the scope of the Rotunda redevelopment project, thereby reducing the complexity and projected cost of the project. In order to avoid beginning construction during the winter months, Rotunda began construction on the parking lot areas in September 2013, and is currently moving forward with the next phase of the construction project.

Index Page 15

Debt Financing Availability: Financing for development projects has become more available. As a result, on December 9, 2013, Grande Rotunda, LLC closed with Wells Fargo Bank on a construction loan of up to $120 million to be used for the purpose of funding the major redevelopment and expansion project planned for the Rotunda.

Operating Cash Flow and Dividend Distributions: We expect that cash provided by net operating income will be adequate to cover mandatory debt service payments (excluding balloon payments), necessary capital improvements and dividends necessary to retain qualification as a REIT (90% of taxable income). Until the economic climate indicates that a change is appropriate, it is FREIT’s intention to maintain its quarterly dividend at a level not less than that required to maintain its REIT status for Federal income tax purposes.

SIGNIFICANT ACCOUNTING POLICIES AND ESTIMATES

Pursuant to the 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 included in our Annual Report on Form 10-K for the fiscal year ended October 31, 2013, have been applied consistently as at April 30, 2014, and for the six and three-months ended April 30, 2014 and 2013. 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.

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.

Reclassifications: Certain accounts in the prior periods’ condensed consolidated financial statements and footnotes have been reclassified to conform to the current presentation. (See Note 5 to the condensed consolidated financial statements.)

Recently issued accounting standards: See Note 2 to the Condensed Consolidated Financial Statements.

Index Page 16

RESULTS OF OPERATIONS

Real estate revenue for the six months ended April 30, 2014 (“Current Six Months”) increased 4.5% to $21,204,000, compared to $20,295,000 for the six months ended April 30, 2013 (“Prior Six Months”). For the three months ended April 30, 2014 (“Current Quarter”), real estate revenue increased 7.3% to $10,632,000, compared to $9,906,000 for the three months ended April 30, 2013 (“Prior Year’s Quarter”). Income from continuing operations for the Current Six Months and Current Quarter was $2,009,000 and $890,000, respectively, compared to $1,473,000 and $503,000, for the prior year’s comparable periods, respectively.

Net income attributable to common equity (“net income-common equity”) for the Current Six Months was $10,459,000 ($1.51 per share basic), compared to $3,340,000 ($0.48 per share basic) for the Prior Six Months. Net income-common equity for the Current Quarter was $833,000 ($0.12 per share basic), compared to $1,869,000 ($0.27 per share basic) for the Prior Year’s Quarter. Included in net income-common equity for the Current Six Month period was a gain of approximately $8.7 million relating to the sale of the South Brunswick property in December 2013. Included in net income-common equity for the Prior Six Months and the Prior Year’s Quarter was a gain of approximately $1.4 million relating to the sale of the Palisades Manor property in April 2013. Also included in net income-common equity for the Prior Six Month period was a $720,000 income tax credit related to the sale of the Heights Manor property. (See discussion under Residential Segment for additional information.) The schedule below provides a detailed analysis of the major changes that impacted net income-common equity for the six and three-month periods ended April 30, 2014 and 2013:

NET INCOME COMPONENTS
	Six Months Ended									Three Months Ended
	April 30,									April 30,
	2014			2013			Change			2014			2013			Change
	(In thousands)									(In thousands)
Income from real estate operations:
Commercial properties	$	6,448		$	6,609		$	(161	)	$	3,115		$	3,037		$	78
Residential properties		5,142			4,738			404			2,499			2,438			61
Total income from real estate operations		11,590			11,347			243			5,614			5,475			139
Financing costs:
Fixed rate mortgages		(5,498	)		(5,272	)		(226	)		(2,729	)		(2,722	)		(7	)
Floating rate - Rotunda & Damascus (a)		(265	)		(504	)		239			(111	)		(188	)		77
Other- Corporate interest		(278	)		(307	)		29			(179	)		(154	)		(25	)
Less capitalized interest		220			—			220			175			—			175
Total financing costs		(5,821	)		(6,083	)		262			(2,844	)		(3,064	)		220
Investment income		83			100			(17	)		41			50			(9	)
General & administrative expenses:
Accounting fees		(263	)		(275	)		12			(135	)		(146	)		11
Legal & professional fees		(37	)		(37	)		—			(18	)		(18	)		—
Trustee fees		(254	)		(257	)		3			(127	)		(132	)		5
Corporate expenses		(249	)		(300	)		51			(121	)		(150	)		29
Total general & administrative expenses		(803	)		(869	)		66			(401	)		(446	)		45
Depreciation		(3,040	)		(3,022	)		(18	)		(1,520	)		(1,512	)		(8	)
Income from continuing operations		2,009			1,473			536			890			503			387
Income from discontinued operations		7			762			(755	)		—			32			(32	)
Gain on sale of discontinued operation		8,734			1,377			7,357			41			1,377			(1,336	)
Net income		10,750			3,612			7,138			931			1,912			(981	)
Net income attributable to noncontrolling
interests in subsidiaries		(291	)		(272	)		(19	)		(98	)		(43	)		(55	)
Net income attributable to common equity	$	10,459		$	3,340		$	7,119		$	833		$	1,869		$	(1,036	)

(a) Damascus converted to fixed rate loan in February 2013.

