UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934 For the quarterly period ended June 30, 2007 or

[_] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 For the transition period from ______ to ________

                       Commission file number: 0001368757

                                 GTJ REIT, INC.
                 (Exact name of registrant as specified in its charter)

                  MARYLAND                                 20-5188065
       (State or other jurisdiction of                  (I.R.S. Employer
       incorporation or organization)                  Identification No.)

                                444 Merrick Road
                               Lynbrook, New York
                                      11563
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (516) 881-3535
              (Registrant's telephone number, including area code)

                                       N/A
              (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. Yes [_] No [X]

     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 [_]   Accelerated filer [_]   Non-accelerated filer [X]

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

     The number of the registrant's common shares outstanding as of February 29,
2008 was 13,472,281.





                         GTJ REIT, INC. AND SUBSIDIARIES

                  QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER
                               ENDED JUNE 30, 2007

                                TABLE OF CONTENTS


                                                                          Page
                                                                          ----

PART I. FINANCIAL INFORMATION                                               3

Item 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS                         3

Item 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS                                          33

Item 3 QUANTITATIVE AND QUALITATIVE  DISCLOSURES  ABOUT MARKET RISK        39

Item 4. CONTROLS AND PROCEDURES                                            39


PART II. OTHER INFORMATION                                                 40

Item 1. LEGAL PROCEEDINGS                                                  40

Item 1A. RISK FACTORS                                                      40

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS        51

Item 3. DEFAULTS UPON SENIOR SECURITIES                                    51

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                51

Item 5. OTHER INFORMATION                                                  52

Item 6. EXHIBITS                                                           52


SIGNATURES




                                       2




                         PART I - FINANCIAL INFORMATION

Item 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                         GTJ REIT, INC. AND SUBSIDIARIES

INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                                                           Page

Condensed Consolidated Balance Sheets as of June 30, 2007 (unaudited)
and December 31, 2006 (audited)..........................................    5
Condensed Consolidated Statements of Operations for the three and six
months ended June 30, 2007 and 2006 (unaudited)..........................    6
Condensed Consolidated Statement of Stockholders' Equity for the
six months ended June 30, 2007 (unaudited) ..............................    7
Condensed Consolidated Statements of Cash Flows for the six months
ended June 30, 2007 and 2006 (unaudited).................................    8
Notes to Condensed Consolidated Financial Statements as of
June 30, 2007 (unaudited) ...............................................   10








                                       3




Basis of Presentation

     The financial information is divided into two sections.  The first section,
Item 1,  includes the unaudited  condensed  consolidated  financial  statements,
including  related   footnotes.   The  second  section,   Item  2,  consists  of
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations for the three and six months ended June 30, 2007.

     The condensed  consolidated  balance sheet as of June 30, 2007, the related
condensed  consolidated  statements of  operations  for the three and six months
ended  June  30,  2007  and  2006,  the  condensed   consolidated  statement  of
stockholders'  equity for the six months ended June 30, 2007,  and the condensed
consolidated statements of cash flows for the six months ended June 30, 2007 and
2006 included in Item 1 have been prepared by GTJ REIT,  Inc.  ("the  Company"),
without  audit,  pursuant to the rules and  regulations  of the  Securities  and
Exchange Commission (SEC). Certain information and footnote disclosures normally
included in financial  statements  prepared in  accordance  with U.S.  generally
accepted  accounting  principles have been condensed or omitted pursuant to such
rules and regulations.  In the opinion of management, the accompanying condensed
consolidated financial statements include all adjustments, which are of a normal
and recurring nature,  necessary to summarize fairly the Company's  consolidated
financial position and results of operations.  The results of operations for the
three and six months  ended  June 30,  2007 and 2006,  or for any other  interim
period, may not be indicative of future performance.  These financial statements
should be read in  conjunction  with the financial  statements and notes thereto
and pro-forma financial  information  included in the Company's Form 8-K/A filed
on November 9, 2007.



                                       4




                         GTJ REIT, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                                                       December 31,
                                                                                   June 30, 2007          2006
                                                                                  ----------------   ----------------

                                                                                   (unaudited)
                                                                                   (in thousands, except share data)
ASSETS
Real estate at cost:
                                                                                                      
    Land                                                                                $  85,051           $    434
    Buildings and improvements                                                              7,708              6,591
                                                                                  ----------------   ----------------
                                                                                           92,759              7,025
   Less: accumulated depreciation and amortization                                         (5,640)            (5,476)
                                                                                  ----------------   ----------------
   Net real estate for investment
                                                                                           87,119              1,549
Cash and cash equivalents                                                                  11,431              9,519
Available for sale securities                                                               3,424              1,219
Restricted cash                                                                             3,270                451
Accounts receivable                                                                         8,552                  -
Operating subsidies receivable                                                                350                492
Due from affiliates                                                                             -              5,402
Investments in affiliates                                                                       -              1,971
Other assets, net                                                                           7,248              2,108
Deferred leasing commissions                                                                1,991              1,221
Machinery and equipment, net                                                                1,870                 10
                                                                                  ----------------   ----------------
   Total assets                                                                         $ 125,255          $  23,942
                                                                                  ================   ================

LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable and accrued expenses                                                   $   2,581              $  18
Income tax payable                                                                            672              4,840
Due to affiliates                                                                               -              1,183
Unpaid losses and loss adjustment expenses                                                  3,953                  -
Other liabilities, net                                                                      3,965                908
                                                                                  ----------------   ----------------
                                                                                           11,171              6,949
                                                                                  ----------------   ----------------
Commitments and contingencies
Stockholders' equity:
   Preferred stock, $.0001 par value; 10,000,000 shares authorized and none
issued and outstanding                                                                          -                  -
   Common stock, $.0001 par value; 100,000,000 shares authorized and
9,696,520 shares issued and outstanding at June 30, 2007 and common stock, no
par value, 4,750 shares authorized and 3,766.50 shares issued and
outstanding at December 31, 2006                                                                1                377
   Additional paid-in capital                                                              94,630                  -
   Retained earnings                                                                       18,988             16,189
   Accumulated other comprehensive income                                                     465                427
                                                                                  ----------------   ----------------
                                                                                          114,084             16,993
                                                                                  ----------------   ----------------
   Total liabilities and stockholders' equity                                           $ 125,255          $  23,942
                                                                                  ================   ================

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




                                       5



                         GTJ REIT, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 (in thousands, except share and per share data)


                                                                       Three Months                         Six Months
                                                                           Ended                              Ended
                                                                         June 30,                            June 30,
                                                             ----------------------------------    --------------------------------
                                                                    2007              2006               2007             2006
                                                                    ----              ----               ----             ----
                                                                                                                       (restated)

                                                                          (unaudited)                       (unaudited)

                                                             ----------------------------------------------------------------------
                                                                                                                   
                                                                   $ 14,630              $ 999           $15,629            $1,911
Operating revenue and subsidies                              ---------------   ----------------    --------------   ---------------
Operating expenses:
      General and administrative expenses                             3,459                551             3,517               551
      Equipment maintenance and garage expenses                       1,185                  -             1,185                 -
      Transportation expenses                                         2,340                  -             2,340                 -
      Contract maintenance and station expenses                       3,558                  -             3,558                 -
      Insurance and safety expenses                                     967                  -               967                 -
      Operating and highway taxes                                       582                  -               582                 -
      Other operating expenses                                          260                  -               260                 -
      Depreciation and amortization expense                             153                 57               219               144
                                                             ---------------   ----------------    --------------   ---------------
         Total operating expenses                                    12,504                608            12,628               695
         Operating income                                             2,126                391             3,001             1,216
Other income                                                            202                  -               301                 -
Income from continuing operations before income taxes and
equity in earnings (loss) of affiliated companies                     2,328                391             3,302             1,216
Provision for income taxes                                             (560)              (497)             (875)            ( 791)
Equity in earnings (loss) of affiliated companies, net of
tax                                                                       -              (152)                60               452
                                                             ---------------   ----------------    --------------   ---------------

Income (loss) from continuing operations                              1,768              (258)             2,487               877

Discontinued Operation:
    Income (loss) from operations of discontinued
operation, net of taxes                                                   9             (2,323)             (138)           (2,952)
    Gain on sale of discontinued operation, net of taxes                  -              1,734                 -             8,269
                                                             ---------------   ----------------    --------------   ---------------
    Income (loss) from discontinued operation, net of taxes               9               (589)             (138)             5,317

Net income (loss)                                                  $  1,777             $(847)           $ 2,349            $6,194
                                                             ===============   ================    ==============   ===============
Income per common share--basic and diluted
    Income (loss) from continuing operations                        $  0.18          $ (68.50)           $  0.49          $ 232.84
                                                             ===============   ================    ==============   ===============
    Income (loss) from operations of discontinued                   $  0.00         $ (616.75)         $  (0.03)         $(783.75)
    operation, net of taxes
                                                             ===============   ================    ==============   ===============
    Gain on sale of discontinued operation, net of                     $  -            $460.37              $  -        $ 2,195.41
    taxes
                                                             ===============   ================    ==============   ===============
    Net income (loss)                                               $  0.18         $ (224.88)           $  0.46        $ 1,644.50
                                                             ===============   ================    ==============   ===============
Weighted-average common shares outstanding--basic and
diluted                                                           9,796,568            3,766.5         5,035,844           3,766.5
                                                             ===============   ================    ==============   ===============

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



                                       6



                         GTJ REIT, INC. AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                 (in thousands, except share and per share data)



                                                                                        Accumulated
                 Preferred Stock         Common Stock          Additional                 Other           Total
                  Outstanding            Outstanding            Paid-In-    Retained   Comprehensive   Stockholders'
                    Shares      Amount     Shares      Amount    Capital    Earnings      Income          Equity
                  ------------ --------- ------------ -------- ----------- --------- --------------- ------------------
                                                                                    
Balance at                  -   $    -     3,766.50     $377     $      -   $ 16,189     $     427       $  16,993
January 1, 2007
Prior period
adjustment                  -        -            -        -            -        600             -             600
                  ------------ --------- ------------ -------- ----------- --------- --------------- ------------------
Balance at
January 1,
2007, as
restated                    -        -     3,766.50      377            -     16,789           427          17,593
Dividends paid,
$39.82 per share
                            -        -            -        -            -      (150)             -           (150)
Shares issued
in connection
with merger                 -        -   10,000,000        1          (1)         -              -               -
Recapitalization
of Company                  -        -   (3,766.50)    (377)       96,417         -              -          96,040
Buy back of
shares due to
appraisal rights            -        -    (303,480)        -      (1,786)         -              -         (1,786)
Comprehensive
income:

Net income                  -        -            -        -           -       2,349             -           2,349
Unrealized gain
on
available-for-sale
securities                  -        -            -        -           -          -             38              38
                                                                                                            ------
Total
comprehensive
income                      -        -            -        -           -          -              -           2,387
                  ------------ --------- ------------ -------- ----------- --------- --------------- ------------------
Balance at June
30, 2007
(unaudited)                 -   $    -     9,696,520      $1    $ 94,630   $ 18,988          $ 465        $114,084
                  ============ ========= ============ ======== =========== ========= =============== ==================

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




                                       7




                        GTJ REIT, INC. AND SUBSIDIARIEIS
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)



                                                                             Six Months Ended
                                                                                 June 30,
                                                                           2007          2006 (Restated)
                                                                   -----------------    -----------------
     CASH FLOWS FROM OPERATING ACTIVITIES                                       (Unaudited)
                                                                                          
     Net income                                                           $   2,349             $  6,194
     (Loss)  income from discontinued operation                               (138)                5,317
                                                                   -----------------    -----------------
     Income from continuing operations                                                               877
                                                                              2,487
     Adjustments to reconcile net income to net cash used in operating
     activities: Cash provided by (used in) operating activities:
         Provisions for deferred taxes                                           66                  256
         Changes in insurance reserves                                        (388)                    -
         Provisions for injuries and damages claims                               -              (2,470)
         Equity in earnings of affiliated
         companies, net of tax                                                 (60)                (452)
         Depreciation and amortization                                          219                  144
         Other                                                                   37                  (3)
     Changes in operating assets and liabilities:
       Operating subsidies receivable-
         injuries and damages withholding                                    2,834                2,951
       Accounts receivable                                                  (1,983)                    -
        Due from affiliates                                                 (1,535)                (185)
        Prepaid expenses and other assets                                     (372)                1,199
        Prepaid income taxes                                                      -                  104
        Other assets                                                              -                (390)
        Deferred leasing commissions                                             11              (1,251)
        Accounts payable and accrued expenses                                   710              (3,029)
        Income taxes payable                                                (5,219)                3,782
        Other current liabilities                                             (216)               11,665
     Net cash provided by (used in) discontinued operation                      138             (18,686)
                                                                   -----------------    -----------------
     Net cash used in operating activities                                  (3,271)              (5,488)
                                                                   -----------------    -----------------
     Investing activities:
      Cash acquired in merger                                                 8,670                    -
      Purchases of property and equipment                                     (288)                    -
     Purchase of investments                                                  (167)                 (24)
     Proceeds from sale of investments                                          624                    9
     Restricted cash                                                            368                    -
      Proceeds from sale of discontinued operation                                -               11,143
                                                                   -----------------    -----------------
     Net cash provided by  investing activities                               9,207               11,128
                                                                   -----------------    -----------------
     Financing activities:
     Principal repayments on notes payable, bank                            (2,087)                    -
     Buy back of common stock                                               (1,787)                    -
      Dividends paid                                                          (150)                (150)
                                                                   -----------------    -----------------
     Net cash used in financing activities
                                                                            (4,024)                (150)
                                                                   -----------------    -----------------
     Net increase in cash and cash equivalents                                1,912
                                                                                                   5,490

     Cash and cash equivalents at the beginning of period                     9,519                1,010
                                                                   -----------------    -----------------
     Cash and cash equivalents at the end of period                       $  11,431            $   6,500
                                                                   =================    =================

     Supplemental cash flow information:
     Interest paid                                                         $      -            $       -
                                                                   =================    =================
     Cash paid for taxes                                                   $    843            $     217
                                                                   =================    =================

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




                                       8



                         GTJ REIT, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (in thousands)


Supplemental non-cash investing activities- Merger with Triboro



                                                                                         Six Months Ended
                                                                                             June 30,
                                                                                      2007               2006
                                                                                 ----------------    --------------
                                                                                                 
Cash and cash equivalents                                                         $    4,559           $
Operating subsidies receivables                                                        1,752                   -
Deferred leasing commissions                                                             782                   -
Other assets, net                                                                      1,512                   -
Securities available for sale                                                          1,362                   -
Property and equipment                                                                39,400                   -
Income tax payable                                                                      (294)                  -
Other liabilities, net                                                                  (629)                  -
Fair value of real property through its ownership interest in GTJ                     15,638                   -
Fair value of operating assets and liabilities through its ownership
interest in GTJ                                                                        2,320                   -
                                                                                 ----------------    --------------
Total purchase price in common stock                                              $   66,402           $       -
                                                                                 ================    ==============

Supplemental non-cash investing activites- Merger with Jamaica

Cash and cash equivalents                                                         $      190           $       -
Operating subsidies receivables                                                          941                   -
Deferred leasing commissions                                                               -                   -
Other assets, net                                                                        964                   -
Securities available for sale                                                            440                   -
Property and equipment                                                                23,100                   -
Income tax payable                                                                      (157)                  -
Other liabilities, net                                                                  (422)                  -
Fair value of real property through its ownership interest in GTJ                      7,819                   -
Fair value of operating assets and liabilities through its ownership
interest in GTJ                                                                        1,160                   -
                                                                                 ----------------    --------------
Total purchase price in common stock                                             $    34,035           $        -
                                                                                 ================    ==============

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




                                       9




                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Description of Business and Recent Events

     GTJ REIT,  Inc. (the "Company" or "GTJ REIT") was  incorporated in Maryland
on June 23, 2006 as a blank check company and was formed to engage in any lawful
act or activity  including,  without  limitation or obligation,  qualifying as a
real estate  investment  trust under  Sections 856 through 860, or any successor
sections of the Internal  Revenue Code of 1986,  as amended  (the  "Code"),  for
which corporations may be organized under Maryland General Corporation Law.

     At March 29, 2007, the Company commenced  operations upon the completion of
the Reorganization  described below. The Company has selected December 31 as its
fiscal year end.

     On  July  24,  2006,  the  Company  entered  into  merger   agreements  and
subsequently  closed on March 29, 2007 into merger agreements (the "Agreements")
with by and among  TRIBORO  COACH  CORP.,  a New York  corporation  ("Triboro");
JAMAICA CENTRAL RAILWAYS,  INC., a New York corporation  ("Jamaica");  GREEN BUS
LINES,  INC., a New York  corporation  ("Green"  and  together  with Triboro and
Jamaica, collectively referred to as the "Bus Companies" and each referred to as
a "Bus Company");  GTJ REIT, TRIBORO  ACQUISITION,  INC., a New York corporation
("Triboro  Acquisition");  JAMAICA  ACQUISITION,  INC.,  a New York  corporation
("Jamaica  Acquisition");  and GREEN  ACQUISITION,  INC., a New York corporation
("Green   Acquisition,"  and  together  with  Jamaica  Acquisition  and  Triboro
Acquisition collectively referred to as the "Acquisition  Subsidiaries" and each
referred  to as an  "Acquisition  Subsidiary").  The effect of the mergers is to
complete a Reorganization ("Reorganization") into the Company.

