BRT Apartments
BRT
#8100
Rank
$0.27 B
Marketcap
$14.50
Share price
-0.28%
Change (1 day)
-15.50%
Change (1 year)

BRT Apartments - 10-K annual report


Text size:
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________
FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS
PURSUANT TO SECTIONS 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
(Mark One)
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the fiscal year ended September 30, 2002

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 1-7172

BRT REALTY TRUST
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)


Massachusetts 13-2755856
- --------------------------------------------------------------------------------
(State or other jurisdiction (I.R.S. employer
of incorporation or organization) identification no.)

60 Cutter Mill Road, Great Neck, New York 11021
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code 516-466-3100

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

Title of each class Name of each exchange on which registered
- --------------------------------------------------------------------------------
Shares of Beneficial New York Stock Exchange
Interest, $3.00 Par Value

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

NONE
- ------------------------------------------------------------------------------
(Title of Class)

Indicate by check mark whether the registrant (l) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
--
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in PART III of this Form 10-K or any amendment to this
Form 10-K [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2). Yes No X
--
The aggregate market value of voting and non-voting common equity of the
registrant held by non-affiliates computed by reference to the price at which
the common equity sold on December 18, 2002, was approximately $45,061,000.

As of December 18, 2002 the registrant had 7,459,814 shares of Beneficial
Interest outstanding, excluding treasury shares.

DOCUMENTS INCORPORATED BY REFERENCE


PART III

Item 10 - Directors and Executive Officers To be included in
of the Registrant the Proxy Statement
to be filed pursuant
Item 11 - Executive Compensation to Regulation 14A
not later than
Item 12 - Security Ownership of Certain January 28, 2003,
Beneficial Owners and Management except for information
concerning executive
Item 13 - Certain Relationships and Related officers, which is
Transactions included in Part I.
PART IV - See Item 14.


Forward-Looking Statements

This Annual Report on Form 10-K, together with other statements and
information publicly disseminated by us, contains certain-forward looking
statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We
intend such forward-looking statements to be covered by the safe harbor
provisions for forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995 and include this statement for purposes of
complying with these safe harbor provisions. Forward-looking statements, which
are based on certain assumptions and describe our future plans, strategies and
expectations, are generally identifiable by use of the words "may", "will",
"believe", "expect", "intend", "anticipate", "estimate", "project" or similar
expressions or variations thereof. You should not rely on forward-looking
statements since they involve known and unknown risks, uncertainties and other
factors which are, in some cases, beyond our control and which could materially
affect actual results, performance or achievements. Factors which may cause
actual results to differ materially from current expectations include, but are
not limited to:

o defaults by borrowers in paying debt service on our loans;
o general economic and business conditions;
o general and local real estate conditions;
o changes in federal, state and local governmental laws and regulations;
o an inability to originate loans on favorable terms;
o increased competition from entities engaged in mortgage lending;
o an inability to retain our real estate investment trust qualification;
o the financial and securities markets; and
o the availability of and costs associated with sources of liquidity.

Other risks, uncertainties and factors that could cause results to differ
materially from current expectations are discussed under the caption Risk
Factors in this Form 10-K. There can be no assurance that our expectations will
be realized.

PART 1
Item l. Business.
--------

General
- -------

We are a real estate investment trust organized as a business trust in 1972
under the laws of the Commonwealth of Massachusetts. Our principal business
activity is to generate income by originating and holding for investment, for
our own account, senior real estate mortgage loans secured by income producing
real property. We also originate and hold for investment for our own account
junior real estate mortgage loans and wrap around real estate mortgage loans
secured by income producing real property and participating mortgage loans
secured by income producing property, and we purchase and hold for investment
senior or junior participations in existing mortgage loans secured by income
producing real property. To a limited extent, we participate as both lender to
and an equity participant in joint ventures which acquire income producing real
property and on occasion we will originate and hold for investment a loan
secured by an improved commercial or multi-family residential property which is
vacant, pending sale or leasing. Except for the origination of participating
mortgage loans and loans to our joint ventures, we emphasize loans with terms
ranging from six months to three years (referred to as bridge loans). A
participating mortgage loan is usually for a term of one to five years. We do
not finance new construction but will finance renovation activities involved in
rehabilitating and upgrading a property. We normally do not provide financing
for undeveloped real property.