The consolidated results of operations for the Current Six Months and Current Quarter are not necessarily indicative of the results to be expected for the full year or any other period.

Index Page 17

SEGMENT INFORMATION

The following table sets forth comparative net operating income ("NOI")data for FREIT’s real estate segments and reconciles the NOI to consolidated net income-common equity for the Current Six Months and Current Quarter, as compared to the prior year’s comparable periods. (See below for definition of NOI.):

	Commercial												Residential											Combined
	Six Months Ended												Six Months Ended											Six Months Ended
	April 30,						Increase (Decrease)						April 30,						Increase (Decrease)					April 30,
	2014			2013			$			%			2014			2013			$		%			2014		2013
	(In thousands)												(In thousands)											(In thousands)
Rental income	$	8,729		$	8,793		$	(64	)		-0.7	%	$	9,462		$	9,062		$	400		4.4	%	$	18,191	$	17,855
Reimbursements		2,746			2,298			448			19.5	%		—			—			—					2,746		2,298
Other		37			129			(92	)		-71.3	%		328			137			191		139.4	%		365		266
Total revenue		11,512			11,220			292			2.6	%		9,790			9,199			591		6.4	%		21,302		20,419
Operating expenses		4,966			4,487			479			10.7	%		4,648			4,461			187		4.2	%		9,614		8,948
Net operating income	$	6,546		$	6,733		$	(187	)		-2.8	%	$	5,142		$	4,738		$	404		8.5	%		11,688		11,471
Average
Occupancy %		82.8	%		81.6	%					1.2	%		94.2	%		92.5	%				1.7	%

Reconciliation to consolidated net income:
Deferred rents - straight lining		(87	)		(112	)
Amortization of acquired leases		(11	)		(12	)
Investment income		83			100
General and administrative expenses		(803	)		(869	)
Depreciation		(3,040	)		(3,022	)
Financing costs		(5,821	)		(6,083	)
Income from continuing operations		2,009			1,473
Income from discontinued operations		7			762
Gain on sale of discontinued operation		8,734			1,377
Net income		10,750			3,612
Net income attributable to noncontrolling interests		(291	)		(272	)
Net income attributable to common equity	$	10,459		$	3,340

	Commercial												Residential												Combined
	Three Months Ended												Three Months Ended												Three Months Ended
	April 30,						Increase (Decrease)						April 30,						Increase (Decrease)						April 30,
	2014			2013			$			%			2014			2013			$			%			2014		2013
	(In thousands)												(In thousands)												(In thousands)
Rental income	$	4,334		$	4,361		$	(27	)		-0.6	%	$	4,813		$	4,539		$	274			6.0	%	$	9,147	$	8,900
Reimbursements		1,463			905			558			61.7	%		—			—			—						1,463		905
Other		7			89			(82	)		-92.1	%		61			72			(11	)		-15.3	%		68		161
Total revenue		5,804			5,355			449			8.4	%		4,874			4,611			263			5.7	%		10,678		9,966
Operating expenses		2,643			2,258			385			17.1	%		2,375			2,173		��	202			9.3	%		5,018		4,431
Net operating income	$	3,161		$	3,097		$	64			2.1	%	$	2,499		$	2,438		$	61			2.5	%		5,660		5,535
Average
Occupancy %		83.0	%		81.7	%					1.3	%		95.7	%		92.3	%					3.4	%

Reconciliation to consolidated net income:
Deferred rents - straight lining		(41	)		(54	)
Amortization of acquired leases		(5	)		(6	)
Investment income		41			50
General and administrative expenses		(401	)		(446	)
Depreciation		(1,520	)		(1,512	)
Financing costs		(2,844	)		(3,064	)
Income from continuing operations		890			503
Income from discontinued operations		—			32
Gain on sale of discontinued operation		41			1,377
Net income		931			1,912
Net income attributable to noncontrolling interests		(98	)		(43	)
Net income attributable to common equity	$	833		$	1,869

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, financing costs and other items. FREIT assesses and measures segment operating results based on NOI.

Index Page 18

Same Property NOI: FREIT considers same property net operating income (“Same Property NOI”) to be a useful supplemental non-GAAP measure of our operating performance. We define same property within both our commercial and residential segments to be those properties that we have owned and operated for both the current and prior periods presented, excluding those properties that we acquired, redeveloped or classified as discontinued operations during those periods. Any newly acquired property that has been in operation for less than a year, any property that is undergoing a major redevelopment, but may still be in operation at less than full capacity, and/or any property that is under contract for sale are not considered same property.