     Under the terms of the  Agreements,  each share of common stock of each Bus
Company issued and outstanding shares immediately prior to the effective time of
the mergers, was converted into the right to receive the following shares of the
Company's common stock:

     o    Each  share of Green  common  stock was  converted  into  1,117.429975
          shares of the Company's common stock.
     o    Each share of Triboro  common stock was  converted  into  2,997.964137
          shares of the Company's common stock.
     o    Each share of  Jamaica  common  stock was  converted  into  195.001987
          shares of the Company's common stock.

     The  Bus  Companies,  including  their  subsidiaries,  own a  total  of six
rentable  parcels of real property,  four of which are leased to the City of New
York,  one of which is leased to a  commercial  tenant (all five on a triple net
basis),  and one of  which  is used  in  part  by the  Bus  Companies'  existing
operations and the remainder of which is leased to a commercial tenant, not on a
triple net basis.  There is an additional  property of negligible  size which is
not  rentable.  Prior  to  the  Reorganization,  the  Bus  Companies  and  their
subsidiaries,  collectively,  operated a group of outdoor maintenance businesses
and a paratransit business, which have been acquired as part of the merger.

     On July 1, 2007,  the  Company  adopted a Real Estate  Investment  ("REIT")
structure.  In order to adopt a REIT structure,  it was necessary to combine the
Bus  Companies  and  their  subsidiaries  under a single  holding  company,  the
"Reorganization."  The  Company is the holding  company.  The Company has formed
three  wholly-owned  New York  corporations and each of the Bus Companies merged
with  one of these  subsidiaries  to  become  wholly-owned  subsidiaries  of the
Company.  The mergers  required the approval of the holders of at least 66 2/3 %
of the outstanding shares of common stock of each of Green, Triboro and Jamaica,
voting separately and not as one class, which was obtained on March 26, 2007.



                                       10


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Based on third-party  valuations of the real property,  outdoor maintenance
businesses,  and the paratransit business,  and considering the ownership of the
same in whole or part by each of the Bus Companies, the Company has been advised
by an outside  appraisal  firm that the  relative  valuation  of each of the Bus
Companies (as part of GTJ REIT, Inc.) is  Green--42.088%,  Triboro--38.287%  and
Jamaica--19.625%.  Accordingly,  under the Reorganization,  10,000,000 shares of
the Company common stock were distributed.  4,208,800 shares to the shareholders
of Green,  3,828,700  shares to the shareholders of Triboro and 1,962,500 shares
to the  shareholders  of Jamaica,  in such case in proportion to the outstanding
shares held by such shareholders of each Bus Company, respectively.

     As  part  of  becoming  a  REIT,   the  Company  is  required,   after  the
Reorganization,  to  make  a  distribution  of  the  Bus  Companies'  historical
undistributed  earnings and profits,  calculated to be an estimated  $62,060,000
(See Note 14). The Company will  distribute up to  $20,000,000 in cash, and also
make available for distribution  3,775,400 shares of the Company's common stock,
valued at $11.14 per share calculated as follows:


Total Value of the Bus Companies                           $    173,431,797
Assumed E&P--Cash distribution                                   20,000,000
                                                           -----------------

Total value after cash distribution                             153,431,797
Assumed E&P--Stock distribution                                  42,000,000
                                                           -----------------

Total value after stock distribution                       $    111,431,797
                                                           -----------------

Reorganization shares                                            10,000,000
Share Value Post Earnings and Profits                      $          11.14
                                                           -----------------

     The   Reorganization  was  accounted  for  under  the  purchase  method  of
accounting  as required by Statement of Financial  Accounting  Standards No. 141
"Business  Combinations",  ("SFAS No. 141") issued by the  Financial  Accounting
Standards  Board.  Since GTJ REIT has been formed to issue  equity  interests to
effect a business combination,  as required by SFAS No. 141, one of the existing
combining  entities was required to be determined  the acquiring  entity.  Under
SFAS No. 141, the  acquiring  entity is the  combining  entity whose owners as a
group  retained  or  received  the larger  portion  of the voting  rights in the
combined entity. As a result of the  Reorganization,  Green  shareholders have a
42.088% voting interest,  Triboro  shareholders  have a 38.287% voting interest,
and Jamaica  shareholders  have a 19.625% voting interest.  Additionally,  under
SFAS No. 141, in determining the acquiring  entity,  consideration  was given to
which  combining  entity  initiated  the  combination  and  whether  the assets,
revenues,  and earnings of one of the combining  entities  significantly  exceed
those of the others.

     Each  stockholder may elect a combination of cash and stock, or exclusively
cash or stock. If more than $20,000,000 of cash is elected in the aggregate cash
distributed  to each  stockholder  electing to receive some or all of his or her
distribution  in cash will be reduced such that the aggregate cash  distribution
will  total  $20,000,000,  and the  balance  of the  distribution  to each  such
stockholder  will be made in the Company's  common stock. The Company expects to
distribute  $20,000,000 in cash and 3,775,399 shares (with an approximate  value
of  $42,060,000).  Green's  assets at December  31, 2006 total $23.9  million as
compared to Triboro's  assets of $19.4  million,  and Jamaica's  assets of $10.2
million,  and Green's  revenues on a going  forward basis are expected to exceed
that of Triboro and Jamaica.  As a result of these facts,  Green is deemed to be
the  accounting  acquirer  for this  transaction  and the  historical  financial
statements of the newly formed Company will be those of Green.



                                       11



                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Under the purchase method of accounting, Triboro's and Jamaica's assets and
liabilities  were  acquired by Green and have been recorded at their fair value.
Accordingly, under the Reorganization, 10,000,000 shares of the Company's common
stock were distributed, 4,208,800 shares to the shareholders of Green, 3,828,700
shares to the  shareholders of Triboro and 1,962,500  shares to the shareholders
of Jamaica,  in such case in proportion to the  outstanding  shares held by such
shareholders of each Bus Company, respectively.

     The following  table  summarizes the fair values of the assets acquired and
liabilities  assumed at the date of  acquisition.  The fair  values are based on
third-party  valuation.  The fair value of the net assets acquired  exceeded the
total  consideration  for  the  acquisition  by  approximately   $1,630,000  and
$1,800,000  for  Triboro  and  Jamaica,  respectively,   resulting  in  negative
goodwill.  The fair value of net assets  acquired for the remaining  interest in
GTJ, not previously  owned by Green,  exceeded the total  consideration  for the
acquisition by approximately  $1,400,000,  resulting in negative  goodwill.  The
excess (negative goodwill),  aggregating  approximately $4,830,000 was allocated
on a pro rata basis to long-lived assets.

     The following table  summarizes the preliminary  allocation of the purchase
price in the form of a condensed  balance sheet  reflecting  the estimated  fair
values,  (after the allocation of negative  goodwill) of the amounts assigned to
each major asset and liability  caption of the acquired  entities as of the date
of acquisition (in thousands):




                                                                   Triboro             Jamaica               Total
Issuance of stock                                         $         66,402    $         34,035   $         100,437
                                                                    ------              ------             -------

                                                                                                    
Cash and cash equivalents                                            6,126                 974               7,100
Restricted cash                                                      1,275                 637               1,912
Accounts receivable                                                  2,627               1,314               3,941
Operating subsidies receivables                                      1,752                 941               2,693
                                                                       782                                     782
Deferred leasing commissions                                                                 -
Other assets                                                         2,682               1,549               4,231
Securities available for sale                                        1,668                 593               2,261
Real property and equipment                                         55,038              30,919              85,957
Machinery and equipment                                                580                 290                 870
                                                                    ------              ------             -------

Total assets                                              $         72,530    $         37,217   $         109,747
                                                                    ------              ------             -------

Accounts payable and accrued  expenses                                 741                 371               1,112
Line of credit                                                         168                  84                 252
Note payable                                                           666                 333                 999
Income tax payable                                                     294                 157                 451
Deferred tax liability                                                 679                 339               1,018
Unpaid losses and loss adjustment expenses                           1,736                 868               2,605
Other liabilities                                                    1,844               1,030               2,873
                                                                     -----               -----               -----

Total liabilities                                                    6,128               3,182               9,310
                                                                     -----               -----               -----

Fair value of net assets acquired                         $         66,402    $         34,035   $         100,437
                                                                    ======              ======             =======






                                       12



                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     The results of operations for Triboro,  Jamaica and GTJ for the period from
March 29, 2007 to March 31, 2007, are not reflected in the Company's results for
the three and six  months  ended  June 30,  2007 in the  accompanying  condensed
consolidated  statements  of  operations  as  the  results  were  deemed  to  be
immaterial.

     Unaudited Pro-Forma Financial Information

     The  following  presents  the  unaudited   pro-forma  combined  results  of
operations of the Company with Green, Jamaica,  Triboro and GTJ included for the
periods  preceding the merger on March 29, 2007 (in thousands,  except per share
data).




                                                                       For the Three Months Ended
                                                                                June 30,
                                                                       --------------------------
                                                                            2007             2006
                                                                       --------------------------

                                                                                  
Revenues                                                               $      14,630    $  10,382
                                                                       =============    =========
Income (loss) from continuing operations                               $       1,768    $   (501)
                                                                       =============    =========
Net income (loss) (1)                                                  $       1,777    $ (1,261)
                                                                       =============    =========
Pro-forma basic and diluted
   net income (loss) per common share                                  $        0.18    $  (0.13)
                                                                       =============    =========
Pro-forma weighted average
   common shares outstanding
   - basic and diluted                                                    10,000,000  10,000,000
                                                                       =============  ==========

                                                                        For the Six Months Ended
                                                                                June 30,
                                                                       --------------------------
                                                                            2007             2006
                                                                       --------------------------
Revenues                                                               $      26,639    $  19,416
                                                                       =============    =========

Income from continuing operations                                      $       3,470    $   1,020
                                                                       =============    =========

Net income (2)                                                         $       3,203    $  14,664
                                                                       =============    =========
Pro-forma basic and diluted
  net income (loss) per common share                                   $        0.32         1.47
                                                                       =============    =========

Pro-forma weighted average
   common shares outstanding
   - basic and diluted                                                    10,000,000   10,000,000
                                                                       =============   ==========



(1)  Net income  (loss) for the three months ended June 30, 2006 includes a loss
     from discontinued  operation,  net of taxes of $2,323 and a gain on sale of
     discontinued of operation,  net of taxes of $1,734 resulting in a loss from
     discontinued operation, net of taxes of $589.

(2)  Net  income for the six months  ended  June 30,  2006  includes a loss from
     discontinued  operation,  net of  taxes  of  $5,608  and a gain  on sale of
     discontinued  operation,  net of taxes of $19,252  resulting in income from
     discontinued operation, net of taxes of $13,644.



                                       13


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     The pro  forma  combined  results  are not  necessarily  indicative  of the
results that actually would have occurred if the mergers of Triboro, Jamaica and
GTJ had  been  completed  as of the  beginning  of 2007 or  2006,  nor are  they
necessarily indicative of future consolidated results.

     The Company  became a REIT on July 1, 2007. In order to remain a REIT,  the
Company will be required to distribute  dividends to its stockholders  each year
an amount  equal to at least 90% of its  annual  net  income,  exclusive  of net
capital gains, if any.


     Basis of Presentation

     The condensed consolidated financial statements include the accounts of the
Company  and  its  majority-owned  or  otherwise  controlled  subsidiaries.  All
intercompany  accounts and transactions  have been  eliminated.  The Company has
included the results of operations of acquired  companies  from the closing date
of the acquisition.  Since the operating cycle of real estate companies tends to
exceed one year, the Company has presented an unclassified balance sheet.

     These  condensed  consolidated  financial  statements  should  be  read  in
conjunction  with  the  consolidated  financial  statements  and  related  notes
included  in the March 29,  2007 Form 8K/A filed on  November  9, 2007.  Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance  with  generally  accepted  accounting  principles in the
United States ("GAAP") have been condensed or omitted pursuant to such rules and
regulations.  The condensed  consolidated  balance sheet as of December 31, 2006
was derived from the Company's audited  financial  statements for the year ended
December  31,  2006,  but does not  include  all  disclosures  required by GAAP.
However,  the  Company  believes  the  disclosures  are  adequate  to  make  the
information presented not misleading.

     Use of Estimates:

     The  preparation  of  condensed   consolidated   financial   statements  in
conformity  with GAAP  requires  management  to make  estimates,  judgments  and
assumptions  that affect the reported amounts of assets,  liabilities,  revenues
and expenses and related disclosure of contingent assets and liabilities.  On an
on-going basis, the Company evaluates its estimates,  including those related to
uncollectible  receivables,  the useful  lives of  long-lived  assets  including
property and equipment,  income taxes and  contingencies.  The Company bases its
estimates of the carrying value of certain assets and  liabilities on historical
experience and on various other  assumptions  that are believed to be reasonable
under the  circumstances,  when these carrying values are not readily  available
from other sources. Actual results may differ from these estimates.  Significant
estimates include environmental matters and insurance liabilities.



                                       14




                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Reportable Segments:

     The Company operates in four reportable  segments:  Real Estate Operations,
Outside Maintenance and Shelter Cleaning Operations,  Insurance Operations,  and
Paratransit Operations, all of which are conducted throughout the U.S., with the
exception of the Insurance Operations which are conducted in the Cayman Islands.

     o    Real Estate  Operations rents Company owned real estate located in New
          York.

     o    Outside  Maintenance and Shelter Cleaning  Operations  provide outside
          maintenance  and  shelter  cleaning  services  to outdoor  advertising
          companies in New York, New Jersey, Arizona and California.

     o    Insurance  Operations  assumes  reinsurance of worker's  compensation,
          vehicle  liability  and  covenant  liability  of the  Company  and its
          affiliated  Companies from an unrelated insurance company based in the
          United States of America.

     o    Paratransit  Operations  provides  paratransit service in New York for
          physically  and  mentally  challenged  persons  who are  unable to use
          standard public transportation (See Note 14).

     Revenue Recognition--Real Estate Operations:

     The Company  recognizes  revenue in accordance  with Statement of Financial
Accounting  Standards No. 13, "Accounting for Leases",  as amended,  referred to
herein as SFAS No. 13.  SFAS No. 13 requires  that  revenue be  recognized  on a
straight-line  basis over the term of the lease unless  another  systematic  and
rational  basis is more  representative  of the time  pattern  in which  the use
benefit is derived  from the leased  property.  In those  instances in which the
Company funds tenant improvements and the improvements are deemed to be owned by
the  Company,  revenue  recognition  will  commence  when the  improvements  are
substantially completed and possession or control of the space is turned over to
the tenant.  When the Company  determines  that the tenant  allowances are lease
incentives, the Company commences revenue recognition when possession or control
of the  space is  turned  over to the  tenant  for  tenant  work to  begin.  The
properties are being leased to tenants under  operating  leases.  Minimum rental
income is recognized on a  straight-line  basis over the term of the lease.  The
excess of amounts so  recognized  over  amounts due  pursuant to the  underlying
leases amounted to approximately $1,869,000 at June 30, 2007.





                                       15


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Revenue Recognition--Outside Maintenance and Shelter Cleaning Operations:

     Cleaning and  maintenance  revenue is  recognized  upon  completion  of the
related service.

     Revenue Recognition--Insurance Operations:

     Premiums  are  recognized  as  revenue  on a pro rata basis over the policy
term. The portion of premiums that will be earned in the future are deferred and
reported as unearned premiums.

     Revenue Recognition--Paratransit Operations:

     Paratransit   revenue  is  recognized   upon   completion  of  the  related
transportation service.

     Earnings (Loss) Per Share Information:

     In accordance with SFAS No. 128,  "Earnings Per Share",  basic earnings per
common share  ("Basic EPS") is computed by dividing the net income (loss) by the
weighted-average  number of common  shares  outstanding.  Diluted  earnings  per
common  share  ("Diluted  EPS")  is  computed  by  dividing  net  income  by the
weighted-average  number of common shares and dilutive common share  equivalents
and  convertible  securities  then  outstanding.  There  were  no  common  stock
equivalents  for  any of  the  periods  presented  in  the  Company's  condensed
consolidated statements of operations

     The  following  table sets forth the  computation  of basic and diluted per
share information (in thousands, except share and per share data):



                                                                           Three Months Ended
                                                                           ------------------

                                                                          June 30,         June 30,
                                                                            2007             2006
                                                                        ------------    --------------
  Numerator:                                                                      (unaudited)

                                                                                    
  Net income (loss)                                                       $    1,777      $       (847)
  Denominator:                                                         =============    ==============
  Weighted average common shares outstanding-basic and diluted
  Basic and Diluted Per Share Information:                                 9,796,568            3,766.5
                                                                       =============    ==============
 Net income (loss) per share--basic and diluted                           $     0.18      $    (224.88)
                                                                       =============    ==============





                                       16


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):




                                                                        Six Months Ended
                                                                        ----------------
                                                                                     June 30,
                                                                   June 30,            2006
                                                                     2007           (Restated)
                                                                ---------------  ---------------
  Numerator:                                                               (unaudited )
                                                                               
  Net income                                                      $    2,349         $    6,194
  Denominator:                                                  =============    ==============
  Weighted average common shares outstanding-basic                 5,035,844           3,766.50
  AND diluted                                                   =============    ==============
  Basic and Diluted Per Share Information:
  Net income per share--basic and diluted                            $  0.46         $ 1,644.50
                                                                =============    ==============


Impairment of Long-Lived Assets:

     The Company assesses  long-lived assets for impairment whenever there is an
indication  that  the  carrying  amount  of the  asset  may not be  recoverable.
Recoverability  of these  assets  is  determined  by  comparing  the  forecasted
undiscounted  cash flows generated by those assets to their net carrying values.
The amount of  impairment  loss,  if any,  will  generally  be  measured  by the
difference between the net book value of the assets and the estimated fair value
of the related assets.