Although we will originate loans secured by real property located anywhere
in the United States and Puerto Rico and the scope of our lending activities has
been on a more national basis in the past two years, our activities focus on the
New York metropolitan area, New Jersey and Connecticut. At September 30, 2002 we
had 43 mortgage loans outstanding, aggregating $84,527,000 principal amount of
loans outstanding (before allowances of $881,000), including senior and junior
mortgage loans, participating mortgage loans, senior and junior participations
in mortgage loans and loans to joint ventures. The loan portfolio is secured by
real property located in 11 states and the District of Columbia, of which 37%
were secured by properties in the New York metropolitan area, New Jersey and
Connecticut, 13% by properties located in the State of California, 12% by
properties in the State of Colorado, and 12% by properties in the State of
Maryland. During the 2002 fiscal year, we originated $61,779,000 principal
amount of loans, had payoffs and paydowns of $40,869,000 principal amount of
loans and sold $4,311,000 principal amount of loans.

A majority of the mortgage loans originated and held by us bear interest at
a floating rate related to the prime rate (referred to as adjustable rate
mortgages) with a stated minimum interest rate. A portion of our mortgage loans
are adjustable rate mortgages without a stated minimum interest rate, and a
portion of our mortgage loans provide for a fixed rate of interest. Accordingly,
a decrease in the prime rate will negatively impact our revenues, but this
negative impact is minimized because a majority of our mortgage loans provide
for a stated minimum interest rate. Conversely, an increase in the prime rate
has a negative impact on the portion of our portfolio which provides for a fixed
rate of interest, but any such impact is minimal since a substantial number of
mortgage loans in our portfolio contain an adjustable rate interest provision.
Interest on mortgage loans held by us is payable monthly and we usually hold
escrows, also payable monthly, for real estate taxes and casualty insurance
premiums. We may, from time to time, require a borrower to fund an interest
reserve out of the net loan proceeds, from which reserve all or a portion of the
interest payments due to us are made.

We receive a commitment fee on substantially all mortgage loans we
originate and usually receive an extension fee in connection with the extension
of a loan. These fees are generally paid at the time a loan is funded or
extended. Commitment and extension fees are taken into income over the life of
the loan. If we issue a commitment and the loan is not consummated, the fee is
recognized at the expiration of the commitment. A non-refundable processing fee
(which includes an advance against projected legal fees, due diligence costs and
other projected miscellaneous costs to be incurred by us) is received on many of
our commitments. In fiscal 2002 we earned $1,487,000 of loan related fees.


At September 30, 2002 our mortgage portfolio consisted of 43 mortgage loans
totaling $83,646,000 in aggregate principal amount (net of allowances of
$881,000), representing 63% of our total assets. At September 30, 2002 all
outstanding loans, except for one first mortgage loan in the principal amount of
$415,000 (with no allowance for loan losses), were earning interest. The one
mortgage loan not earning interest represents less than 1% of the outstanding
loan portfolio at September 30, 2002. Subsequent to September 30, 2002 we
recovered the full principal amount and the unpaid interest on this non-earning
loan.

Of the principal amount of loans outstanding at September 30, 2002, 69%
represented first mortgage loans or mortgage loans in which we held a senior
participation, and 31% represented second mortgage loans, wrap-around mortgage
loans and junior participations.

During the fiscal year ended September 30, 2002, in addition to originating
mortgage loans and purchasing participations in existing loans, we were engaged
in managing our loan portfolio, supervising the management of real estate assets
owned by us, overseeing the activities of joint ventures in which we are
involved as an equity participant and leasing our real estate assets.
Approximately 10% of our total assets at September 30, 2002, or an aggregate of
$13,204,000 (after valuation allowances of $325,000), was represented by real
estate assets (excluding mortgage loans receivable), including investments in
joint ventures.