NOI and Same Property NOI are non-GAAP financial measures and are not measures of operating results or cash flow as measured by generally accepted accounting principles, and are 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 contains ten (10) separate properties. 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 from tenants who have built and operate bank branches on the land. As indicated in the table above under the caption Segment Information, total revenue from FREIT’s commercial segment for the Current Six Months and Current Quarter increased by 2.6% and 8.4%, respectively, from the prior year’s comparable periods. NOI for the Current Six Months decreased by 2.8% as compared to the Prior Six Months. However, for the Current Quarter, NOI increased by 2.1% from the Prior Year’s Quarter. The increase in total revenue for the Current Six Months and Current Quarter was primarily due to: (a) higher base rent at the Damascus shopping center, (b) the opening of G-Mart Frederick, Inc. (“G-Mart”) an international grocery store chain at the Westridge Square shopping center, and (c) higher expense reimbursements stemming from an increase in common area maintenance charges due to the recent harsh winter in the northeast, which more than offset the revenue decrease as a result of higher vacancies at the Rotunda. Since the Rotunda is in the initial stages of its redevelopment project, which began in September 2013, many of its retail tenants were asked to vacate the center in order to renovate the existing retail space. The decrease in NOI for the Current Six Months was primarily due to higher operating expenses, that could not be passed on to the tenants as part of common area maintenance charges. The increase in total revenue for the Current Quarter more than offset the negative impact of the higher operating expenses, which was the primary reason for the increase in NOI for the Current Quarter.

Same Property Operating Results: FREIT’s commercial segment currently contains nine (9) same properties. (See definition of same property under Segment Information above.) Since The Rotunda property is currently undergoing a major redevelopment and is operating at less than full capacity, it has been excluded from same property results for all periods presented. For the Current Six Months, same property revenue and same property NOI for our commercial segment increased by 5.3% and 2.3%, respectively, as compared to the Prior Six Months. For the Current Quarter, same property revenue and same property NOI for our commercial segment increased by 11.9% and 7.8%, respectively, as compared to the Prior Year’s Quarter. The increase in same property revenue and same property NOI for the Current Six Months and Current Quarter was primarily due to: (a) higher base rent at the Damascus shopping center, (b) the opening of G-Mart at the Westridge Square shopping center, and (c) higher expense reimbursements stemming from an increase in common area maintenance charges due to the recent harsh winter in the northeast.

Leasing: The following table reflects leasing activity at our commercial properties for comparable leases (leases executed for spaces in which there was a tenant at some point during the previous twelve-month period) and non-comparable leases for the Current Six Months:

	Number of Leases	Lease Area (Sq Ft)		Weighted Average Lease Rate (Sq Ft)		Weighted Average Prior Lease Rate (Sq Ft)		% Increase (Decrease)			Tenant Improvement Allowance (Sq Ft)   (a)		Lease Commissions (Sq Ft)  (a)
Comparable leases	5		14,915	$	19.92	$	19.97		-0.3	%	$	—	$	0.91
														.
Non-comparable leases	2		4,125	$	26.06		N/A		N/A		$	3.97	$	1.22
Total leasing activity	7		19,040

            (a) These leasing costs are presented as annualized costs per square foot and are allocated uniformly over the initial lease term.

The US economic recovery continues to show signs of improvement, with retail sales also showing slight improvement. Despite minor tenant fall-out at some of our properties, occupancy at our other commercial properties has been on the upswing for the Current Quarter. Average occupancy for the Current Six Months increased 1.2%, compared to the Prior Six Months. For the Current Quarter, average occupancy increased 1.3% over the comparable prior year’s period. Excluding the impact of the Rotunda property, which is currently undergoing a major redevelopment project that began in September 2013, average occupancy rates for the Current Six Months increased 3.0% over last year’s comparable period.

Index Page 19

Construction related to the expansion and renovation of the Damascus Center was completed in November 2011. We are currently in the negotiation process with potential tenants for the new, currently available space constructed in the final phase (Phase III) of this project. As of April 30, 2014, approximately 79% of the space at the Damascus Center is leased and 77% is occupied.

On February 3, 2012, Grande Rotunda, LLC (“Grande”), a 60% owned affiliate of FREIT, entered into a lease termination agreement (“Agreement”) with Giant, the former tenant and operator of a 35,994 sq. ft. Giant supermarket at Grande’s Rotunda property located in Baltimore, Maryland. As a result of the Giant lease termination and the terms of the Agreement, Grande will not be required to construct a lower level Giant supermarket as part of the redevelopment project at the Rotunda, which represented a costly component of the project. In addition, the Giant lease contained significant restrictions on Grande’s ability to make modifications to the property. This development cleared the way for Grande to move forward with the redevelopment planning for this property. (See discussion under Development Activities below.)