Cash and Cash Equivalents:

     The  Company   considers  all  highly  liquid   investments  with  original
maturities  of  three  months  or  less  at the  date  of  purchase  to be  cash
equivalents.

     Restricted cash  represents  certain  certificates of deposit  amounting to
approximately  $451,000  at June 30, 2007 and  December  31,  2006,  that are on
deposit  with  various  government  agencies  as  collateral  to meet  statutory
self-insurance funding requirements.

     In addition, at June 30, 2007, AIG held $2,818,748 on behalf of the Company
that was restricted by AIG for the purpose of the payment of insured losses.

Accounts Receivable:

     Accounts  receivable consist of trade receivables  recorded at the original
invoice amount,  less an estimated  allowance for  uncollectible  accounts.  The
Company has a contract with the City of New York which requires retainage in the
amount of  $513,227  and  $387,288 as of June 30, 2007 and  December  31,  2006,
respectively.  Trade credit is generally  extended on a short-term  basis;  thus
trade  receivables  generally  do  not  bear  interest.  Trade  receivables  are
periodically  evaluated for  collectibility  based on past credit histories with
customers  and their  current  financial  condition.  Changes  in the  estimated
collectability  of trade  receivables  are recorded in the results of operations
for the period in which the  estimate is  revised.  Trade  receivables  that are
deemed   uncollectible  are  offset  against  the  allowance  for  uncollectible
accounts.   The  Company  generally  does  not  require   collateral  for  trade
receivables.





                                       17




                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

Amortization of Deferred Leasing Commissions:

     Deferred leasing  commissions are amortized using the straight-line  method
over the life of the lease.

Property and Equipment:

     Property and equipment are stated at cost. Depreciation is calculated using
the  straight-line  method over the estimated useful lives of the related assets
as follows:


                                         Useful lives
                                        ---------------
         Buildings and improvements      10 - 25 years
         Equipment                        8 - 25 years

     The Company recorded  depreciation expense of $153 and $57 related to these
assets for the three months ended June 30, 2007 and 2006,  respectively and $219
and $144 for the six months  ended  June 30,  2007 and 2006,  respectively  (See
Notes 6 and 14).

Available for Sale Securities:

     The Company  accounts for its available  for sale  securities in accordance
with SFAS No.  115,  "Accounting  for  Certain  Investments  in Debt and  Equity
Securities."  Management  determines  the  appropriate  classification  of  debt
securities at the time of purchase and reevaluates  such  designation as of each
balance  sheet date.  Debt  securities  are  classified  as  available-for-sale.
Available-for-sale  securities  are carried at fair value,  with the  unrealized
gains and losses, net of tax, reported in accumulated other comprehensive income
(loss), a component of stockholders' equity.  Interest on securities is included
in interest income. Realized gains and losses and declines in value judged to be
other-than-temporary  on  available-for-sale  securities  are  included  in  the
accompanying  consolidated statement of operations.  The cost of securities sold
is  based  on the  specific  identification  method.  Estimated  fair  value  is
determined based on market quotes.

Income Taxes:

     The Company accounts for income taxes under the asset and liability method,
as required by the  provisions of SFAS No. 109,  "Accounting  for Income Taxes."
Under this method,  deferred tax assets and liabilities are determined  based on
differences  between financial reporting and tax bases of assets and liabilities
and are  measured  using the  enacted  tax rates and laws that will be in effect
when the differences are expected to reverse.


Comprehensive Income:

     The  Company   follows  the   provisions   of  SFAS  No.  130,   "Reporting
Comprehensive  Income."  SFAS No. 130 sets  forth  rules for the  reporting  and
display of  comprehensive  income  and its  components.  SFAS No.  130  requires
unrealized gains or losses on the Company's available-for-sale  securities to be
included  in  comprehensive   income,  net  of  taxes  and  as  a  component  of
stockholders' equity.






                                       18


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

Environmental Matters:

     Accruals for environmental  matters are recorded when it is probable that a
liability  has been  incurred and the amount of the  liability can be reasonably
estimated,  based on current law and existing  technologies.  These accruals are
adjusted  periodically  as assessment  and  remediation  efforts  progress or as
additional technical or legal information becomes available (See Note 5).

     Environmental  costs are  capitalized  if the costs  extend the life of the
property,  increase its capacity,  and/or mitigate or prevent contamination from
future  operations.  Environmental  costs are also capitalized in recognition of
legal asset retirement obligations resulting from the acquisition,  construction
and/or  normal  operation  of a  long-lived  asset.  Costs  related to  remedial
investigation and feasibility studies, environmental contamination treatment and
cleanup  are  charged  to  expense.  Estimated  future  incremental  operations,
maintenance  and management  costs directly  related to remediation  are accrued
when such costs are probable and estimable (See Note 5).

Insurance Liabilities:

     The liability for losses and  loss-adjustment  expenses  includes an amount
for  claims  reported  and a  provision  for  adverse  claims  development.  The
liability for claims reported is based on the advice of an independent attorney,
while the liability for adverse  claims  development  is based on the director's
best estimates.  Such liabilities are necessarily  based on estimates and, while
the directors  believe that the amounts are adequate,  the ultimate  liabilities
may be in excess  of or less  than the  amounts  recorded  and it is  reasonably
possible that the expectations associated with these amounts could change in the
near-term (that is within one year) and that the effect of such changes could be
material to the financial statements.  The methods for making such estimates and
for  establishing  the resulting  liabilities are continually  renewed,  and any
adjustments are reported in current earnings.

Recently Issued Accounting Pronouncements:

     In September 2006, the Financial Accounting Standards Board ("FASB") issued
Statement  of  Financial  Accounting  Standard  ("SFAS")  No.  157,  "Fair Value
Measurements".  This  statement  defines  fair value,  establishes  a fair value
hierarchy  to be used in  U.S.  generally  accepted  accounting  principles  and
expands disclosures about fair value measurements.  Although this statement does
not  require  any new fair value  measurements,  the  application  could  change
current  practice.  The statement is effective for fiscal years  beginning after
November  15,  2007.  The  Company is  currently  evaluating  the impact of this
statement to its financial position and results of operations.

     In  February,  2007,  FASB issued SFAS No. 159,  "The Fair Value Option for
Financial Assets and Financial  Liabilities including an amendment of SFAS 115."
This statement  provides  companies with an option to report selected  financial
assets and  liabilities  at fair value.  This  statement is effective for fiscal
years  beginning  after  November 15, 2007 with early  adoption  permitted.  The
Company  is  currently  assessing  the  impact  of SFAS No.  159 and has not yet
determined  what  effect,  if any, the adoption of SFAS No. 159 will have on the
Company's financial position or results of operations.

     In December 2007, the FASB issued SFAS 141R, "Business  Combinations" which
replaces SFAS 141. The statement  retains the purchase  method of accounting for
acquisitions,  but  requires a number of changes,  including  changes in the way
assets and liabilities are recognized in purchase accounting, the recognition of
assets  acquired  and  liabilities  assumed  arising  from  contingencies,   the
capitalization  of  in-process  research  and  development  at fair  value,  and
requires the expensing of  acquisition-related  costs as incurred. The statement
will apply prospectively to business combinations for which the acquisition date
is on or after the beginning of the first annual  reporting  period beginning on
or after  December 15, 2008.  The Company is currently  evaluating the effect of
this statement.




                                       19


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     In  December  2007,  the FASB  issued  Statement  of  Financial  Accounting
Standards  No.  160,   "Noncontrolling   Interests  in  Consolidated   Financial
Statements, an amendment of ARB No. 51" ("SFAS 160"). This statement will change
the   accounting   and   reporting   for  minority   interests   which  will  be
recharacterized  as  noncontrolling  interests and  classified as a component of
equity.  SFAS 160 is effective for fiscal years  beginning on or after  December
15,  2008.  SFAS 160  requires  retroactive  adoption  of the  presentation  and
disclosure   requirements  for  existing  minority  interests  for  all  periods
presented. The Company is currently evaluating the effect of this statement.


2.   DISCONTINUED OPERATIONS:

     On November 29, 2005,  Green  entered  into an agreement  and  subsequently
closed on January 9, 2006 with the City of New York to buy all of Green's assets
used in  connection  with Green's bus  operations.  Accordingly,  the results of
Green's bus  operations  have been presented as  discontinued  operations in the
Company's condensed consolidated financial statements for all periods presented.








                                       20



                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

2.   DISCONTINUED OPERATION (Continued):

     The  following  table sets forth the detail of Green's  income  (loss) from
discontinued  operations  for the three and six months  ended June 30,  2006 (in
thousands):

                                                                 Bus Operations
                                                                 --------------
  For the three months ended June 30, 2006 (Restated):

  Revenues from discontinued operation                           $            -
                                                                 ==============

  Loss from operations of discontinued operation                 $     ( 2,649)
  Benefit from  income taxes                                                326
                                                                 --------------

  Loss from discontinued operation, net of taxes                 $      (2,323)
                                                                 ==============

  Gain on sale of discontinued operation                         $        1,734
  Provision for income taxes                                                  -
                                                                 --------------
  Gain on sale of discontinued operation, net of taxes           $        1,734
                                                                 ==============


  For the six months ended June 30, 2006 (Restated):
  Revenues from discontinued operation                           $        3,864
                                                                 ==============

  Loss from operations of discontinued operation                 $      (2,577)
  Provision for income taxes                                              (375)
                                                                 --------------

  Loss from discontinued operation, net of taxes                 $      (2,952)
                                                                 ==============

  Gain on sale of discontinued operation                         $       11,723
  Provision for income taxes                                             (3,454)
                                                                 --------------
 Gain on sale of discontinued operation, net of taxes            $        8,269
                                                                 ==============








                                       21




                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


2.   DISCONTINUED OPERATION (Continued):

     Net cash  provided by  discontinued  operation  was $138 for the six months
ended June 30, 2007 and net cash used in discontinued  operation was $18,686 for
the six months ended June 30, 2006 (Restated).

3.   OTHER ASSETS, NET:

Other assets, net, consist of the following (in thousands):





                                                                   June 30, 2007             December 31, 2006
                                                                -----------------------  ------------------------
                                                                      (unaudited)
                                                                                   
Other receivables                                               $                   33   $                    31
Deferred acquisition costs                                                           -                       958
Discontinued operations                                                            985                         -
Prepaid expenses                                                                 1,138                        18
Prepaid income taxes                                                             2,239                         -
Rental income in excess of amount billed                                         1,869                       581
Other assets                                                                       984                       520
                                                                -----------------------  ------------------------
                                                                $                7,248   $                 2,108
                                                                =======================  ========================


4.   UNPAID LOSSES AND LOSS ADJUSTMENT EXPENSES:

The liability for losses and loss adjustment expenses at June 30, 2007 have been
reflected  in  connection  with  the  merger  transaction  (See  Note  1) and is
summarized as follows (in thousands):


                               June 30, 2007           December 31, 2006
                           ------------------        ----------------------
                                (unaudited)
Reported claims                                            $ -
                           $          3,149
Provision for incurred
but not reported claims

                                        804                  -
                           ----------------------- -----------------------
                           $          3,953                $ -
                           ======================= =======================

     Management is responsible  for  estimating  the provisions for  outstanding
losses.  The directors have  recognized in the financial  statements a provision
for  outstanding  losses of  $3,953 at June 30,  2007.  An  actuarial  study was
independently  completed  which  estimated  that at June  30,  2007,  the  total
outstanding losses at an expected level, are between $3,893 and $4,660. In their
analysis,  the actuaries  have used industry  based data which may or may not be
representative of the Company's ultimate liabilities.

     In  the  opinion  of  the   directors,   the   provision   for  losses  and
loss-adjustment  expenses is adequate to cover the expected  ultimate  liability
under the insurance  policies written.  However,  consistent with most companies
with  similar  operations,  the  Company's  estimated  liability  for  claims is
ultimately based on management's expectations of future events. It is reasonably
possible that the expectations associated with these amounts could change in the
near term (that is,  within one year) and that the effect of such changes  could
be material to the condensed consolidated financial statements.





                                       22



                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

5.   OTHER LIABILITIES, NET:

Other liabilities consist of the following (in thousands):







                                                    June 30, 2007             December 31, 2006
                                                 -----------------------  ------------------------
                                                      (unaudited)
                                                                    
Accrued professional fees                        $                  304   $                   164
Discontinued operations                                             952                         -
Other                                                               960                         -
Accrued wages                                                       298                         -
Deposit liability                                                   197                         -
Accrued environmental costs                                       1,254                       436
Amount due to City of New York                                        -                       308
                                                 -----------------------  ------------------------
                                                 $                3,965   $                   908
                                                 =======================  ========================


6.   NOTE PAYABLE TO BANK:

     On December 30, 2003, the Green Bus Lines, Inc. and Subsidiary,  along with
the Triboro Coach Corporation and Subsidiaries,  Jamaica Central Railways,  Inc.
and  Subsidiaries,  Command Bus  Company,  Inc.,  and G.T.J.  Company,  Inc. and
Subsidiaries  (the  "Affiliated  Group"),   replaced  its  then-existing  credit
facility  with a new facility  consisting of mortgages and lines of credit which
had an expiration date of June 30, 2004. The facility had been renegotiated over
several  renewals  and was  extended  to June 30,  2007.  In July of  2007,  the
Affiliated  Group  terminated  its  relationship  with the  lender  and paid all
amounts outstanding under the line of credit.  Under the terms of the agreement,
the entire group had a $6.5 million facility  consisting of a $4 million line of
credit,  which was secured by approximately  $4.5 million of cash and bonds held
by the Affiliated Group and a $2.5 million second mortgage secured by a mortgage
on property  owned by G.T.J.  Company,  Inc., in New York City.  The facility of
$6.5  million  was  being  used to  finance  the  working  capital  needs of the
Affiliated  Group. The facility bore interest at the prime rate and was adjusted
from time to time. The loans were  collateralized  by all tangible assets of the
Affiliated Group.

     The  outstanding  debt under this line of credit was paid in June 2007 (see
Note 14).









                                       23



                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


7.   STOCKHOLDERS' EQUITY:

Common Stock

     The Company is  authorized  to issue  100,000,000  shares of common  stock,
$.0001 par value per share,  available for issuance.  The Company has authorized
the  issuance  of up to  15,564,454  shares  of the  Company's  common  stock in
connection with the  Reorganization  and the earnings and profits  distribution.
The common stock is not convertible or subject to redemption.

     During the  quarter  ended  March 31,  2007,  Green paid  dividends  to its
stockholders totaling $150,000.

Preferred Stock

     The Company is authorized  to issue  10,000,000  shares of preferred  stock
with such  designations,  voting  and other  rights  and  preferences  as may be
determined from time to time by the Board of Directors.

8.   RELATED PARTY TRANSACTIONS

     Douglas A. Cooper, an officer and director of the Company and the nephew of
Jerome Cooper (Chairman of the Board) is Co-Managing partner of Ruskin,  Moscou,
Faltischek,  P.C.  ("RMF"),  which  has  acted as  counsel  to the  Company  for
approximately  eight  years.  Fees  paid by Green to RMF for the  three  and six
months ended June 30, 2007 and 2006 were $362,616,  $3,564, $366,241 and $6,327,
respectively.

9.   INCOME TAXES:

     Effective  January  1,  2007,  the  Company  adopted  Financial  Accounting
Standards  Board  Interpretation  No. 48,  "Accounting for Uncertainty in Income
Taxes" ("FIN 48") -- an  interpretation  of FASB Statement No. 109,  "Accounting
for Income  Taxes." FIN 48 addresses the  determination  of whether tax benefits
claimed or  expected  to be claimed on a tax return  should be  recorded  in the
financial  statements.  Under FIN 48, the Company may  recognize the tax benefit
from an uncertain  tax position  only if it is more likely than not that the tax
position will be sustained on  examination by the taxing  authorities,  based on
the  technical  merits  of the  position.  The tax  benefits  recognized  in the
financial  statements  from  such a  position  should be  measured  based on the
largest  benefit  that has a greater  than  fifty  percent  likelihood  of being
realized  upon   ultimate   settlement.   FIN  48  also  provides   guidance  on
de-recognition,   classification,   interest  and  penalties  on  income  taxes,
accounting in interim periods and requires increased disclosures. At the date of
adoption,  and as of June 30, 2007,  the Company  does not have a liability  for
unrecognized tax benefits.