At September 30, 2002, we had an investment of $31,178,000 in the
securities of other real estate investment trusts (23% of total assets), of
which $29,959,000 (22% of total assets) represents an investment in the common
shares of Entertainment Properties Trust ("EPR"). We currently own 1,355,600
shares of Common Stock of EPR, or 7.89% of EPR's outstanding shares, at a cost
for book purposes of $17,806,000. At September 30, 2002, we had an unrealized
gain on our investment in EPR of $12,152,000, and $274,000 of net unrealized
gain on the securities of other real estate investment trusts. Although at the
present time we do not intend to purchase the securities of other REITS, we
intend to retain our position in EPR and we may recommence the purchase of the
securities of other REIT's (including additional shares of EPR) and may sell the
shares we own in EPR and other REIT's if our management determines any such
transaction would be beneficial.

Investment Policy
- -----------------

Our investment policy emphasizes the origination for our own account of
short-term senior real estate mortgage loans secured by first liens on income
producing real property. We also originate for our own account short-term junior
real estate mortgage loans secured by second liens on income producing real
property. On occasion we originate and hold for investment a loan secured by an
improved commercial or multi-family residential property which is vacant,
pending sale or leasing. We also, from time-to-time, purchase a senior
participation or a junior participation in an existing short term bridge loan.
Junior mortgage loans and junior participations in existing mortgage loans are
subordinate to one or more prior liens. Junior mortgage loans may be wrap-around
loans which are subject to the prior underlying mortgage indebtedness. In the
case of a wrap-around mortgage loan, the principal amount on which interest
payable is calculated is the outstanding balance under the prior existing
mortgage loan plus the amount actually advanced under the wrap-around loan. The
terms of a wrap-around loan normally require that a borrower make principal and
interest payments directly to the holder of the wrap position and such holder in
turn pays the holder of the prior or senior mortgage loan.

We also originate for our own account participating mortgage loans. A
participating mortgage loan (which is secured by a first or second mortgage lien
on income producing real property) provides for a fixed or floating interest
rate (related to the prime rate) which is usually at a somewhat lesser base rate
than the rate charged by us on our bridge mortgage loans, is usually for a
longer term and provides for payment of "additional" or "appreciation" interest
either at the time of the sale or refinancing of the property securing the loan
or at the maturity of the loan. The additional interest is usually calculated
based on the incremental value of the property securing the mortgage (from the
date the loan is consummated to the date the loan is paid off), but can also be
based on the period of time the loan is outstanding, the profit realized by the
borrower on the sale of the property securing the loan, a fixed rate, or other
negotiated criteria. At September 30, 2002 we had $2,898,000 principal amount of
participating mortgage loans outstanding.

We also originate mortgage loans to joint ventures in which we are an
equity participant. If a determination is made by management that a real
property investment will provide an opportunity for above market returns and an
opportunity to participate in capital appreciation, we will make an equity
investment, usually on a pari passu basis with our joint venturer, and make a
loan (senior or junior) to the venture. The organizational documents of joint
ventures in which we participate as an equity participant and a lender provide
for repayment of interest and principal on the loan portion of the transaction
before any distributions are made to the equity participants. At September 30,
2002, we had $6,956,000 invested in unconsolidated joint ventures and $4,154,000
in first mortgage loans and $3,975,000 in second mortgage loans outstanding to
these joint ventures. At September 30, 2002, we had an equity investment of
$1,526,000 in one consolidated joint venture. Every mortgage loan made by us to
a joint venture in which we are an equity participant is secured by the property
owned by the venture.

We have no fixed policy or limitation on the amount or percentage of our
assets which we may invest in a single mortgage loan. Board approval is required
for each loan which exceeds $10,000,000 in principal amount. During the year
ended September 30, 2002 the average loan originated was approximately
$2,575,000. The largest loan originated in the 2002 fiscal year was $13,925,000
(of which $10,366,000 is currently outstanding). There are no other loans
outstanding to this borrower.