On December 20, 2013, FREIT’s South Brunswick property was sold for $11 million resulting in a capital gain of approximately $8.7 million net of sales fees and commissions. FREIT has structured this sale in a manner that qualifies it as a like-kind exchange of real estate pursuant to Section 1031 of the Internal Revenue Code. Such a transaction, if completed, will result in a deferral for income tax purposes of the $8.7 million capital gain. A replacement property related to this like-kind exchange has been identified, and a contract for the purchase of this replacement property was entered into on May 7, 2014. The Company has until June 18, 2014 to complete the acquisition. (See Note 13 for further details.)

DEVELOPMENT ACTIVITIES

The Rotunda property in Baltimore, MD (owned by our 60% owned affiliate Grande Rotunda, LLC) is an 11.5 acre site containing a 138,000 sq. ft. office building and approximately 78,000 sq. ft. of retail space on the lower level of the office building. The original plans for the renovation and expansion of the property were completed in 2008. As a result of Giant vacating its space, the scope of the project and the development plans were revised to include, in addition to the office building, 379 residential apartment units, 170,675 sq. ft. of retail space, and over 864 above level parking spaces. With regard to the Rotunda’s redevelopment project, approximately $25.8 million has been incurred through April 30, 2014, of which $3.7 million in planning and feasibility studies costs were written-off in Fiscal 2012 as a result of revisions to the scope of the redevelopment project. All planning and feasibility study costs, as well as all ongoing construction costs related to this project are being capitalized to Construction In Progress (“CIP”) until the project is completed and becomes operational. On December 9, 2013, FREIT’s 60% owned affiliate, Grande Rotunda, LLC, closed with Wells Fargo Bank on a construction loan of up to $120 million to be used to reconfigure and expand its Rotunda property in Baltimore, MD. The construction loan is for a term of four (4) years, with one 12-month extension, at a rate of 225 basis points over the monthly LIBOR. In order to avoid starting construction during the winter months, FREIT began construction on the parking lot areas this past September 2013, and is currently moving forward with the next phase of the construction project. Through April 30, 2014, funding for the construction at the Rotunda was provided by the Grande Rotunda, LLC members, FREIT and Rotunda 100, LLC, in accordance with the loan agreement with Wells Fargo Bank. (See Note 8 for further information regarding this agreement.)

RESIDENTIAL SEGMENT

FREIT currently operates six (6) multi-family apartment communities totaling 961 apartment units. As indicated in the table above under the caption Segment Information, total revenue and NOI from FREIT’s residential segment for the Current Six Months increased by 6.4% and 8.5%, respectively, as compared to the Prior Six Months. For the Current Quarter, total revenue and NOI increased 5.7% and 2.5%, respectively, as compared to the Prior Year’s Quarter. The increase in total revenue was primarily attributable to: (a) increased base rent, (b) net insurance recovery of $200,000, recorded in the current year’s first quarter, relating to damages incurred at our Steuben Arms property last year as a result of Hurricane Sandy, and (c) higher occupancy levels at all of our properties. Average occupancy levels for the Current Six Months increased 1.7%, as compared to last year’s comparable period. For the Current Quarter, average occupancy increased 3.4% as compared to the Prior Year’s Quarter.

Same Property Operating Results: FREIT’s residential segment currently contains six (6) same properties. (See definition of same property under Segment Information above.) Same property revenue and same property NOI for FREIT’s residential segment for the Current Six Months increased by 6.4% and 8.5%, respectively, as compared to the prior year’s comparable period. For the Current Quarter, same property revenue and same property NOI increased 5.7% and 2.5%, respectively, as compared to the Prior Year’s Quarter. The Palisades Manor property, which was sold in April 2013, and the Grandview Apartments property, which was sold in August 2013, are classified as discontinued operations and therefore not included as same property.

Index Page 20

Our residential revenue is principally composed of monthly apartment rental income. Total rental income is a factor of occupancy and monthly apartment rents. Monthly average residential rents at the end of the Current Quarter and the Prior Year’s Quarter were $1,725 and $1,667, respectively. 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 $199,000 and $192,000, respectively.

In connection with the Heights Manor sale, FREIT recognized a capital gain of approximately $9.5 million of which it distributed approximately $5 million to its shareholders during the fiscal year ended October 31, 2012. As FREIT did not intend to distribute to its shareholders the remaining $4.5 million of capital gain, FREIT provided approximately $1.5 million federal and $400,000 state income taxes on such undistributed gain, which was charged to discontinued operations in the fiscal year ended October 31, 2012. In the quarter ended January 31, 2013, FREIT elected, under Section 858 of the Internal Revenue Code, to treat the $1.4 million dividend paid during such period as a distribution of the prior year’s capital gain and, accordingly, reversed $720,000 of the income tax liability, which has been credited to income from discontinued operations for the six-month period ended April 30, 2013.