                                       24


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

9. INCOME TAXES (Continued):

     Green Bus Lines,  Inc., and Subsidiary files income tax returns in the U.S.
federal  jurisdiction  and the states of New York,  New Jersey,  California  and
Arizona and New York City.  The Company is subject to U.S.  federal or state and
local income tax  examinations by tax  authorities for years after 2002.  During
the periods  open to  examination,  the Company has net  operating  loss and tax
credit  carry  forwards  for U.S.  federal  and  state  tax  purposes  that have
attributes from closed periods.  Since these net operating losses and tax credit
carry  forwards  may be  utilized  in future  periods,  they  remain  subject to
examination.  The  Company's  policy  is to record  interest  and  penalties  on
uncertain tax provisions as income tax expense. As of June 30, 2007, the Company
has no accrued  interest or penalties  related to uncertain tax  positions.  The
Company  believes that it has not taken any  uncertain tax positions  that would
impact its condensed consolidated financial statements as of June 30, 2007.

     Green Bus Lines,  Inc. and Subsidiary is currently under examination by the
Internal  Revenue Service for its U.S.  Corporate  Income Tax Return for the tax
year ended  December  31,  2005.  There  have been no  adjustments  proposed  in
connection with the examination.

     The  Company's  effective  tax rate is 26.5% and  65.1% for the six  months
ended June 30, 2007 and 2006, respectively. The Company's effective tax rate for
the six months ended June 30, 2007 and 2006 differed from the federal  statutory
rate  primarily  due  to  the  utilization  of  a  federal  net  operating  loss
carryforward for financial  reporting  purposes  aggregating  approximately $1.3
million during the six months ended June 30, 2007 and to taxes  associated  with
depreciation and amortization expense, deferred rent, and other adjustments.

     In January 2007, the Company recorded a prior period  adjustment to reflect
an error  made in 2006  related  to  recording  a federal  and state  income tax
expense  entry.  The error had no effect on net income for six months ended June
30, 2007. Had the error not been made, net income for Green would have increased
by $600,000  ($159.29 per share) for the year ended  December 31, 2006 (See Note
12).

10. COMMITMENTS AND CONTINGENCIES:

Legal Matters:

Appraisal Proceedings

     On March 26, 2007, there was a joint special meeting of the stockholders of
the Bus  Companies.  The business  considered  at the meeting was the merger of:
Green  with  and  into  Green   Acquisition;   Triboro  with  and  into  Triboro
Acquisition;  and Jamaica with and into Jamaica  Acquisition.  Appraisal  rights
were  perfected by  stockholders  of the Bus  Companies  who would have received
approximately  366,133  shares  of  the  Company's  common  stock  to be  issued
following  the  mergers.  The  mergers  were  carried  out on  March  29,  2007.
Consequently,  the Bus  Companies  made good faith  offers to such  stockholders
based on the value of the  Company's  common  stock of $7.00 per  share,  eighty
percent (80%) of which was advanced to them. On May 25, 2007, Green Acquisition,
Triboro Acquisition and Jamaica Acquisition,  commenced appraisal proceedings in
Nassau County  Supreme Court,  as required by the New York Business  Corporation
Law. Eight of the  shareholders  (the  "Claimants")  who sought appraisal rights
(the others had either  settled or withdrawn  their  demands)  have answered the
petition  filed in  connection  with the  appraisal  proceeding  and  moved  for
pre-trial  discovery.  Collectively,  the  Claimants  have been paid  $1,351,120
pursuant to the Company's  good faith offer.  The Claimants  would have received
approximately 241,272 shares of the Company's common stock following the mergers
of the Bus  Companies.  The Company's  ultimate  liability  cannot  presently be
determined.  In  addition,  two  stockholders  have  been paid an  aggregate  of
$435,457 pursuant to the Company's good faith offer.  These  stockholders  would
have received approximately 62,208 shares.



                                       25


                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

10. COMMITMENTS AND CONTINGENCIES (Continued):

     The Company is involved in several  lawsuits and other disputes which arose
in the ordinary  course of business;  however,  management  believes  that these
matters  will  not  have  a  material  adverse  effect,  individually  or in the
aggregate, on the Company's financial position or results of operations.

Environmental Matters

     The  Company's  real  property  has  had  activity  regarding  removal  and
replacement of underground  storage  tanks.  Upon removal of the old tanks,  any
soil  found  to be  unacceptable  was  thermally  treated  off  site to burn off
contaminants. Fresh soil was brought in to replace earth which had been removed.
There are still  some  levels of  contamination  at the sites,  and  groundwater
monitoring programs have been put into place at certain locations. In July 2006,
the  Company  entered  into  an  informal  agreement  with  the New  York  State
Department  of  Environmental  Conservation  ("NYSDEC")  whereby the Company has
committed to a three-year  remedial  investigation  and  feasibility  study (the
"Study") for all site locations.  In conjunction  with this informal  agreement,
the Company has retained the services of an  environmental  engineering  firm to
assess the cost of the Study. The Company's  engineering report has an estimated
cost range in which the low-end of the range, of approximately  $5.2 million (of
which  the  Company's  portion  is $1.4  million)  was  only for the  Study.  In
addition,  a high-end range estimate,  of approximately  $10.4 million (of which
the  Company's  portion was $2.8) was  included  which  provided a "worst  case"
scenario  whereby the Company would be required to perform full  remediation  on
all site locations.  While management  believes that the amount of the Study and
related remediation is likely to fall within the estimated cost range, no amount
within  that  range can be  determined  to be the  better  estimate.  Therefore,
management  believes that recognition of the low-range  estimate is appropriate.
While additional costs associated with environmental  remediation and monitoring
are probable,  it is not possible at this time to reasonably estimate the amount
of any  future  obligation  until the Study has been  completed.  As of June 30,
2007, the Company has recorded a liability of $1,254,000  related to its portion
of the Study as disclosed in the engineering report.  Presently,  the Company is
not aware of any claims or  remediation  requirements  from any local,  state or
federal government agencies.  Each of the properties is a commercial zone and is
still used as transit depots, including maintenance of vehicles.

11. SIGNIFICANT TENANT:

     One tenant, included in the condensed consolidated statement of operations,
constituted  100% of rental revenue for the three and six months ended June, 30,
2007 and for the three and six months ended June 30, 2006.

12. RESTATEMENT AND PRIOR PERIOD ADJUSTMENT:

Restatement

     The Company  restated its  previously  issued  consolidated  balance sheet,
consolidated  statement of  operations  and cash flows for six months ended June
30, 2006. The restatement relates to the  reclassification of certain assets and
liabilities from discontinued operations to continuing operations.

     The  restatement  did  not  change  net  income,  for  any of  the  periods
presented.

     The  restatement  resulted  in  the  following  changes  to  the  Company's
statement of operations and cash flows for the six months ended June 30, 2006.





                                       26

                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

12. RESTATEMENT AND PRIOR PERIOD ADJUSTMENT: (Continued)



                                                         For the Six Months Ended June 30, 2006
                                                                     (in thousands)
                                                                       (unaudited)
                                                        ----------------------------------------
                                                            As Reported           As Restated
                                                        -----------------       ----------------
                                                                             
Consolidated Statement of Operations
Income from continuing operations                           $         913          $         877
Discontinued operations:
   Income from discontinued operation, net of taxes                 5,281                  5,317
                                                        -----------------       ----------------
Net income                                                  $       6,194          $       6,194
                                                        =================       ================


                                                         For the Six Months Ended June 30, 2006
                                                                     (in thousands)
                                                                       (unaudited)
                                                        ----------------------------------------
                                                            As Reported           As Restated
                                                        -----------------       ----------------
Consolidated Statement of Cash Flows
Net cash provided by (used in) operating activities         $      (5,830)         $     (5,488)
Net cash provided by investing activities                          11,470                11,128
Net cash (used in) financing activities                              (150)                 (150)


Prior Period Adjustment

     Retained  earnings at January 1, 2007 has been adjusted to correct an error
made in 2006 related to recording a federal and state income tax expense  entry.
Had the error not been made,  Green's net income for the year ended December 31,
2006 would have increased by approximately $600,000 and $159.29 per share.

13. SEGMENTS:

Segment Information:

     The operating segments reported below are segments of the Company for which
separate  financial  information is available and for which operating results as
measured  by  income  from  operations  are  evaluated  regularly  by  executive
management in deciding how to allocate  resources and in assessing  performance.
The accounting policies of the business segments are the same as those described
in the Summary of Significant Accounting Policies (See Note 1).

     The Company operates in four reportable  segments:  Real Estate Operations,
Outside Maintenance and Shelter Cleaning Operations,  Insurance Operations,  and
Paratransit Operations, all of which are conducted throughout the U.S., with the
exception of the Insurance Operations which are conducted in the Cayman Islands.

     Real Estate Operations rents Company owned real estate located in New York.

     Outside  Maintenance  and  Shelter  Cleaning  Operations  provides  outside
maintenance and cleaning services to outdoor advertising  companies in New York,
New Jersey, Arizona and California.





                                       27

                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

13. SEGMENTS (Continued):

     Insurance Operations assumes reinsurance of worker's compensation,  vehicle
liability  and covenant  liability of the Company and its  affiliated  Companies
from an unrelated insurance company based in the United States of America.

     Paratransit   Operations  provide  paratransit  service  in  New  York  for
physically and mentally challenged persons who are unable to use standard public
transportation (See Note 14).

     The summarized segment information (excluding discontinued operations),  as
of and for the three  months and six months  ended June 30, 2007 and 2006 are as
follows (in thousands):




Three Months Ended June 30,
2007
                              ------------------------------------------------------------------------------------------------
                               Real Estate       Outside         Insurance     Paratransit
                               Operations      Maintenance       Operations    Operations        Eliminations         Total
                              ------------------------------------------------------------------------------------------------
                                                                                              
Operating revenue and          $      3,014     $       9,394  $         -    $        3,125   $        (903)   $       14,630
subsidies
Operating expenses                    2,412             7,288           30             3,367            (593)           12,504
                               -------------    -------------- ------------   ---------------  ---------------  ---------------
Operating income                        602             2,106          (30)            (242)            (310)            2,126
Other income (expense)                   52             (174)           17               (4)              311              202
                               -------------    -------------- ------------   ---------------  ---------------  ---------------
Income from continuing
operations before income                654             1,932         (13)             (246)                1            2,328
taxes
Provision for income taxes            (507)              (53)            -                 -                -            (560)
                               -------------    -------------- ------------   ---------------  ---------------  ---------------
Income (loss)  from
continuing operations          $        147     $       1,879          (13)   $        (246)   $            1   $       1,768
                               =============    ============== ============   ===============  ===============  ===============
Total assets                   $    140,627     $      11,656  $     4,990    $       3,140    $      (35,158)  $     125,255
                               =============    ============== ============   ===============  ===============  ===============
Capital expenditures           $          -     $         288  $         -    $           -    $             -  $         288
                               =============    ============== ============   ===============  ===============  ===============
Depreciation and amortization  $         65     $          88  $         -    $           -    $             -  $         153
                               =============    ============== ============   ===============  ===============  ===============


Three Months Ended June 30,
2006
                              ------------------------------------------------------------------------------------------------
                               Real Estate       Outside         Insurance     Paratransit
                               Operations      Maintenance       Operations    Operations        Eliminations         Total
                              ------------------------------------------------------------------------------------------------
Operating revenue and
subsidies                     $         999     $           -  $         -    $            -   $            - $          999
Operating expenses                      608                 -            -                 -                -            608
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Operating income                        391                 -            -                 -                -            391

Income from continuing
operations before income
taxes and equity in earnings
(loss) of affiliated companies          391                 -            -                 -                -
                                                                                                                         391
Provision for income taxes            (497)                 -            -                 -                -           (497)
Equity in earnings  (loss) of
affiliated companies, net of
tax                                   (152)                 -            -                 -                -           (152)
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Income (loss) from continuing
operations                     $      (258)     $           -  $         -   $             -   $            -  $        (258)
                               =============    ============== ============  ================  =============== ===============
Total assets                   $    27,829      $           -  $         -   $             -   $            -  $      27,829
                               =============    ============== ============  ================  =============== ===============

Capital expenditures           $         -      $           -  $         -   $             -   $            -  $           -
                               =============    ============== ============  ================  =============== ===============
Depreciation and amortization  $        57      $           -  $         -   $             -   $            -  $          57
                               =============    ============== ============  ================  =============== ===============





                                       28

                           GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

13. SEGMENTS (Continued):




Six Months Ended June 30,
2007
                              ------------------------------------------------------------------------------------------------
                               Real Estate       Outside         Insurance     Paratransit
                               Operations      Maintenance       Operations    Operations        Eliminations         Total
                              ------------------------------------------------------------------------------------------------
                                                                                            
Operating revenue and         $       4,012    $        9,395  $         -  $          3,125  $         (903) $        15,629
subsidies
Operating expenses                    2,535             7,289           30             3,367            (593)          12,628
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Operating Income                      1,477             2,106         (30)             (242)            (310)           3,001
Other income (expense)                  151             (174)           17               (4)              311             301
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Income (loss) from continuing
operations before income
taxes and equity in earnings
of affiliated companies               1,628             1,932         (13)             (246)                1           3,302

Provision for income taxes            (822)              (53)            -                 -                -           (875)
Equity in earnings of
affiliated companies, net of
tax                                      60                 -            -                 -                -              60
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Income (loss)  from
continuing operations          $        866     $       1,879  $     (13)     $         (246)  $            1          $2,487
                               =============    ============== ============  ================  =============== ===============
Capital expenditures           $          -     $         288  $       -      $            -   $            -  $          288
                               =============    ============== ============  ================  =============== ===============
Depreciation and amortization  $        131     $          88  $       -      $            -   $            -  $          219
                               =============    ============== ============  ================  =============== ===============


Six Months Ended June 30,
2006
                              ------------------------------------------------------------------------------------------------
                               Real Estate       Outside         Insurance     Paratransit
                               Operations      Maintenance       Operations    Operations        Eliminations         Total
                              ------------------------------------------------------------------------------------------------
Operating revenue and         $       1,911    $            - $          -  $              -  $             - $         1,911
subsidies
Operating expenses                      695                 -            -                 -                -             695
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Income from continuing
operations before income
taxes and equity in earnings          1,216                 -            -                 -                -           1,216
of affiliated companies

Provision for income taxes            (791)                 -            -                 -                -           (791)

Equity in earnings of
affiliated companies, net of
tax                                     452                 -            -                 -                -             452
                               -------------    -------------- ------------  ----------------  --------------- ---------------
Income from continuing
operations                             $877     $           -  $         -   $             -   $            -  $          877
                               =============    ============== ============  ================  =============== ===============
Total assets                   $     27,829     $           -  $         -   $             -   $            -  $       27,829
                               =============    ============== ============  ================  =============== ===============
Capital expenditures           $          -     $           -  $         -   $             -   $            -  $            -
                               =============    ============== ============  ================  =============== ===============
Depreciation and amortization  $        144     $           -  $         -   $             -   $            -  $          144
                               =============    ============== ============  ================  =============== ===============






                                       29

                           GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

14. SUBSEQUENT EVENTS:


ING Financing Agreement:

     On July 2, 2007,  the Company  entered into a Loan  Agreement,  dated as of
June 30,  2007  (the  "Loan  Agreement"),  among  certain  direct  and  indirect
subsidiaries  of  the  Company,   namely,   Green  Acquisition,   Inc.,  Triboro
Acquisition,  Inc., Jamaica  Acquisition,  Inc., 165-25 147th Avenue, LLC, 49-19
Rockaway  Beach  Boulevard,  LLC,  85-01  24th  Avenue,  LLC,  114-15 Guy Brewer
Boulevard,  LLC, (collectively,  the "Borrowers");  and ING USA Annuity and Life
Insurance  Company;  ING Life  Insurance  and Annuity  Company;  Reliastar  Life
Insurance Company; and Security Life Of Denver Insurance Company  (collectively,
the "Initial  Lenders"  and,  together  with any other Lenders from time to time
party hereto, the "Lenders").  Pursuant to the terms of the Loan Agreement,  the
Lenders will provide  multiple  loan  facilities in the amounts and on the terms
and  conditions  set forth in such Loan  Agreement.  The  aggregate  of all loan
facilities  under the Loan Agreement  shall not exceed  $72,500,000.  On July 2,
2007, the Initial Lenders made an initial  $17,000,000 term loan. In addition to
the  initial  term  loan,  the  Lenders  collectively  made a  mortgage  loan of
$1,000,000 to the  Borrowers.  Interest on the loans shall be paid monthly.  The
interest on each loan is 6.59% per annum.  In addition,  there is a one-tenth of
one  percent  non-use  fee on the  unused  portion  of the  loan  facility.  The
principal  shall be paid on the maturity date pursuant to the terms set forth in
the Loan Agreement, namely July 1, 2010, unless otherwise extended or renewed.