Our lending activities are nationwide, with loans outstanding at September
30, 2002 being secured by properties located in 11 states and the District of
Columbia. However, the focus of our lending activities is the New York
metropolitan area (including the counties of Nassau, Suffolk and Westchester)
and the states of Connecticut and New Jersey. It is not our present intent to
originate or otherwise invest in any mortgage loan secured by property located
outside the United States and Puerto Rico.

Loan approvals and approval of joint venture investments are based on a
review of information submitted by the proposed borrower or proposed joint
venturer, and due diligence activities by us, including a site visit to the
property, a title review of the underlying property, in-house property
evaluations, a review of the results of operations of the property or in case of
an acquisition by our borrower a review of the borrower's projected results of
operations for the property, and a review of the financial condition of the
prospective borrower. Final approval by a loan committee made up of our
executive officers must be obtained before a commitment is issued. In addition,
in most instances, we receive an environmental study which is paid for by the
potential borrower. We do not require a property appraisal by an independent
appraiser.

We use our own capital for investing in mortgage loans and joint ventures.
In addition, we have arranged a credit facility with North Fork Bank to make
funds available for real estate mortgage lending. Under the Credit Facility,
North Fork Bank makes available up to $15,000,000 on a revolving basis. The
maximum amount which can be outstanding under the Credit Facility is the lesser
of 60% of first mortgages pledged to North Fork Bank as collateral and
$15,000,000, but no more than 20% principal amount of the pledged loans may be
on properties located outside of the New York metropolitan area (defined in the
loan agreement as New York, New Jersey, Connecticut and Pennsylvania). At
September 30, 2002, $12,191,000 was available under the facility, $5,500,000 of
which was outstanding. Since September 30, 2002 and through December 10, 2002,
the entire principal amount has been repaid and we have $12,318,000 available
under this facility. We have entered into negotiations with North Fork Bank to
expand the credit facility and revise certain terms. We have no assurance that
our negotiations will be successful in any respect. The current facility matures
on August 1, 2004, with two one year extensions available to us. Borrowings
under the facility bear interest at prime plus 1/2 of 1%, but the rate is
reduced to prime if certain compensating balance requirements are met. The loan
agreement contains certain affirmative and negative covenants, including a
minimum net worth requirement of $50,000,000 (as defined) and a required debt
coverage ratio. We are in compliance with all covenants.

We also have the ability to borrow under a margin line of credit maintained
with Prudential Financial Incorporated secured by the shares of stock we own in
EPR. At September 30, 2002 we had $9,245,000 outstanding under this facility at
an interest rate of 3.875% per annum. At December 10, 2002 $5,181,000 is
outstanding under the margin facility. Use of leverage increases our yields,
since the spreads between the interest paid by us on the credit line and the
margin credit line and the interest paid to us by a borrower can range from
approximately 5% to 10%.

The mortgage loans which we originate are usually with full recourse to our
borrowers, but are not insured, in whole or in part, as to collectability. We
will obtain either a personal guarantee or a "walk-away guarantee" from the
principal or principals of the borrower for most loans originated. A "walk-away
guarantee" provides in substance that the guarantee terminates if the borrower
conveys the property to us within a negotiated period of time after a loan
default. The "walk-away guarantee" is intended to provide an incentive to the
principals of a borrower to deed a property to us, in lieu of foreclosure,
thereby eliminating the need for foreclosure, in situations in which the
borrower runs the risk of losing the property in a foreclosure and the further
risk of being personally responsible on his guaranty for any short fall in the
amount we recover in the foreclosure proceeding.

Loan defaults will reduce our current return and may require us to become
involved in expensive and time consuming procedures, including foreclosure
and/or bankruptcy proceedings. In the event of a default by the borrower on a
mortgage loan, we will foreclose the mortgage or seek to protect our investment
through negotiations with the borrower or other interested parties, which may
involve further cash outlays. During a mortgage foreclosure proceeding, we will
usually not receive interest payments under our mortgage. Foreclosure
proceedings in certain jurisdictions can take a considerable period of time (two
years or more in many instances). In addition, if the borrower files for
protection under the federal bankruptcy laws during the foreclosure process,
delays may be longer. In a foreclosure proceeding, we will seek to have a
receiver appointed by the Court or an independent third party property manager
appointed (with the borrower's agreement) in order to preserve the rental income
stream and provide for the maintenance of the property. At the conclusion of the
foreclosure or negotiated workout process (after the property is sold at auction
to a third party purchaser, acquired by us, or the workout process results in
the borrower or its designee retaining the property) the amounts collected by
the receiver or the third party manager, less costs and expenses of operating
the property and the receiver's or manager's fees, are usually paid over to us.
Except for a non-earning loan paid off in full subsequent to September 30, 2002
which was in foreclosure, no foreclosure proceedings commenced by us were
pending at September 30, 2002.