Capital expenditures: Since all of our apartment communities, with the exception of The Boulders, 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. Major renovation programs (apartment renovations, parking structure restoration, and air conditioning system replacement) are underway at The Pierre. We have substantially completed modernizing, where required, all apartments and some of the building’s mechanical services. As of April 30, 2014, approximately $7.0 million was expended at The Pierre for these capital improvements, of which $879,000 relates to the Current Six Months. The remaining apartments will be renovated as they become temporarily vacant at an estimated cost of $1 - $1.5 million. The parking structure restoration project at The Pierre is expected to be completed within the next year, at a cost of approximately $600,000. In addition, we have begun a major project to replace the current air conditioning system at The Pierre, which is expected to be completed within the next 2 years, at an estimated cost of $1.5 million. These costs will be financed from operating cash flow and cash reserves.

FINANCING COSTS

	Six Months Ended					Three Months Ended
	April 30,					April 30,
	2014			2013		2014			2013
	(In thousands)					(In thousands)
Fixed rate mortgages:
1st Mortgages
Existing	$	4,023		$	5,011	$	1,973		$	2,585
New		1,279			—		665			—
2nd Mortgages
Existing		12			73		—			36
Variable rate mortgages:
Acquisition loan-Rotunda		82			383		—			188
Construction loan-Rotunda		183			—		111			—
Construction loan-Damascus		—			121		—			—
Other		278			307		179			154
		5,857			5,895		2,928			2,963
Amortization of Mortgage Costs		184			188		91			101
Total Financing Costs		6,041			6,083		3,019			3,064
Less amount capitalized		(220	)		—		(175	)		—
Financing costs expensed	$	5,821		$	6,083	$	2,844		$	3,064

Total financing costs for the Current Six Months and Current Quarter decreased 4.3% and 7.2%, respectively, compared to the prior year’s comparable periods. The decrease for the Current Six Months and Current Quarter was primarily attributable to the recognition of capitalized interest related to the Rotunda redevelopment project (see Note 7 for more details), and the Rotunda acquisition loan of $19 million, which was purchased by FREIT in May 2013 and then refinanced on December 9, 2013, as part of a construction loan from Wells Fargo Bank, at a lower interest rate. (See discussion under Liquidity and Capital Resources below). The interest related to the variable rate Damascus construction loan for the Prior Year’s Quarter relates to interest incurred up until the date the loan was refinanced on December 26, 2012.

Index Page 21

GENERAL AND ADMINISTRATIVE EXPENSES (“G & A”)

G&A expense for the Current Six Months and Current Quarter was $803,000 and $401,000, respectively, as compared to $869,000 and $446,000 for the prior year’s comparable periods, respectively. The primary components of G&A are accounting fees, legal & professional fees and Trustees’ fees amounting in the aggregate to $554,000 and $280,000, for the Current Six Months and the Current Quarter, respectively, as compared to $569,000 and $296,000 for the prior year’s comparable periods, respectively.

DEPRECIATION

Depreciation expense from operations for the Current Six Months and Current Quarter was $3,040,000 and $1,520,000, respectively, as compared to $3,022,000 and $1,512,000 for the prior year’s comparable periods, respectively. The slight increase in depreciation was due to certain assets becoming operational as of the end of Fiscal 2013.

LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operating activities was $5.2 million for the Current Six Months compared to $5.0 million for the Prior Six Months. We expect that cash provided by operating activities and cash reserves will be adequate to cover mandatory debt service payments (including payments of interest, but excluding balloon payments), real estate taxes, recurring capital improvements and dividends necessary to retain qualification as a REIT (90% of taxable income).

As at April 30, 2014, FREIT had cash and cash equivalents totaling $19.6 million, compared to $7.8 million at October 31, 2013. The increase in cash is primarily attributable to net proceeds of $19 million related to Rotunda’s repayment of its loan with FREIT in December 2013, and approximately $10 million from the refinancing of the Hammel Gardens and Steuben Arms mortgage loans in November 2013. (See discussion below for additional information relating to these refinancings.)

Credit Line: FREIT has a line of credit provided by the Provident Bank in the original amount of $18 million. The line of credit is for a two year term ending on July 29, 2014, but can be cancelled by the bank, at its will, within 60 days before or after each anniversary date. The credit line will automatically be extended at the termination date of the current term and each subsequent term for an additional period of 24 months, provided there is no default and the credit line has not been cancelled. 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, and retail space in Glen Rock, 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. The interest rate on the line of credit has a floor of 3.5%. The Palisades Manor property was sold in April 2013, and the Grandview Apartments was sold in August 2013. These properties were collateral for the credit line. Provident Bank has released these properties as collateral for the credit line, and as a result, the credit line has been reduced to approximately $13 million as of July 2013. The $2 million that was outstanding as of October 31, 2013, was repaid to the bank in the first quarter of Fiscal 2014. As of April 30, 2014, approximately $13 million was available under the line of credit, and no amount was outstanding.