     The loan facilities are  collateralized by: (1) an Assignment of Leases and
Rents on four bus  depot  properties  (the  "Depots")  owned by  certain  of the
Borrowers and leased to the City of New York,  namely (a) 49-19  Rockaway  Beach
Boulevard;  (b) 165-25  147th  Avenue;  (c) 85-01 24th Avenue and (d) 114-15 Guy
Brewer  Boulevard;  (2) Pledge  Agreements  under which (i) GTJ REIT pledged its
100% stock ownership in each of: (a) Green Acquisition; (b) Triboro Acquisition,
and (c) Jamaica Acquisition,  (ii) Green Acquisition pledged its 100% membership
interest in each of (a) 49-19 Rockaway Beach Boulevard, LLC and (b) 165-25 147th
Avenue,  LLC, (iii) Triboro  Acquisition pledged its 100% membership interest in
85-01 24th Avenue,  LLC, and (d) Jamaica Acquisition pledged its 100% membership
interest  in 114-15  Guy Brewer  Boulevard,  LLC,  and (3) a LIBOR Cap  Security
Agreement  under  which  GTJ Rate Cap LLC,  a  wholly  owned  subsidiary  of the
Company,  pledged its interest in an interest rate cap transaction  evidenced by
the Confirmation and ISDA Master Agreement,  dated as of December 13, 2006, with
SMBC Derivative  Products Limited.  The Company had assigned its interest in the
interest  rate cap  transaction  to GTJ Rate Cap LLC prior to entering  into the
Loan Agreement. $1,000,000 of the loan is secured by a mortgage in the amount of
$1,000,000 on the Depots collectively ($250,000 for each Depot).

     In  addition  to  customary  non-financial  covenants,  the  Borrowers  are
obligated to comply with the  following  financial  covenants  (1) the Borrowers
will not  permit  the ratio of (a)  Consolidated  Net  Operating  Income for any
period of four consecutive  Fiscal Quarters to (b) Consolidated Debt Service for
such period,  to be less than 1.3 to 1.0; (2) the Borrowers  will not permit the
ratio of (a) Consolidated Net Operating Income from Unencumbered  Assets for any
period of four consecutive  Fiscal Quarters to (b)  Consolidated  Unsecured Debt
Service for such period,  to be less than 1.3 to 1.0; (3) the Borrowers will not
permit the ratio of (a) Consolidated  Debt at any time to (b) Total Assets Value
at such time,  to be greater  than 0.6 to 1.0;  and (4) the  Borrowers  will not
permit  the  ratio  of a)  Total  Unencumbered  Assets  Value at any time to (b)
Consolidated Unsecured Debt at such time, to be less than 1.5 to 1.0.

     As of January 31,  2008,  $22,300,000  was  outstanding  under this line of
credit.

Special Distribution of Earnings and Profits

     On August  20,  2007,  the Board of  Directors  of the  Company  declared a
special distribution of accumulated earnings and profits on the Company's common
stock of $6.40 per Company  share,  payable in $20,000,000 of cash and 3,775,400
of the Company's common stock. For the purposes of the special distribution, the
Company's  common  stock  was  valued  at  $11.14,  as  indicated  in the  proxy
statement/prospectus  dated  February  9, 2007  filed  with the  Securities  and




                                       30

                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

14. SUBSEQUENT EVENTS (Continued):

Exchange Commission and disseminated to the stockholders of the Bus Companies in
connection with the March 26, 2007 special joint meeting of the  stockholders of
the Bus Companies at which meeting such  stockholders  voted on a reorganization
of  those  companies  with  and  into  the  Company.  The  special  distribution
aggregated approximately,  $62,060,000. The holders of the Company's shares, and
the  holders  of shares of the Bus  Companies,  as of the close of  business  on
August 20, 2007, the record date for the special  distribution  (the "Holders"),
were eligible for the special distribution. The Holders were required to make an
election as to the amount of the Company's shares and/or cash the Holders wished
to receive as their  respective  portions of the special  distribution.  Holders
were advised,  due to the  limitation of the aggregate  amount of cash available
for the special distribution, that their actual distribution might not be in the
proportion of cash and the Company's shares they elected,  but could be based on
a proration of the  available  cash after all  elections  (i.e.:  not on a first
come-first served basis).  The Company calculated the proportion of cash and the
Company's  shares that were  distributed  to the Holders based upon the Holder's
election and the amount of cash available for the special distribution.

     In October 2007, cash of $20,000,000 and 3,775,400  shares of the Company's
common stock were distributed to the Holders. Such cash was borrowed against the
line of credit from the Lenders.

Stock Option Plan

     On June 11,  2007,  the Board of  Directors  approved  the  Company's  2007
Incentive  Award Plan (the "Plan").  The effective  date of the Plan is June 11,
2007, subject to stockholder approval.  The stockholders of the Company approved
the Plan on February 7, 2008.

     The Plan will cover directors,  officers,  key employees and consultants of
the Company.  The purpose of the Plan is to further the growth,  development and
financial  success of the Company  and to obtain and retain the  services of the
above individuals considered essential to the long term success of the Company.

     The Plan may provide for awards in the form of restricted shares, incentive
stock options,  non-qualified  stock options and stock appreciation  rights. The
aggregate  number of shares of common stock which may be awarded  under the Plan
is 1,000,000 shares. The total number of options granted on February 7, 2008 was
255,000.

Election of REIT Status

     Effective July 1, 2007, the Company elected to be taxed as a REIT under the
Internal Revenue Code of 1986, as amended.  A REIT will generally not be subject
to federal income  taxation on that portion of its income that qualifies as REIT
taxable  income,  to the extent that it  distributes at least 90% of its taxable
income to its shareholders and complies with certain other requirements.

Real Estate Acquisition

     On February 1, 2008,  the Company  entered  into an agreement to purchase a
property  located in the Hartford,  Connecticut  area.  In connection  with this
agreement,  the Company has made an initial deposit in the amount of $2,300,000.
The purchase  price of the  property is  approximately  $23,300,000.  Closing is
expected to take place in March 2008.

Paratransit Operations

     In February  2008,  the Company was  notified by the New York City  Transit
Agency of the Metropolitan  Transit  Authority (the "Agency") that a Request for
Proposal to renew the Company's  existing  paratransit  service  contract  after
September  30,  2008  would not be  considered  by the  Agency.  The  Company is
determining  what action it should take in  response to such  notification.  The
Paratransit Operations were acquired as part of the Reorganization that occurred
on March 29, 2007.





                                       31

                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

14. SUBSEQUENT EVENTS (Continued):

     The  Paratransit  Operations'  revenues  and net  losses for the year ended
December 31, 2006 and for the period  January 1, 2007 through June 30, 2007 were
as follows (in thousands):

                       Year Ended December      January 1, 2007 through
                             31, 2006                June 30, 2007
                       -------------------      -----------------------

                                                      (unaudited)

Revenues                     $10,176                    $6,042
                       ===================      =======================
Net loss                     $ (696)                    $(344)
                       ===================      =======================






                                       32

Item 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations


     Results of Operations


     The following  results of operations  pertain  solely to Green Bus Company,
Inc.,  and  Subsidiary  for the three and six months ended June 30, 2006 and the
period  January 1, 2007 to March 31, 2007 and GTJ REIT,  Inc.  for the three and
six months ended June 30, 2007. The results of operations  for Triboro,  Jamaica
and GTJ for the period from March 29,  2007 to March 31, 2007 are not  reflected
in the  accompanying  condensed  consolidated  statement  of  operations  of the
Company for the six months  ended March 31, 2007 as such amounts were not deemed
to be material in relation to the  Company's  condensed  consolidated  financial
statements as a whole.


     Three Months Ended June 30, 2007 vs. Three Months Ended June 30, 2006


     The following table sets forth results of operations of the Company for the
periods indicated (in thousands):


                                                                             Three Months
                                                                                 Ended
                                                                               June 30,
                                                                    -----------------------------
                                                                                
                                                                       2007           2006
                                                                    -------------    ------------

                                                                             (unaudited)

Operating revenue and subsidies                                         $ 14,630           $ 999
                                                                    -------------    ------------
Operating expenses:
      General and administrative expenses                                  3,459             551
      Equipment maintenance and garage expenses                            1,185               -
      Transportation expenses                                              2,340               -
      Contract maintenance and station expenses                            3,558               -
      Insurance and safety expenses                                          967               -
     Operating and highway taxes                                             582               -
     Other operating expenses                                                260               -
      Depreciation and amortization expense                                  153              57
                                                                    -------------    ------------
         Total operating expenses                                         12,504             608
         Operating income                                                  2,126             391
Other income                                                                 202               -
Income from continuing operations before income taxes and equity    -------------    ------------
in earnings (loss) of affiliated companies                                 2,328             391

Provision for income taxes                                                  (560)           (497)
Equity in earnings (loss) of affiliated companies, net of tax                  -            (152)
                                                                    -------------    ------------
Net income (loss) from continuing operations                               1,768            (258)

Discontinued Operation:
    Income (loss) from operations of discontinued operation, net
of taxes                                                                       9          (2,323)
    Gain on sale of discontinued operation, net of taxes                       -           1,734
                                                                    -------------    ------------
    Income (loss) from discontinued operation, net of taxes                    9            (589)

Net income (loss)                                                       $  1,777          $ (847)
                                                                    =============    ============





                                       33

     Operating Revenue and Subsidies


     Operating  revenue and  subsidies for the three months ended June 30, 2007,
primarily represent revenue from the following segments:  Real Estate Operations
$3,014,000, Outside Maintenance Operations $9,394,000 and Paratransit Operations
$3,125,000 reduced by intercompany  revenues of $903,000.  Operating revenue and
subsidies for the three months ended June 30, 2006 represented revenue only from
Green which had rental operations revenue of $999,000.


     Operating Expenses


     Operating   expenses  for  the  three  months  ended  June  30,  2007  were
$12,504,000 versus $608,000 for the three months ended March 31, 2006. Operating
expenses  for 2007  included  expenses  for the newly  merged  company,  whereas
operating expenses for 2006 only included the expenses of Green.


     Other Income (Expense)


     Other income  (expense) for the three months ended June 30, 2007 was income
of $202,000  versus $0 for the three months ended June 30, 2006, as other income
(expenses)  for the three  months ended June 30, 2006  aggregated  an expense of
$938,000 which was included in discontinued operations.


     Provision for Income Taxes


     The provision for income taxes represents federal, state and local taxes on
income before  income taxes.  The provision for income taxes was $560,000 for an
effective  tax  rate of 24.1%  for the  three  months  ended  June 30,  2007 and
$497,000 for an effective tax rate of 127.1% for the three months ended June 30,
2006.


     Equity in Earnings (loss) Of Affiliated Companies, Net of Tax


     Equity in earnings (loss) of affiliated  companies,  net of tax was $ 0 for
the three months ended March 31, 2007  compared to a loss $152,000 for the three
months ended March 31, 2006.  Since the  affiliated  companies are owned 100% by
the  Company  after  the  reorganization  on March  29,  2007,  the  results  of
operations  of such former  affiliated  companies  are included in the condensed
consolidated results of operations of the Company.


     Income (Loss) from Operations of Discontinued Operation, Net of Taxes


     Income  (loss) from  operations  of  discontinued  operation,  net of taxes
reflects  the  operating  results of Green's bus  operations.  The  discontinued
operation  reflected  income of $9,000 for the three  months ended June 30, 2007
versus a loss of $2,323,000  for the three months ended June 30, 2006.  The 2007
loss  primarily  pertains  to the  winding  down of the bus  operations  with no
corresponding income.


     Gain on Sale of Discontinued Operation, Net of Taxes


     The gain on sale of the discontinued operation reflects the gain on the
sale of Green's bus operations to New York City in the first quarter of 2006.


     Net Income (Loss)


     For the three  months  ended June 30,  2007,  the Company had net income of
$1,777,000  versus a net loss of $847,000  for the three  months  ended June 30,
2006. Net income for 2007 is from continuing  operations.  The net loss for 2006
is attributable to the loss from continuing  operations of $258,000 and the loss
from discontinued operations of $589.000.





                                       34

     Six Months Ended June 30, 2007 vs. Six Months Ended June 30, 2006



                                                                                    Six Months
                                                                                       Ended
                                                                                      June 30,
                                                                     ------------------------------------------
                                                                           2007                   2006
                                                                     -----------------    ---------------------
                                                                                               (restated)
                                                                                    (unaudited)

                                                                                                  
Operating revenue and subsidies                                               $15,629                   $1,911
                                                                     -----------------    ---------------------
Operating expenses:
      General and administrative expenses                                       3,517                      551
      Equipment maintenance and garage expenses                                 1,185                        -
      Transportation expenses                                                   2,340                        -
      Contract maintenance and station expenses                                 3,558                        -
      Insurance and safety expenses                                               967                        -
     Operating and highway taxes                                                  582                        -
     Other operating expenses                                                     260                        -
      Depreciation and amortization expense                                       219                      144
                                                                     -----------------    ---------------------
         Total operating expenses                                              12,628                      695
         Operating income                                                       3,001                    1,216
Other income                                                                      301                        -
Income from continuing operations before income taxes and equity     -----------------    ---------------------
in earnings (loss) of affiliated companies                                      3,302                    1,216
Provision for income taxes                                                       (875)                   ( 791)
Equity in earnings of affiliated companies, net of tax                             60                      452
                                                                     -----------------    ---------------------
Net income from continuing operations                                           2,487                      877

Discontinued Operation:

    Loss from operations of discontinued operation, net of taxes                 (138)                  (2,952)
    Gain on sale of discontinued operation, net of taxes                            -                    8,269
                                                                     -----------------    ---------------------
    (Loss) income from operations of discontinued operation, net                (138)                    5,317
of taxes

Net Income                                                                    $ 2,349                   $6,194
                                                                     =================    =====================


     The following table sets forth results of operations of the Company for the
periods indicated (in thousands):


     Operating Revenue and Subsidies


     Operating  revenue  and  subsidies  for the six months  ended June 30, 2007
primarily represent revenue from the following segments:  Real Estate Operations
$4,012,000,   Outdoor   Maintenance   $9,395,000  and   Paratransit   Operations
$3,125,000,  reduced by intercompany revenues of $903,000. Operating revenue and
subsidies for the six months ended June 30, 2006  represented  revenue only from
Green which had rental operations revenue of $1,911,000.


     Operating Expenses


     Operating  expenses for the six months ended June 30, 2007 were $12,628,000
versus $695, 000 for the six months ended June 30, 2006.  Operating expenses for
2007 included expenses of the newly merged company,  whereas operating  expenses
for 2006 only included the expenses of Green.




                                       35

     Other Income (Expense)


     Other income (expense) for the six months ended June 30, 2007 was income of
$301,000  versus $0 for the six months  ended  June 30,  2006,  as other  income
(expense)  for the six  months  ended  June 30,  2006  aggregated  an expense of
$2,605,914 which was included in discontinued operations.


     Provision for Income Taxes


     The provision for income taxes represents federal, state and local taxes on
income before  income taxes.  The provision for income taxes was $875,000 for an
effective  rate of 26.5% for the six months ended June 30, 2007 and $791,000 for
an effective rate of 65.0 % for the six months ended June 30, 2006.


     Equity in Earnings of Affiliated Companies, Net of Tax


     Equity in earnings of affiliated companies, net of tax was $60,000, for the
six months  ended June 30, 2007  compared to $452,000  for the six months  ended
June 30,  2006.  Since the  affiliated  companies  are owned 100% by the Company
after the  reorganization  on March 29, 2007,  the results of operations of such
former affiliated  companies are included in the condensed  consolidated results
of operations of the Company.


     Loss from Operations of Discontinued Operation, Net of Taxes


     Loss from operations of discontinued  operation,  net of taxes reflects the
operating  results  of  Green's  bus  operations.   The  discontinued  operation
reflected  a loss of  $138,000  for the six months  ended June 30, 2007 versus a
loss of  $2,952,000  for the six  months  ended  June 30,  2006.  The 2007  loss
primarily   pertains  to  the  winding  down  of  the  bus  operations  with  no
corresponding income.


     Gain on Sale of Discontinued Operation, Net of Tax


     The gain on sale of the  discontinued  operation  reflects  the gain on the
sale of Green's bus operations to New York City in the first quarter of 2006.


     Net Income


     For the six  months  ended June 30,  2007,  the  Company  had net income of
$2,349,000  versus net income of  $6,194,000  for the six months  ended June 30,
2006. Net income for 2007 is primarily  attributable  to continuing  operations.
Net income for 2006 is  attributable  to income from  continuing  operations  of
$877,000 and income from discontinued operation of $5,317,000.

Liquidity and Capital Resources

     The  Company's  liquidity  and  capital  requirements  are to fund  working
capital for current  operations and to make  distributions  of REIT income.  The
Company's  liquidity and capital  requirements  are expected to be primarily met
from funds  generated from  operations  and borrowings  under its line of credit
with ING.