The modernization and expansion project at the Damascus Center was completed in November 2011. Total construction costs, inclusive of tenant improvement costs, approximated $22.7 million. Total construction and development costs were funded, in part, from a $21.3 million (as modified) construction loan facility, of which approximately $15 million was drawn, and advances by FREIT in the approximate aggregate amount of $3.2 million. The construction loan, including the exercise of one twelve (12) month extension option, was scheduled to mature on February 12, 2013. On December 26, 2012, Damascus Centre, LLC refinanced the construction loan with long-term financing provided by People’s United Bank. The amount of the new loan is $25 million, of which $20 million has been drawn as of April 30, 2014. The balance, up to an additional $5 million, will be available as a one-time draw over a 36 month period from the closing date, and the amount available will depend on future leasing at the shopping center. The new loan will mature on January 3, 2023. The loan bears a floating interest rate equal to 210 basis points over the BBA LIBOR. In order to minimize interest rate volatility during the term of the loan, Damascus Centre, LLC entered into an interest rate swap agreement that in effect, converted the floating interest rate to a fixed interest rate of 3.81% over the term of the loan. The interest rate swap is considered a derivative financial instrument that will be used only to reduce interest rate risk, and not held or used for trading purposes. (See Note 4 for additional information relating to the interest rate swap.)

Index Page 22

At April 30, 2014, FREIT’s aggregate outstanding mortgage debt was $225.0 million, which bears a weighted average interest rate of 4.88%, and an average life of approximately 6.15 years. FREIT’s fixed rate mortgages are subject to amortization schedules that are longer than the term of the mortgages. As such, balloon payments (unpaid principal amounts at mortgage due date) for all mortgage debt will be required as follows:

Fiscal Year	2016	2017	2018	2019	2021	2022	2023	2024
(In millions)
Mortgage "Balloon" Payments	$24.5	$41.1	$4.9	$45.2	$19.1	$14.4	$32.5	$15.9

The following table shows the estimated fair value and carrying value of our long-term debt at April 30, 2014 and October 31, 2013:

	April 30,		October 31,
($ in Millions)	2014		2013
Fair Value	$	226.4	$	201.9
Carrying Value	$	225.0	$	199.4

Fair values are estimated based on market interest rates at April 30, 2014 and October 31, 2013 and on discounted cash flow analysis. Changes in assumptions or estimation methods may significantly affect these fair value estimates. The fair value, which is based on observable inputs, has been characterized as level 2 in the fair value hierarchy as provided by authoritative guidance.

FREIT expects to refinance the individual mortgages with new mortgages when their terms expire. To this extent we have exposure to 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 mortgage debt being retired. For example, at April 30, 2014, a 1% interest rate increase would reduce the fair value of our debt by $10.2 million, and a 1% decrease would increase the fair value by $11.0 million.

The $22.5 million mortgage loan entered into by Grande Rotunda, LLC for the acquisition of the Rotunda was scheduled to come due on July 19, 2009, and was extended by the bank until February 1, 2010. On February 1, 2010, a principal payment of $3 million was made reducing the original loan amount of $22.5 million to $19.5 million and the due date was extended until February 1, 2013. The due date of the loan was further extended to May 1, 2013 from February 1, 2013. While the bank agreed to an additional extension of ninety-days (90) from May 1, 2013, FREIT elected to purchase the Rotunda loan from the bank and have all the bank’s rights assigned to FREIT. The purchase of this loan by FREIT was completed on May 28, 2013. It was FREIT’s intention to sell this loan to the lender providing the construction financing for the expansion of the Rotunda project. On December 9, 2013, FREIT’s 60% owned affiliate, Grande Rotunda, LLC, closed with Wells Fargo Bank on a construction loan of up to $120 million to be used to reconfigure and expand its Rotunda property in Baltimore, MD. The construction loan is for a term of four (4) years, with one 12-month extension, at a rate of 225 basis points over the monthly LIBOR. As of April 30, 2014, $19 million of this loan was drawn down, and the funds were used to pay off the loan to FREIT.

With regard to the funding of the Rotunda redevelopment project, Wells Fargo Bank, the construction lender, required that the Grande Rotunda, LLC (“Grande”) contribute not less than $14,460,000 towards the construction before any construction loan proceeds can be disbursed. To secure these funds Grande has made a capital call on its members – FREIT and Rotunda 100, LLC (“Rotunda 100”). FREIT’s share (60%) amounts to approximately $8.7 million, and the Rotunda 100 members’ share (40%) amounts to approximately $5.8 million. FREIT, pursuant to previous agreements, has made secured loans to the Rotunda 100 members of approximately $2.1 million towards their share of the $5.8 million capital call. These loans bear an interest rate of 225 basis points over the 90 day LIBOR, and have a maturity date of June 19, 2015.