     Net cash used in operating  activities  was  $3,271,000  for the six months
ended June 30, 2007 as compared with  $5,488,000  for the same period last year.
For 2007, cash used in operating  activities of $3,271,000 was primarily related
to (i) net income from  continuing  operations of $2,349,000,  reduced by (ii) a
decrease in income taxes  payable of  $5,219,000,  (iii) an increase in due from
affiliates  of  $1,535,000  and  (iv) an  increase  in  accounts  receivable  of
$1,983,000.  This was  partially  offset by a decrease  in  operating  subsidies
receivable  of  $2,834,000.  For 2006,  cash  used in  operating  activities  of
$5,488,000 was primarily related to (i) net income from continuing operations of
$6,195,000,  reduced  by  (ii)  net  cash  used  in  discontinued  operation  of
$18,686,000,  (iii) a  decrease  in  accounts  payable of  $3,029,000,  and (iv)
provisions for injuries and damages  claims of $2,470,000,  and increased by (v)




                                       36


an increase in other current  liabilities  of  $11,665,000,  (vi) an increase in
income taxes payable of $3,782,000  and (vii) a decrease in operating  subsidies
receivable-injuries and damages withholding of $2,951,000.

     Net cash provided by investing activities was $9,207,000 for the six months
ended June 30, 2007 as compared with  $11,128,000  for the six months ended June
30,  2006.  The  $9,207,000  balance  for the six  months  ended  June 30,  2007
primarily pertains to cash acquired in the merger.  The $11,128,000  balance for
the six months ended June 30, 2006 primarily  pertains to cash received from the
sale of Green's bus routes to New York City in the amount of $11,143,000.

     Net cash used by financing  activities  was  $4,024,000  for the six months
ended June 30, 2007 compared with $150,000 used in financing  activities for the
same period last year.  The  increase of  $3,874,000  in cash used in  financing
activities from the prior period was primarily related to the repayment of notes
payable  to the  bank of  $2,087,000  and the  repurchase  of  common  stock  of
$1,787,000.

Ongoing cash needs


     GTJ REIT is not  presently  expected  to require  cash for its  operations.
However,  GTJ REIT will require cash for paying  dividends to its  shareholders.
Income produced by the real properties, coupled with availability under the line
of credit,  should be sufficient to meet the Company's cash requirements for the
next twelve months.


REIT Related Payments


     As a REIT, GTJ REIT is required to distribute to its stockholders each year
an amount  equal to at least 90% of its annual net income,  exclusive of capital
gains,  and may elect to distribute  100% thereof in order to avoid  taxation at
the corporate level.  These  distributions are expected to primarily utilize GTJ
REIT's rental income.

Special Distribution of Earnings and Profits


     In  addition,  GTJ REIT was  required  to make a one-time  distribution  of
undistributed  historical  earnings and profits of the Bus Companies.  On August
20, 2007, the Board of Directors of GTJ REIT declared a special  distribution of
accumulated  earnings  and profits on GTJ REIT's  common  stock of $6.40 per GTJ
REIT share,  payable in $20,000,000 of cash and in 3,775.400  shares of GTJ REIT
common  stock.  For the purposes of the special  distribution,  common stock was
valued at $11.14, as indicated in the proxy  statement/prospectus dated February
9, 2007 filed with the Securities and Exchange Commission and distributed to the
stockholders  of the Bus Companies in connection with the March 26, 2007 special
joint  meeting of the  stockholders  of the Bus  Companies at which meeting such
stockholders  voted on a  reorganization  of those  companies  with and into GTJ
REIT. The special distribution aggregated  $62,060,000.  The holders of GTJ REIT
shares,  and the  holders  of  shares of the Bus  Companies,  as of the close of
business on August 20, 2007, the record date for the special  distribution  (the
"Holders"),  were  eligible  for the  special  distribution.  The  Holders  were
required to make an election as to the amount of GTJ REIT shares and/or cash the
Holders  wished  to  receive  as  their   respective   portion  of  the  special
distribution.  Holders were  advised,  due to the  limitation  of the  aggregate
amount  of cash  available  for the  special  distribution,  that  their  actual
distribution  might not be in the  proportion  of cash and GTJ REIT  shares they
elected,  but could be based on a pro  ration of the  available  cash  after all
elections (ie: not on a first come-first served basis).  GTJ REIT calculated the
proportion  of cash and GTJ REIT  shares  that were  distributed  to the Holders
based  upon the  Holder's  election  and the  amount of cash  available  for the
special distribution.


     In October 2007,  cash of  $20,000,000  and shares of 3,775,400 of GTJ REIT
stock, valued at an estimated  $42,060,000 were distributed to the Holders. Such
cash was borrowed against the line of credit from the Lenders.


ING Financing Agreement


     On July 2, 2007, GTJ REIT entered into a Loan  Agreement,  dated as of June
30, 2007 (the "Loan Agreement"),  among GTJ REIT and certain direct and indirect
subsidiaries of GTJ REIT, namely, Green Acquisition,  Inc., Triboro Acquisition,
Inc. and Jamaica  Acquisition,  Inc.,  165-25 147th Avenue,  LLC, 49-19 Rockaway
Beach Boulevard,  LLC, 85-01 24th Avenue, LLC, 114-15 Guy Brewer Boulevard, LLC,



                                       37


(collectively, the "Borrowers"); and ING USA Annuity and Life Insurance Company;
ING Life Insurance and Annuity Company;  Reliastar Life Insurance  Company;  and
Security Life Of Denver Insurance Company  (collectively,  the "Initial Lenders"
and,  together  with any other  Lenders  from  time to time  party  hereto,  the
"Lenders").  Pursuant  to the  terms of the Loan  Agreement,  the  Lenders  will
provide  multiple loan facilities in the amounts and on the terms and conditions
set forth in such Loan Agreement. The aggregate of all loan facilities under the
Loan  Agreement  shall not  exceed  $72,500,000.  On July 2, 2007,  the  Initial
Lenders made an initial  $17,000,000  term loan. In addition to the initial term
loan,  the  Lenders  collectively  made a  mortgage  loan of  $1,000,000  to the
Borrowers.  Interest on the loans shall be paid  monthly.  The  interest on both
loans aggregates to 6.59% per annum. The principal shall be paid on the maturity
date pursuant to the terms set forth in the Loan Agreement, namely July 1, 2010,
unless otherwise extended or renewed.


     The loan facilities are  collateralized by: (1) an Assignment of Leases and
Rents on four bus  depot  properties  (the  "Depots")  owned by  certain  of the
Borrowers and leased to the City of New York,  namely (a) 49-19  Rockaway  Beach
Boulevard;  (b) 165-25  147th  Avenue;  (c) 85-01 24th Avenue and (d) 114-15 Guy
Brewer Boulevard;  (2) Pledge Agreements under which (i) the Registrant  pledged
its 100% stock  ownership in each of: (a) Green  Acquisition,  Inc.; (b) Triboro
Acquisition, Inc. and (c) Jamaica Acquisition, Inc. (ii) Green Acquisition, Inc.
pledged  its  100%  membership  interest  in  each  of (a)  49-19Rockaway  Beach
Boulevard,  LLC and (b) 165-25 147th  Avenue,  LLC,  (iii)  Triboro  Acquisition
pledged its 100% membership  interest in 85-01 24th Avenue, LLC, and (d) Jamaica
Acquisition pledged its 100% membership interest in 114-15 Guy Brewer Boulevard,
LLC,  and (3) a LIBOR Cap  Security  Agreement  under  which GTJ Rate Cap LLC, a
wholly owned  subsidiary of the Registrant,  pledged its interest in an interest
rate cap transaction  evidenced by the Confirmation  and ISDA Master  Agreement,
dated as of December  13,  2006,  with SMBC  Derivative  Products  Limited.  The
Registrant had assigned its interest in the interest rate cap transaction to GTJ
Rate Cap LLC prior to entering into the Loan  Agreement.  $1,000,000 of the loan
is secured by a mortgage in the amount of $1,000,000 on the Depots  collectively
($250,000 for each Depot).


     In  addition  to  customary  non-financial  covenants,  the  Borrowers  are
obligated to comply with the  following  financial  covenants  (1) the Borrowers
will not  permit  the ratio of (a)  Consolidated  Net  Operating  Income for any
period of four consecutive  Fiscal Quarters to (b) Consolidated Debt Service for
such period,  to be less than 1.3 to 1.0; (2) the Borrowers  will not permit the
ratio of (a) Consolidated Net Operating Income from Unencumbered  Assets for any
period of four consecutive  Fiscal Quarters to (b)  Consolidated  Unsecured Debt
Service for such period,  to be less than 1.3 to 1.0; (3) the Borrowers will not
permit the ratio of (a) Consolidated  Debt at any time to (b) Total Assets Value
at such time,  to be greater  than 0.6 to 1.0;  and (4) the  Borrowers  will not
permit  the  ratio of (a)  Total  Unencumbered  Assets  Value at any time to (b)
Consolidated Unsecured Debt at such time, to be less than 1.5 to 1.0.

     As January 31, 2008, $22,300,000 was outstanding under this line of credit.


Possible acquisitions


     The Board of  Directors  of GTJ REIT  intends to expand  its real  property
holdings. This would be done through cash purchases of properties that the Board
of Directors  determines to be consistent  with the  investment  policies of GTJ
REIT  which  would  be  funded  initially  from  the  revolving  credit.  It  is
anticipated that once these properties are purchased using the revolving credit,
permanent  mortgage  financing  will be  placed on the real  properties  and the
revolving credit will be paid down accordingly. It is also possible that GTJ and
its subsidiaries  will desire to make an acquisition,  some of which may need to
be funded  by GTJ  REIT.  GTJ REIT  would,  in that  case,  and  subject  to the
direction  of the Board of  Directors,  provide such  financing,  which again is
expected to be obtained from the $72,500,000  revolving  credit.  On February 1,
2008,  the Company  entered into an agreement to purchase a property  located in
the Hartford, Connecticut area.


Cash payments for financing


     Payment of  interest  under the  $72,500,000  revolving  credit,  and under
permanent  mortgages,  will  consume  a  portion  of the cash  flow of GTJ REIT,
reducing  net  income  and  the  resulting  distributions  to  be  made  to  the
stockholders of GTJ REIT.




                                       38

Trend in financial resources

     Other  than the  revolving  credit  discussed  above  under  ING  Financing
Agreement, GTJ REIT can expect to receive additional rent payments over time due
to scheduled  increases in rent set forth in the leases on its real  properties.
It should be noted,  however,  that the additional rent payments are expected to
result in an approximately equal obligation to make additional  distributions to
stockholders,  and will  therefore not result in a material  increase in working
capital.


Item 3. Quantitative and Qualitative Disclosures about Market Risk

     We are  exposed to the impact of interest  rate  changes and changes in the
market values of our investments.

     Interest  Rate  Risk.  Our  exposure  to market  rate risk for  changes  in
interest rates relates primarily to our investment  portfolio.  We invest excess
cash in marketable  debt  instruments  of the United States  Government  and its
agencies, and in high-quality corporate issuers and, by policy, limit the amount
of credit exposure to any one issuer.  We protect and preserve invested funds by
limiting default, market and reinvestment risk.

     Investments  in  both  fixed  rate  and  floating  rate  interest   earning
instruments carry a degree of interest rate risk. Fixed rate securities may have
their fair market  value  adversely  impacted  due to a rise in interest  rates,
while floating rate securities may produce less income than expected if interest
rates fall. Due in part to these factors,  our future investment income may fall
short of  expectations  due to changes in interest rates or we may suffer losses
in principal if forced to sell  securities  which have  declined in market value
due to changes in interest rates.

     Investment Risk. The primary  objective of our investment  activities is to
preserve   principal   while  at  the  same  time   maximizing   yields  without
significantly  increasing  risk.  To achieve  this  objective,  we maintain  our
portfolio of cash equivalents and current and long-term investments in a variety
of securities,  including both  government and corporate  obligations  and money
market funds.

     We are exposed to market risk as it relates to changes in the market  value
of our  investments.  We  have  realized  gains  and  losses  from  the  sale of
investments.


Item 4. Controls and Procedures

     Disclosure Controls and Procedures.  The Registrant's management,  with the
participation of the Registrant's  Chief Executive  Officer and Chief Accounting
Officer, has evaluated the effectiveness of the Registrant's disclosure controls
and procedures (as such term is defined in Rules  13a-15(e) and 15d-15(e)  under
the Securities  Exchange Act of 1934, as amended (the "Exchange Act")) as of the
end of the  period  covered  by  this  report.  Based  on such  evaluation,  the
Registrant's Chief Executive Officer and Chief Accounting Officer have concluded
that, as of the end of such period,  the  Registrant's  disclosure  controls and
procedures were not fully effective. The Registrant has recently begun reporting
as a public company and is in the process of obtaining the assistance  needed to
generate  financial  statements  and reports to be filed with the Securities and
Exchange  Commission which fully comply as to required contents and which can be
provided on a timely basis.

     Internal Control Over Financial Reporting.  There have not been any changes
in the Registrant's  internal control over financial  reporting (as such term is
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the most
recent fiscal quarter that have materially affected, or are reasonably likely to
materially affect, the Registrant's  internal control over financial  reporting,
other than the addition of assistance  needed to generate  financial  statements
and reports to be filed with the Securities and Exchange  Commission which fully
comply as to required contents and which can be provided on a timely basis.





                                       39

                          PART II -- OTHER INFORMATION

Item 1. Legal Proceedings

     On March 26, 2007, there was a joint special meeting of the shareholders of
the Bus  Companies.  The business  considered  at the meeting was the merger of:
Green with and into  Green  Acquisition,  Inc.;  Triboro  with and into  Triboro
Acquisition, Inc.; and Jamaica with and into Jamaica Acquisition, Inc. Appraisal
rights  were  perfected  by  shareholders  of the Bus  Companies  who would have
received  approximately  366,133 shares of the  Registrant's  common stock to be
issued  following  the mergers.  The mergers were carried out on March 29, 2007.
Consequently,  the Registrant made good faith offers to such shareholders  based
on the value of the Registrant's common share of $7.00 per share, eighty percent
(80%) of which was advanced to them. On May 25, 2007, Green Acquisition, Triboro
Acquisition and Jamaica Acquisition,  commenced appraisal  proceedings in Nassau
County  Supreme  Court,  as required by the New York Business  Corporation  Law.
Eight of the  shareholders  (the  "Claimants")  who sought appraisal rights (the
others had either settled or withdrawn their demands) have answered the petition
filed in  connection  with the  appraisal  proceeding  and moved  for  pre-trial
discovery. Collectively, the Claimants have been paid $1,351,120 pursuant to the
Registrant's  good faith offer. The Claimants would have received  approximately
241,272 shares of the Registrant's common stock following the mergers of the Bus
Companies.  The Registrant's  ultimate liability cannot presently be determined.
The Registrant is vigorously defending the action.

     In  addition,  two  shareholders  have been paid an  aggregate  of $435,457
pursuant to the Registrant's  good faith offer.  These  shareholders  would have
received approximately 62,208 shares.

     The  Registrant is involved in several  lawsuits and other  disputes  which
arose in the ordinary  course of business;  however,  management  believes  that
these matters will not have a material  adverse  effect,  individually or in the
aggregate, on the Registrant's financial position or results of operations.


ITEM 1A.  Risk Factors


     The following  include the material  risks known to us at this time,  other
than those which are generic and applicable to a variety of businesses.


Transaction risks


     In the following section, the Registrant is referred to as the "Company".


     Our  company is newly  formed  which makes our future  performance  and the
     performance of your investment difficult to predict.


     Our company was  incorporated  on June 26, 2006. We have no prior operating
history as a REIT. Therefore, our future performance and the performance of your
investment can not be predicted at this time.


     Our failure to qualify as a REIT would subject us to corporate  income tax,
     which would materially impact funds available for distribution.


     We intend to operate  in a manner so as to  qualify  as a REIT for  federal
income tax  purposes  beginning  with the tax year  ending  December  31,  2007.
Qualifying as a REIT will require us to meet several tests  regarding the nature
of our assets and income on an ongoing basis. A number of the tests  established
to qualify as a REIT for tax purposes are factually  dependent.  Therefore,  you
should be aware that while we intend to qualify as a REIT, it is not possible at
this early  stage to assess our  ability to  satisfy  these  various  tests on a
continuing basis.  Therefore, we cannot assure you that our company will in fact
qualify as a REIT or remain qualified as a REIT.


     If we fail to qualify as a REIT in any year,  we would pay  federal  income
tax on our net income.  We might need to borrow money or sell assets to pay that
tax. Our payment of income tax would  substantially  decrease the amount of cash
available to be distributed to our stockholders. In addition, we no longer would
be  required  to  distribute  substantially  all of our  taxable  income  to our
stockholders.  Unless our failure to qualify as a REIT is excused  under  relief




                                       40

provisions  of the federal  income tax laws,  we could not re-elect  REIT status
until the fifth calendar year following the year in which we failed to qualify.


     In  addition,  even if we qualify as a REIT in any year,  we would still be
subject to federal taxation on certain types of income. For example, we would be
subject to federal income taxation on the net income earned by our "taxable REIT
subsidiaries",  that  is,  our  corporate  subsidiaries  with  respect  to which
elections  are  made to  treat  the  same  as  separate,  taxable  subsidiaries,
presently including our outdoor maintenance and paratransit businesses.


     The  distribution of undistributed  historical  earnings and profits to the
     Bus Company  shareholders,  consisting of cash and/or common stock, will be
     taxable  to  them  as a  dividend,  resulting  in  tax  liability  to  such
     shareholders.