As of April 30, 2014, FREIT has made its required capital call contribution of $8.7 million towards the Rotunda construction financing, and Rotunda 100 has made approximately $2.1 million of its required capital call contribution. The balance of Rotunda 100’s capital call of approximately $3.7 million is due on or before July 7, 2014. To cover this balance until paid by Rotunda 100, FREIT advanced $3.7 million to Grande as a short-term intercompany loan, which will be repaid to FREIT once Rotunda 100 makes its required capital call. Both FREIT and the Rotunda 100 members are treating their required capital call contributions as additional investments in Grande. Rotunda 100 is principally owned by employees of Hekemian, including certain members of the immediate family of Robert S. Hekemian and Robert S. Hekemian, Jr.

On January 14, 2013, FREIT refinanced its Westwood Plaza mortgage loan in the amount of $8.0 million, with a new mortgage loan in the amount of $22,750,000. The new loan is at a fixed interest rate of 4.75%, and matures in January 2023. Excess funds from this refinancing are being used to fund tenant fit-up costs at our retail shopping centers, as well as other operational and financing cash flow needs.

Index Page 23

On November 19, 2013, FREIT refinanced the first mortgages on its Hammel Gardens and Steuben Arms properties that were scheduled to mature on December 1, 2013. The mortgages, aggregating $9.4 million, were refinanced for $19.7 million. The new mortgage amounts reflect, in part, the appreciated value of those assets. This refinancing resulted in: (i) a reduction of annual interest costs from 6.4% to 4.54%, and (ii) net refinancing proceeds of approximately $10 million that are available for capital expenditures and general corporate purposes.

Interest rate swap contract: To reduce interest rate volatility, FREIT uses a “pay fixed, receive floating” interest rate swap to convert floating interest rates to fixed interest rates over the term of a certain loan. We enter into this swap contract 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 term 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.

Current GAAP 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. Periodic cash settlements of the swap contract will be accounted for as an adjustment to interest expense.

FREIT had a variable interest rate mortgage securing its Damascus Center property. To reduce interest rate fluctuations FREIT entered into an interest rate swap contract. This interest rate swap contract effectively converted variable interest rate payments to fixed interest rate payments. The contract was initially based on a notional amount of approximately $20,000,000 ($19,543,000 at April 30, 2014). FREIT has the following derivative-related risks 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’s fixed interest rate payments, this could be costly. Conversely, if interest rates rise above FREIT’s fixed interest payments and FREIT elected early termination, FREIT would realize a gain on termination. At April 30, 2014, FREIT’s swap contract was in-the-money. If FREIT had terminated its contract at that date it would have realized a gain of approximately $969,000. This amount has been included as an asset in FREIT’s balance sheet as at April 30, 2014, and the change (gain or loss) between reporting periods included in comprehensive income.

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.

We believe that the values of our properties will be adequate to command refinancing proceeds equal to or higher than the mortgage debt to be refinanced. 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 our shareholders.

ADJUSTED FUNDS FROM OPERATIONS

Funds From Operations (“FFO”) is a non-GAAP measure defined by the National Association of Real Estate Investment Trusts (“NAREIT”). Effective with the 3^rd Quarter of Fiscal 2013, FREIT revised its FFO calculation to be in conformance with the NAREIT definition. Although many consider FFO as the standard measurement of a REIT’s performance, FREIT modified the NAREIT computation of FFO to include other adjustments to GAAP net income that are not considered by management to be the primary drivers of their decision making process. These adjustments to GAAP net income are amortization of acquired leases, straight-line rents, FFO from discontinued operations and recurring capital improvements on our residential apartments. The modified FFO computation is referred to as Adjusted Funds From Operations (“AFFO”). FREIT believes that AFFO is useful to investors as a supplemental gauge of our operating performance.

Index Page 24

We compute FFO and AFFO as follows:

	Six Months Ended April 30,						Three Months Ended April 30,
	2014			2013			2014			2013
	(in thousands, except per share amounts)						(in thousands, except per share amounts)
Funds From Operations ("FFO") (a)
Net income	$	10,750		$	3,612		$	931		$	1,912
Depreciation of consolidated properties		3,040			3,022			1,520			1,512
Depreciation of discontinued operations		—			8			—			3
Amortization of deferred leasing costs		132			128			70			66
Gain on sale of discontinued operation		(8,734	)		(1,377	)		(41	)		(1,377	)
Distributions to minority interests		(466	)		(403	)		(211	)		(125	)
FFO	$	4,722		$	4,990		$	2,269		$	1,991
Per Share - Basic	$	0.68		$	0.72		$	0.33		$	0.29
(a) As prescribed by NAREIT.
Adjusted Funds From Operations ("AFFO")
FFO	$	4,722		$	4,990		$	2,269		$	1,991
Amortization of acquired leases		11			12			5			6
Deferred rents (straight lining)		87			112			41			54
Less: FFO from discontinued operations		(7	)		(770	)		—			(35	)
Capital improvements - apartments		(141	)		(201	)		(37	)		(144	)
AFFO	$	4,672		$	4,143		$	2,278		$	1,872
Per Share - Basic	$	0.67		$	0.60		$	0.33		$	0.27
Weighted Average Shares Outstanding:
Basic		6,927			6,942			6,922			6,942

FFO and AFFO do 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 and AFFO by certain other REITs may vary materially from that of FREIT’s, and therefore FREIT’s FFO and AFFO may not be directly comparable to that of other REITs.