     The  earnings  and  profits  distribution  is  taxable  to the Bus  Company
shareholders  as a dividend.  The federal tax rate will be 15%, based on present
tax law,  and the state  taxes  will vary from state to state.  Any  shareholder
electing cash of less than the tax on the  distribution to such shareholder will
be required to pay taxes on some or all of such distribution from a source other
than the distribution.


     We may have to spinoff our taxable  REIT  subsidiaries,  which would reduce
     our value.


     On a going  forward  basis,  at least 75% of our assets must be those which
may be held by REITs. Our outdoor  maintenance and para transit business assets,
and any other  assets we may add to that  group,  are not  qualified  to be held
directly by a REIT.  Accordingly,  we may be required, in the future, to spinoff
these  businesses  in order to protect our status as a REIT. If we do so, we may
be distributing a significant portion of our assets,  which could materially and
adversely  affect the value of our common  stock.  It should be noted,  however,
that such distribution would be made to the then holders of our common stock.


Real property business risks


     Our real  property  portfolio is derived from the Bus  Companies and we may
     not grow or diversify our real estate portfolio in the foreseeable  future,
     leaving us vulnerable to New York area problems.


     We own six income  producing  real  properties  which are presently  owned,
collectively, by the Bus Companies. We are raising no funds presently, without a
sale of an existing real  property,  which is not  contemplated  for at least 10
years,  the  raising  of  funds  by the  sale of debt or  equity  securities  or
significant mortgage financing,  our real property portfolio will not grow or be
diversified.


     We have not determined what other kinds of real property may be the subject
     of a future investment, which may create uncertainty.


     The  formation of the Company and the  Reorganization  are based on the Bus
Companies'  real property and outdoor  maintenance  businesses and a paratransit
business.  We have  formulated  no plans with  respect to future  real  property
investments.  Therefore, we can not predict the future business direction of the
Company.


     Adverse financial  conditions in New York City will adversely affect all of
     our initial portfolio of real properties.


     All of our real  property  is  commercial  and is  located  in  Queens  and
Brooklyn,  New  York  and  New  York  City  is the  sole  tenant  of four of the
properties.  The lack of  diversity  in the  properties  which we own, and their
principal   tenant,   New  York  City,   should  we  not  diversify   after  the
Reorganization,  could increase your risk of owning our shares. We are presently
not raising any funds for  diversification.  Adverse  conditions at that limited
number of properties or in the location in which the properties exist would have
a direct negative impact on your return as a stockholder.




                                       42

Negative characteristics of real property investments


     Financing of our real property could lead to loss of the same if there is a
     default.


     The growth and diversification of our real property business is expected to
be financed,  in substantial part, by mortgage financing.  We may borrow sums up
to 75% of the value of our real  property  portfolio.  Such  loans may result in
substantial  interest charges which can materially  reduce  distributions to our
stockholders.  The  documentation  related to such loans is  expected to contain
covenants  regulating  the manner in which we may conduct our businesses and may
restrict  us from  pursuing  opportunities  which  could  be  beneficial  to our
stockholders.  In  addition,  if we are  unable  to meet  our  payment  or other
obligations  to our  lenders,  we risk loss of some or all of our real  property
portfolio.


     We depend upon our tenants to pay rent,  and their  inability or refusal to
     pay rent will  substantially  reduce  our  collections  and  payment of our
     indebtedness,  leading to possible defaults,  and reduce cash available for
     distribution to our stockholders.


     Our  real   property,   particularly   those  we  may  purchase  after  the
Reorganization,  will be subject to varying degrees of risk that generally arise
from such ownership.  The underlying  value of our properties and the ability to
make  distributions  to you  depend  upon  the  ability  of the  tenants  of our
properties  to generate  enough  income to pay their  rents in a timely  manner.
Their  inability or  unwillingness  to do so may be impacted by  employment  and
other  constraints  on their  finances,  including  debts,  purchases  and other
factors.   Additionally,   the  ability  of  commercial  tenants  of  commercial
properties would depend upon their ability to generate income in excess of their
operating  expenses  to make their  lease  payments  to us.  Changes  beyond our
control may  adversely  affect our tenants'  ability to make lease  payments and
consequently would substantially  reduce both our income from operations and our
ability to make  distributions to you. These changes include,  among others, the
following:

         o changes in national, regional or local economic conditions;

         o changes in local market conditions; and

         o changes in federal, state or local regulations and controls affecting
           rents, prices of goods, interest rates, fuel and energy consumption.

     Due to these  changes or others,  tenants may be unable to make their lease
payments.  A default by a tenant, the failure of a tenant's guarantor to fulfill
its obligations or other premature termination of a lease could,  depending upon
the  size  of the  leased  premises  and  our  ability  to  successfully  find a
substitute  tenant,  have a  materially  adverse  effect on our revenues and the
value  of our  common  stock  or our  cash  available  for  distribution  to our
stockholders.

     If we are unable to find tenants for our properties,  particularly those we
may purchase after the  Reorganization,  or find replacement tenants when leases
expire and are not renewed by the tenants,  our revenues and cash  available for
distribution to our stockholders will be substantially reduced.

     Lack of diversification and liquidity of real estate will make it difficult
     for us to sell underperforming  properties or recover our investment in one
     or more properties.

     Our business will be subject to risks associated with investment  primarily
in real property. Real property investments are relatively illiquid. Our ability
to vary our  portfolio in response to changes in economic  and other  conditions
will be  limited.  We cannot  assure  you that we will be able to  dispose  of a
property when we want or need to. Consequently,  the sale price for any property
we may purchase of the Reorganization may not recoup or exceed the amount of our
investment.

     Lack of geographic  diversity may expose us to regional economic  downturns
     that could adversely impact our real property  operations or our ability to
     recover our investment in one or more properties.

     All of the  properties we will initially own are located in the counties of
Queens and Brooklyn, New York City. Geographic  concentration of properties will
expose us to economic downturns in New York City. A recession in this area could




                                       43


adversely affect our ability to generate or increase operating revenues, attract
new tenants or dispose of unproductive properties.

     Each of the Bus Company real properties has been, and continues to be, used
     as a bus  depot  or  automobile  facility  and  has  certain  environmental
     conditions resulting in continuing exposure to environmental liabilities.

     Generally all the Bus Companies' real property have had activity  regarding
removal and  replacement  of  underground  storage tanks and soil removal.  Upon
removal of the old tanks,  any soil found to be unacceptable was heated off site
to burn off  contaminants.  Fresh soil was brought in to replace earth which had
been removed.  There are still some levels of  contamination  at the sites,  and
groundwater  monitoring programs have been put into place.  Closures of existing
New  York  State  Department  of  Environmental  Control  spill  numbers  may be
warranted  if it can be  shown  that  the  remaining  degree  of  impact  is non
threatening  and  within  acceptable  levels.  Each  of the  properties  is in a
commercial  zone and is still used as a transit depot  including  maintenance of
vehicles. We can not assess what further liability may arise from these sites.

     Discovery of previously undetected  environmentally hazardous conditions at
     our real  properties  would result in additional  expenses,  resulting in a
     decrease in our revenues and the return on your shares of common stock.

     Under various federal,  state and local environmental laws,  ordinances and
regulations, a current or previous real property owner or operator may be liable
for the cost to remove or remediate  hazardous or toxic  substances on, under or
in such  property.  These costs  could be  substantial.  Such laws often  impose
liability  whether or not the owner or operator knew of, or was responsible for,
the presence of such hazardous or toxic substances.  Environmental laws also may
impose  restrictions  on the manner in which  property may be used or businesses
may be operated, and these restrictions may require substantial  expenditures or
prevent us from  entering  into  leases  with  prospective  tenants  that may be
impacted  by  such  laws.   Environmental   laws  provide  for   sanctions   for
noncompliance  and may be  enforced  by  governmental  agencies  or, in  certain
circumstances,  by private parties.  Certain  environmental  laws and common law
principles  could be used to impose  liability  for  release of and  exposure to
hazardous  substances,  including  asbestos-containing  materials  into the air.
Third  parties may seek  recovery  from real  property  owners or operators  for
personal  injury  or  property  damage  associated  with  exposure  to  released
hazardous  substances.  The cost of defending  against  claims of liability,  of
complying  with  environmental  regulatory  requirements,   of  remediating  any
contaminated  property,  or of paying  personal  injury  claims could reduce the
amounts available for distribution to you.

     A number of risks to which our real  properties  may be exposed  may not be
     covered by insurance, which could result in losses which are uninsured.

     We could  suffer a loss due to the cost to repair any damage to  properties
that are not insured or are underinsured.  There are types of losses,  generally
of a catastrophic nature, such as losses due to terrorism,  wars, earthquakes or
acts of God, that are either uninsurable or not economically  insurable.  We may
acquire  properties  that are  located  in areas  where  there  exists a risk of
hurricanes,  earthquakes,  floods or other acts of God.  Generally,  we will not
obtain insurance for hurricanes, earthquakes, floods or other acts of God unless
required by a lender or we determine that such insurance is necessary and may be
obtained on a cost-effective  basis. If such a catastrophic event were to occur,
or cause the  destruction of one or more of our  properties,  we could lose both
our invested capital and anticipated profits from such property.

     You  may  not  receive  any  distributions  from  the  sale  of  one of our
     properties,  or receive such  distributions in a timely manner,  because we
     may have to provide financing to the purchaser of such property,  resulting
     in an inability or delay of distributions to stockholders.

     If we sell a property or our  company,  you may  experience  a delay before
receiving  your  share of the  proceeds  of such  liquidation.  In a  forced  or
voluntary liquidation,  we may sell our properties either subject to or upon the
assumption of any then outstanding mortgage debt or, alternatively,  may provide
financing to purchasers.  We may take a purchase money  obligation  secured by a
mortgage as partial payment.  To the extent we receive promissory notes or other




                                       44

property  instead of cash from sales,  such  proceeds,  other than any  interest
received on those proceeds,  will not be included in net sale proceeds until and
to the extent the promissory  notes or other  property are actually paid,  sold,
refinanced or otherwise disposed of. In many cases, we will receive initial down
payments  in the year of sale in an  amount  less  than the  selling  price  and
subsequent  payments will be spread over a number of years.  Therefore,  you may
experience  a delay in the  distribution  of the  proceeds  of a sale until such
time.

     Our outdoor maintenance businesses and paratransit business depend on large
     direct or indirect municipal contracts, which are subject to the conduct of
     customers and municipalities and require substantial capital,  which may be
     difficult to obtain.

     We will  operate  several  outdoor  maintenance  businesses  including  bus
shelters,   bill  boards  advertising  displays  and  outdoor  construction  and
maintenance  support.  Much  of this  business  is  related  to  large  customer
contracts  with  municipalities.  The loss by  customers of one or more of those
contracts  could have a material  adverse  effect on our business.  In addition,
these businesses have required  significant  capital and may require significant
additional  capital in the future. In addition to the risk related to additional
investment,  the  capital may have to be funded by  borrowing  or asset sales in
order  to  have  funds  available  for  REIT  mandated   distributions   to  our
stockholders,  increasing the cost of such capital. In addition, our paratransit
business depends on the continuance of one major agreement with the Metropolitan
Transit Authority which is not being renewed after September 30, 2008.

Risks related to possible conflicts of interest

     Our officers and directors may have other interests which may conflict with
     their duties to us and our stockholders, and which may have adverse effects
     on the interests of us and our stockholders

     Our officers and directors may have other  interests  which could  conflict
with their duties to us and our stockholders, and which may have adverse effects
on the  interests  of us and our  stockholders.  For  example,  certain  of such
persons may have interests in other real estate related ventures and may have to
determine  how to allocate an  opportunity  between us and such other  ventures.
Also,  such persons may have to decide on whether we should  purchase or dispose
of real  property  from or to an entity with which they are related,  or conduct
other transactions, and if so, the terms thereof. Such determinations may either
benefit us or be  detrimental  to us. Our officers and directors are expected to
behave in a fair manner  toward us, and we require that  potential  conflicts be
brought to the attention of our board of directors and that  determinations will
be made by a majority of directors who have no interest in the  transaction.  As
of this time,  only one  officer  and  director,  Paul  Cooper,  conducts a real
property business apart from his activities with us.

Risks related to our common stock

     The absence of a public  market for our common stock will make it difficult
     for you to sell your  shares,  which may have to be held for an  indefinite
     period.

     Prospective stockholders should understand that our common stock, like that
of the Bus  Companies,  is  illiquid,  and they must be  prepared  to hold their
shares of common stock for an indefinite  length of time.  Before this offering,
there has been no public  market for our common  stock,  and initially we do not
expect a market to develop.  We have no current  plans to cause our common stock
to be listed on any securities exchange or quoted on any market system or in any
established  market  either  immediately  or at any definite time in the future.
While our board of directors  may attempt to cause our common stock to be listed
or quoted in the future,  there can be no assurance  that this event will occur.
Accordingly,  stockholders  will find it  difficult  to resell  their  shares of
common  stock.   Thus,  our  common  stock  should  be  considered  a  long-term
investment.  In addition,  there are  restrictions on the transfer of our common
stock. In order to qualify as a REIT, our shares must be  beneficially  owned by
100 or more persons at all times and no more than 50% of the value of our issued
and  outstanding  shares may be owned  directly or  indirectly  by five or fewer
individuals  and certain  entities at all times.  Our charter  provides  that no
person may own more than 9.9% of the issued and outstanding shares of our common
stock. Any attempted ownership of our shares that would result in a violation of
one or more of these limits will result in such shares being  transferred  to an
"excess  share  trust"  so that  such  shares  will be  disposed  of in a manner
consistent  with the REIT  ownership  requirements.  In addition,  any attempted
transfer of our shares that would cause us to be beneficially owned by less than
100  persons  will be void ab  initio  (i.e.,  the  attempted  transfer  will be
considered to never have occurred).

     The  allocation of our common stock among the Bus  Companies'  shareholders
     has been  established  by appraisals  and a fairness  opinion,  rather than
     market values, and could be deemed arbitrary.




                                       45

     We have allocated  10,000,000 shares, the initial amount of our outstanding
common stock, among the stockholders of the Bus Companies, as follows: 4,208,800
shares for the Green shareholders, 3,828,700 shares for the Triboro shareholders
and 1,962,500 shares for the Jamaica  shareholders.  These allocations are based
on  appraisals  of the Bus  Companies'  real  property  and outdoor  maintenance
businesses' and a paratransit business's assets and liabilities,  and a fairness
opinion provided by Ryan Beck & Co., Inc. There is no external reference for the
value  of the Bus  Companies  and  their  holdings  based  on  either  a  market
capitalization  basis or a recent  sale  basis.  While  we do not  consider  the
allocation   arbitrary,   it  is  not  referenced  to  actual  trading  or  sale
transactions.

     Our  stockholders'  interests  may be diluted by the proposed  earnings and
     profits  distribution,  issuances  under our Stock Option  Plan,  and other
     common  stock  issuances,  which  could  result  in  lower  returns  to our
     stockholders.

     Our board of directors is  authorized,  without  stockholder  approval,  to
cause us to issue additional  shares of our common stock, or shares of preferred
stock on which it can set the terms,  and to raise capital  through the issuance
of options,  warrants and other rights,  on terms and for  consideration  as the
board of  directors in its sole  discretion  may  determine,  subject to certain
restrictions  in our charter in the instance of options and  warrants.  Any such
issuance could result in dilution of the equity of the  stockholders.  The board
of directors may, in its sole discretion,  authorize us to issue common stock or
other interests or our securities to persons from whom we purchase real property
or other assets,  as part or all of the purchase price.  The board of directors,
in its sole  discretion,  may  determine  the value of any common stock or other
equity or debt  securities  issued in  consideration  of  property  or  services
provided, or to be provided, to us.

     We have adopted the 2006 Incentive Stock Option Plan, under which 1,000,000
of common  stock is reserved  for  issuance,  and under which we may grant stock
options,  restricted  stock  and  other  performance  awards  to  our  officers,
employees,  consultants and independent  directors.  The effect of these grants,
including the subsequent exercise of stock options, could be to dilute the value
of the stockholders' investments.

     In addition, we made available 5,564,454 shares of our common stock as part
of the  distribution  of a sum which  approximated  $62,060,000  of earnings and
profits which was a condition for our  obtaining  REIT status.  Since all of the
$20,000,000 of cash was elected, only 3,769,122 of such shares were issued. This
issuance was dilutive.

Federal income tax requirements

     The requirement to distribute at least 90% of our net income may require us
     to incur debt, sell assets or issue  additional  securities for cash, which
     would increase the risks associated with investments.

     In  order  to  qualify  as a  REIT,  we  must  distribute  annually  to our
stockholders  at least 90% of our net income,  other than any net capital gains.
To the  extent  that we  distribute  at least  90% but less than 100% of our net
income in a calendar year, we will incur no federal  corporate income tax on our
distributed  net income,  but will incur a federal  corporate  income tax on any
undistributed  amounts. In addition, we will incur a 4% nondeductible excise tax
if the actual  amount we distribute  to our  stockholders  in a calendar year is
less than a minimum amount  specified under federal income tax law. We intend to
distribute at least 90% of our net income to our stockholders  each year so that
we will  satisfy  the  distribution  requirement  and avoid  the 4% excise  tax.
However,  we could be required to include  earnings in our taxable income before
we actually receive the related cash. That timing difference could require us to
borrow funds or raise additional  capital to meet the  distribution  requirement
and avoid  corporate  income tax and the 4% excise tax in a particular  year. In
case we don't distribute 100% of our net income,  we will be subject to taxation
at the REIT level on the amount of undistributed net income and to the extent we
distribute such amount, you will be subject to taxation on it at the stockholder
level.