SHARE REPURCHASES

On December 4, 2013, FREIT’s Board of Trustees authorized the repurchase of up to 24,400 FREIT shares. On December 17, 2013, FREIT repurchased 20,400 shares in a privately-negotiated transaction with an unaffiliated party for an aggregate purchase price of $357,000, or $17.50 per share.

INFLATION

Inflation can impact the financial performance of FREIT in various ways. Our commercial tenant leases normally provide that the tenants bear all or a portion of most operating expenses, which can reduce the impact of inflationary increases on FREIT. Apartment leases are normally for a one-year term, which may allow us to seek increased rents as leases renew or when new tenants are obtained, subject to prevailing market conditions.

Index Page 25

Item 3: Quantitative and Qualitative Disclosures About Market Risk

See “Commercial Segment”, “Residential Segment” and “Liquidity and Capital Resources” under Item 2 above for a detailed discussion of FREIT’s quantitative and qualitative market risk disclosures.

Item 4: Controls and Procedures

At the end of the period covered by this report, we carried out an evaluation of the effectiveness of the design and operation of FREIT’s disclosure controls and procedures. This evaluation was carried out under the supervision and with participation of FREIT’s management, including FREIT’s Chairman and Chief Executive Officer and Chief Financial Officer, who concluded that FREIT’s disclosure controls and procedures are effective as of April 30, 2014. There has been no change in FREIT’s internal control over financial reporting during the three months ended April 30, 2014 that has materially affected, or is reasonably likely to materially affect, FREIT’s internal control over financial reporting.

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in FREIT’s reports filed or submitted under the Exchange Act is recorded, processed, summarized, and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in FREIT’s reports filed under the Exchange Act is accumulated and communicated to management, including FREIT’s Chief Executive Officer and Chief Financial Officer as appropriate, to allow timely decisions regarding required disclosure.

Part II: Other Information

Item 1: Legal Proceedings

None.

Item 1A: Risk Factors

There were no material changes in any risk factors previously disclosed in FREIT’s Annual Report on Form 10-K for the year ended October 31, 2013, that was filed with the Securities and Exchange Commission on January 14, 2014.

Item 2: Unregistered Sales of Equity Securities and Use of Proceeds

The following table sets forth information regarding FREIT’s repurchases of its shares of beneficial interest during the six months ended April 30, 2014.

ISSUER REPURCHASES OF EQUITY SECURITIES
Period	(a) Total Number of Shares Purchased	(b) Average Price Paid per Share	(c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	(d) Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs
November 1, 2013  through November 30, 2013	0	--	--	--
December 1, 2013  through December 31, 2013	20,400 (1)	$17.50	0	--
January 1, 2014  through January 31, 2014	0	--	--	--
February 1, 2014  through April 30, 2014	0	--	--	--
Total	20,400	$17.50	--	--

(1) On December 17, 2013, FREIT purchased 20,400 shares in a privately-negotiated transaction with an unaffiliated third party for an aggregate purchase price of $357,000, or $17.50 per share.

Index Page 26

Item 6: Exhibits

Exhibit Index

Exhibit 31.1 - Section 302 Certification of Chief Executive Officer

Exhibit 31.2 - Section 302 Certification of Chief Financial Officer

Exhibit 32.1 - Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350

Exhibit 32.2 - Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350

Exhibit 101 - The following materials from FREIT’s quarterly report on Form 10-Q for the period ended April 30, 2014, formatted in Extensible Business Reporting Language (“XBRL”): (i) condensed consolidated balance sheets; (ii) condensed consolidated statements of income; (iii) condensed consolidated statements of comprehensive income; (iv) condensed consolidated statement of equity; (v) condensed consolidated statements of cash flows; and (vi) notes to condensed consolidated financial statements.

Index Page 27

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	FIRST REAL ESTATE INVESTMENT
	TRUST OF NEW JERSEY
	(Registrant)
Date: June 9, 2014
	/s/ Robert S. Hekemian
	(Signature)
	Robert S. Hekemian
	Chairman of the Board and Chief Executive Officer
	(Principal Executive Officer)
	/s/ Donald W. Barney
	(Signature)
	Donald W. Barney
	President, Treasurer and Chief Financial Officer
	(Principal Financial/Accounting Officer)