     The minimum distribution  requirements for REIT's may require us to borrow,
sell  assets  or  issue   additional   securities  for  cash  to  make  required
distributions, which would increase the risks associated with your investment in
our company.

     Under existing tax law, we would be taxed at the corporate level if, within
10  years of our  election  to be  taxed  as a REIT,  we sell any real  property
acquired in the  Reorganization  in a taxable  transaction.  For that reason, we
presently  intend  to hold  such  real  property  for at  least  10 years of our
election to be taxed as a REIT.  This policy would  eliminate a sale as a way to




                                       46

obtain  liquidity and would prevent a sale which would otherwise be made to take
advantage of favorable market conditions.

     Distributions may include a return of capital,  or an amount which would be
     taxable as a capital gain to the Bus Companies' shareholders.

     Corporation earnings and profits  distributions payable to stockholders may
include a return of capital, as distinct from a return on capital. To the extent
that our distributions exceed our undistributed historical earnings and profits,
such  amounts  will  constitute  a return of  capital  for  federal  income  tax
purposes,  to the extent of a stockholder's  basis in his stock,  and thereafter
will constitute  capital gain. GTJ REIT has borrowed monies to make a portion of
the $20 million cash payment which is part of the  distribution  of earnings and
profits. In addition,  GTJ REIT may be required, in the future to borrow to make
all or a portion of the distribution of real property related income required to
retain its  proposed  status as a REIT,  or in the  alternative,  to sell equity
securities to obtain funds for such purpose.

Acquisition risks

     Our inability to identify or find funding for acquisitions could prevent us
     from diversification or growth and could adversely impact the value of your
     investment in our company.

     We may not be able to identify or obtain  financing  to acquire  additional
real  properties.  If we qualify as a REIT, we will be required to distribute at
least 90% of our net income, excluding net capital gains, to our stockholders in
each taxable year, and thus our ability to retain  internally  generated cash is
very  limited.  Also,  acquisition  capital  may  be  required  by  our  outdoor
maintenance  and  paratransit  businesses.  Accordingly,  our ability to acquire
properties or to make capital  improvements to or remodel properties will depend
on our  ability to obtain  debt or equity  financing  from third  parties or the
sellers of properties.

     If mortgage debt is unavailable at reasonable  rates, we may not be able to
finance the purchase of  additional  properties.  If we place  mortgage  debt on
properties  we acquire in the  Reorganization,  which we plan to do, we will run
the risk of being unable to refinance the additional  properties  when the loans
become due, or of being  unable to refinance  on  favorable  terms.  If interest
rates are higher when we refinance the properties,  our income would be reduced.
We may be unable to refinance  properties.  If any of these events  occurs,  our
cash flow would be reduced.  This,  in turn,  would  reduce cash  available  for
distribution  to our  stockholders  and may  hinder  our  ability  to raise more
capital.

     We plan to incur  mortgage  and other  indebtedness,  which could result in
     material damage to our business if there is a default.

     Significant  borrowings  by us will  increase the risks of owning shares of
our  company.  If there is a shortfall  between the cash flow  generated  by our
properties and the cash flow needed to service our indebtedness, then the amount
available for  distributions to our stockholders  will be reduced or eliminated.
In addition,  incurring  mortgage debt increases the risk of loss since defaults
on  indebtedness  secured  by  a  property  may  result  in  lenders  initiating
foreclosure  actions. In that case, we could lose the property securing the loan
that is in default, thus reducing the value of your investment. If any mortgages
or  other   indebtedness   contain   cross-collateralization   or  cross-default
provisions, a default on a single loan could affect multiple properties.

     Additionally, when providing financing, a lender may impose restrictions on
us that affect our distribution and operating  policies and our ability to incur
additional  debt. Loan documents we enter into may contain  covenants that limit
our ability to further  mortgage the property,  merge with another  company,  or
discontinue  insurance  coverage.  These  or other  limitations  may  limit  our
flexibility and our ability to achieve our operating plans.

     Investing in properties through joint ventures creates a risk of loss to us
     as a result of the  possible  inaction  or  misconduct  of a joint  venture
     partner.

     Joint venture  investments may involve risks not present in an acquisition,
including, for example:

       o  the risk that our co-venturer or partner in an investment might become
          bankrupt;



                                       47

      o   the risk  that  such  co-venturer  or  partner  may at any  time  have
          economic or business  interests or goals which are  inconsistent  with
          our business interests or goals; or

      o   the risk that such co-venturer or partner may be in a position to take
          action  contrary  to our  instructions  or requests or contrary to our
          policies or  objectives,  such as selling a property at a time when it
          would have adverse consequences for our stockholders.

     Actions  by  such a  co-venturer  or  partner  might  have  the  result  of
subjecting the applicable  property to liabilities in excess of those  otherwise
contemplated  and may  have the  effect  of  reducing  our  cash  available  for
distribution.  It also may be difficult  for us to sell our interest in any such
joint venture or partnership in such property.

Borrowings may increase our business risks

          The $20 million cash distribution, and continuing income distributions
          will  cause us to borrow  to meet our  working  capital  requirements,
          resulting in borrowing costs and risk of defaults.

     We may not be able to fund our working  capital  needs.  If we qualify as a
REIT,  we will  be  required  to  distribute  at  least  90% of our net  income,
excluding net capital gains to our  stockholders in each taxable year.  However,
depending on the size of our  operations,  we will  require a minimum  amount of
capital  to fund our daily  operations.  In  addition,  we may  require  working
capital for our outdoor maintenance  businesses and paratransit business. We may
have to obtain financing from either affiliated or unaffiliated  sources to meet
such cash needs.  This financing may not be available to us on acceptable  terms
or at all, which could adversely affect our operations and decrease the value of
your investment in our company.

          As we incur  indebtedness  which  will be needed  for  operations,  we
          increase  the  expenses of our  operations,  which  could  result in a
          decrease in cash available for distribution to our stockholders.

     The risk  associated  with your ownership of our common stock depends upon,
among  other  factors,  the  amount  of  debt  we  incur.  We  intend  to  incur
indebtedness  in connection  with our  acquisition  of  properties.  We may also
borrow for the  purpose of  maintaining  our  operations  or funding our working
capital  needs.   Lenders  may  require   restrictions  on  future   borrowings,
distributions  and  operating  policies.  We  also  may  incur  indebtedness  if
necessary to satisfy the federal  income tax  requirement  that we distribute at
least 90% of our net income, excluding net capital gains, to our stockholders in
each taxable year. Borrowing increases our business risks.

     Debt  service  increases  the  expense  of  operations  since  we  will  be
responsible for retiring the debt and paying the attendant  interest,  which may
result in decreased cash available for distribution to you as a stockholder.  In
the event the fair market value of our  properties  were to  increase,  we could
incur more debt  without a  commensurate  increase  in cash flow to service  the
debt.  In  addition,  our  directors  can  change  our  policy  relating  to the
incurrence of debt at any time without stockholder approval.


          We will  incur  indebtedness  secured  on our  properties,  which  may
          subject our properties to foreclosure in the event of a default.

     Incurring mortgage  indebtedness  increases the risk of possible loss. Most
of our  borrowings  to acquire  properties  would be secured by mortgages on our
properties. If we default on our secured indebtedness,  the lender may foreclose
and we could lose our entire  investment  in the  properties  securing such loan
which would adversely  affect  distributions  to  stockholders.  For federal tax
purposes,  any such foreclosure would be treated as a sale of the property for a
purchase  price  equal to the  outstanding  balance  of the debt  secured by the
mortgage  and, if the  outstanding  balance of the debt  secured by the mortgage
exceeds the basis of the property to our company,  there could be taxable income
upon a  foreclosure.  Such  taxes  would be payable by us if the sale was of Bus
Company  properties and took place within 10 years after our REIT  election.  To
the extent lenders require our company to cross-collateralize our properties, or
our loan agreements contain cross-default  provisions,  a default under a single
loan agreement could subject multiple properties to foreclosure.



                                       48

     Increase (or decreases ) will increase (or decrease) the amount of our debt
     payments and increased  interest payments will adversely affect our ability
     to make cash distributions to our stockholders.

     A change in economic  conditions  could result in higher or lower  interest
rates which could  increase or decrease  debt service  requirements  on variable
rate debt and could reduce the amounts  available for  distribution  to you as a
stockholder.  A change in  economic  conditions  could  cause the terms on which
borrowings become available to be unfavorable. In such circumstances,  if we are
in need of  capital  to repay  indebtedness  in  accordance  with  its  terms or
otherwise,  we could be required to liquidate one or more of our  investments in
properties at times which may not permit  realization  of the maximum  return on
such investments.

Our ability to change policies without a stockholder vote

     Our policies, including the limits on debt, may be changed or eliminated by
     our board of directors at any time without a vote of our stockholders.

     Our policies,  including  policies intended to protect you as a stockholder
and the  policies  described  in  this  filing  with  respect  to  acquisitions,
financing,  limitations on debt and investment limitations, have been determined
by our board of  directors  and can be changed at any time without a vote of our
stockholders  or notice to you as a  stockholder  if our board of  directors  so
determines  in the  exercise  of  its  duties.  Therefore,  these  policies  and
limitations may not be meaningful to protect your interests as a stockholder.

Possible adverse consequences of limits on ownership and transfer of our shares

     The  limitation  on  ownership of our stock in our charter will prevent you
     from acquiring more than 9.9% of our common stock and may force you to sell
     common stock back to us.

     Our charter limits the beneficial and constructive ownership of our capital
stock by any single  stockholder to 9.9% of the number of outstanding  shares of
each class or series of our stock  including our common stock. We refer to these
limitations as the ownership  limits.  Our charter also prohibits the beneficial
or  constructive  ownership of our capital stock by any  stockholder  that would
result in (1) our  capital  stock  being  beneficially  owned by fewer  than 100
persons,  (2) five or fewer  individuals,  including  natural  persons,  private
foundations, specified employee benefit plans and trusts, and charitable trusts,
owning more than 50% of our capital  stock,  applying  broad  attribution  rules
imposed by the federal tax laws, (3) our company otherwise failing to qualify as
a REIT for federal tax  purposes.  In addition,  any  attempted  transfer of our
capital  stock that would  result in GTJ REIT being  beneficially  owned by less
than 100 persons will be void ab initio (i.e.,  such transfer will be considered
to never have happened). If you acquire shares in excess of the ownership limits
or in violation of the ownership limitations, we:

         o will consider the transfer (in whole or part) to be null and void;

         o will not reflect the transaction on our books;

         o may institute legal action to enjoin the transaction;

         o will not pay dividends or other distributions to you with respect to
           those excess shares;

         o will not recognize your voting rights for those excess shares; and

         o will consider the excess shares held in trust for the benefit of a
           charitable beneficiary.

     If such shares are  transferred  to a trust for the benefit of a charitable
beneficiary,  you will be paid for such excess shares a price per share equal to
the  lesser of the price you paid or the  "market  price" of our  stock.  Unless
shares of our common stock are then traded on a national  securities exchange or
quoted on a national  market  system,  the market price of such shares will be a
price  determined  by our board of  directors  in good  faith.  If shares of our
common  stock  are  traded  on a  national  securities  exchange  or quoted on a
national  market system,  the market price will be the average of the last sales
prices  or the  average  of the  last  bid  and  ask  prices  for  the  date  of
determination.



                                       49

     If you acquire our common stock in violation of the ownership limits or the
restrictions on transfer described above:

       o  you may lose your power to dispose of the stock;

       o  you may not  recognize  profit  from  the  sale of such  stock  if the
          "market price" of the stock increases; and

       o  you may incur a loss from the sale of such stock if the "market price"
          decreases.

Anti-takeover provisions related to us

     Our  proposed  Stockholder  Rights  Agreement  is  designed  to  discourage
     takeover  attempts without approval of our Board of Directors,  which could
     discourage  a  potential  takeover  bid  and  the  related  payment  to our
     stockholders.

     The  Stockholder  Rights  Agreement we intend to enter into provides that a
right  is  deemed  to  be  issued  and  outstanding  in  conjunction  with  each
outstanding share of our common stock. If any person or group, as defined in the
agreement,  acquires more than 15% of our  outstanding  common stock without the
approval of our board of directors,  each holder of a right, other than such 15%
or more holders,  will be entitled to purchase 1000th of a share of our Series A
preferred  stock  for  $50.00  which is  convertible  into our  common  stock at
one-half  of the market  value of our common  stock,  or to  purchase,  for each
right, $50.00 of our common stock at one-half of the market value. The effect of
this provision is to materially  dilute the holdings of such 15% or more holders
and substantially  increase the cost of acquiring a controlling  interest in us.
These types of provisions  generally inhibit tender offers or other purchases of
a controlling interest in a company such as ours.

     Limitations on share ownership and transfer may deter a sale of our company
     in which you could profit.

     The  limits on  ownership  and  transfer  of our equity  securities  in our
charter may have the effect of delaying,  deferring or  preventing a transaction
or a change in control of our  company  that might  involve a premium  price for
your common stock. The ownership limits and restrictions on transferability will
continue to apply until our board of directors  determines  that it is no longer
in our best interest to continue to qualify as a REIT.

     Our  ability  to  issue   preferred  stock  may  include  a  preference  in
     distributions  superior to our common stock and also may deter or prevent a
     sale of our company in which you could otherwise profit.

     Our ability to issue  preferred  stock and other  securities  without  your
approval also could deter or prevent  someone from  acquiring  our company.  Our
charter  authorizes  our board of directors to issue up to 10 million  shares of
preferred  stock.  Our board of directors  may  establish  the  preferences  and
rights,   including  a  preference  in  distributions  superior  to  our  common
stockholders,  of any issued  preferred  stock designed to prevent,  or with the
effect of preventing, someone from acquiring control of our company.

     Maryland  anti-takeover  statute restrictions may deter others from seeking
     to acquire our company in a transaction in which you could profit.

     Maryland law contains  many  provisions,  such as the business  combination
statute and the control share acquisition statute, that are designed to prevent,
or have the effect of preventing,  someone from acquiring control of our company
without  approval of our board of directors.  Our bylaws exempt our company from
the control  share  acquisition  statute  (which  eliminates  voting  rights for
certain levels of shares that could  exercise  control over us) and our board of
directors  has  adopted a  resolution  opting  out of the  business  combination
statute (which  prohibits a merger or  consolidation of us and a 10% stockholder
for a period of time) with respect to affiliates of our company. However, if the
bylaw  provisions  exempting  our  company  from the control  share  acquisition
statute or the board resolution opting out of the business  combination  statute
were  repealed  by the  board  of  directors,  in  its  sole  discretion,  these
provisions of Maryland Law could delay or prevent  offers to acquire our company
and increase the difficulty of consummating any such offers.



                                       50

     Because of our staggered board of directors,  opposition  candidates  would
     have to be elected in two  separate  years to  constitute a majority of the
     Board  of  Directors,  which  may  deter a change  of  control  from  which
     stockholders could profit.

     We presently  have a seven person board of directors.  Each director has or
will have a three year term, and only  approximately  one-third of the directors
will stand for election each year. Accordingly, in order to change a majority of
our board of  directors,  a third  party would have to wage a  successful  proxy
contest in two successive years, which may deter proxy contests.

     Certain  provisions of our charter make stockholder  action more difficult,
     which could deter changes beneficial to our stockholders.

     We  have  certain  provisions  in  our  charter  and  bylaws  that  require
super-majority  voting and regulate the opportunity to nominate directors and to
bring proposals to a vote by the stockholders.

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

     None.


Item 3. Defaults Upon Senior Securities


     None.



Item 4. Submission of Matters to a Vote of Security Holders

     None.



Item 5. Other Information


     None.



                                       51

                         GTJ REIT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Item 6.   Exhibits

Exhibit   Description

31.1      Certifications  of Chief Executive  Officer and Acting Chief Financial
          Officer Pursuant to Rule 13a-14(a), as Adopted Pursuant to Section 302
          of the Sarbanes-Oxley Act of 2002.
31.2      Certifications of Chief Accounting Officer Pursuant to Rule 13a-14(a),
          as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1      Certifications  of Chief Executive  Officer and Acting Chief Financial
          Officer and Chief  Accounting  Officer  Pursuant to 18 U.S.C.  Section
          1350, as Adopted Pursuant to Section 906 of the  Sarbanes-Oxley Act of
          2002.


                                   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.



                                             GTJ REIT, INC.

Dated: March 3, 2008                         By:   /s/ Jerome Cooper
                                                -----------------------------
                                                Jerome Cooper
                                                President and Chief Executive
                                                Officer and Chairman of the
                                                Board of Directors



Dated: March 3, 2008                         By:   /s/ Michael Kessman
                                                -----------------------------
                                                Michael Kessman
                                                Chief Accounting Officer




                                       52