In instances in which we invest in junior mortgage loans or junior
participations in existing loans or invest in wrap-around loans, the mortgages
securing our loans are subordinate to the liens of senior mortgages or senior
participations. At September 30, 2002 approximately 31% of BRT's real estate
mortgages ($26,489,000 principal amount) were represented by junior mortgages,
junior participations or wrap-around mortgage loans. In certain cases, we may
find it advisable to make additional payments in order to maintain the current
status of prior liens or to discharge them entirely or to make working capital
advances to support current operations. It is possible that the amount which may
be recovered by us in cases in which we hold a junior lien (including the junior
position in a wrap around mortgage) or a junior participation may be less than
our total investment, less allowances for possible losses, and we could lose our
entire investment in that mortgage.

Current Loan Status
- -------------------

Our lending activities focus on income producing properties (multi-family
residential properties, residential condominiums, office buildings, shopping
centers, mixed use buildings, hotels/motels and industrial buildings). As of
September 30, 2002 we had 43 mortgage loans in our mortgage portfolio, totaling
$84,527,000 in aggregate principal amount and $83,646,000 after allowances for
possible losses of $881,000 (against three loans). During the year ended
September 30, 2002 $61,779,000 of mortgage loans were originated or acquired and
$45,180,000 of outstanding loans were repaid in whole or in part or sold. The
three largest mortgage loans outstanding at September 30, 2002 represent 8.45%,
7.68% and 6.11%, respectively, of our total assets. No other mortgage loan
accounted for more than 5% of our total assets at September 30, 2002.

Loan originations are generated and senior or junior loan participations
are acquired by us in a number of ways. To a large extent, we rely on the
relationships developed by our officers with real estate investors, commercial
real estate brokers, and mortgage brokers and bankers. In addition, we advertise
our programs and activities in real estate publications and journals and our
executive officers and loan originators attend industry activities and trade
shows. We have experienced a great deal of repeat business with our borrowers.

<TABLE>
<CAPTION>

Information regarding our mortgage loans outstanding at September 30, 2002:

Prior No. of
Total (1) Liens Loans
--------- ----- -----
<S> <C> <C> <C>

First Mortgage Loans:
Long-term:
Residential $ 3,614,000 4
Short-term (five years or less):
Shopping centers/retail 14,803,000 6
Industrial buildings 4,100,000 2
Office buildings 8,959,000 5
Residential 22,948,000 14
Hotel 3,614,000 2

Second Mortgage Loans,
wraparound mortgages and
junior participations:
Residential 25,464,000 98,916,000 (2) 7
Retail 475,000 2,576,000 2
Office 550,000 3,862,000 1
----------- --
$ 84,527,000 43

(1) Except for a loan in the outstanding amount of $415,000, all loans
outstanding at September 30, 2002 were earning interest. The $415,000 loan was
repaid in full subsequent to September 30, 2002.

(2) Includes the $7,500,000 underlying first mortgage position of a
wraparound mortgage.
</TABLE>


At September 30, 2002, we had allowances for possible losses on our real
estate mortgage portfolio of $881,000. The allowances were on 3 mortgage loans
with a total principal balance outstanding of $7,220,000. In determining the
allowance for possible loan losses, we take into account numerous factors
including a market evaluation of the underlying collateral, the underlying
property's estimated cash flow during the projected holding period and estimated
sales value computed by applying an expected capitalization rate to the
stabilized net operating income of the specific property, less estimated selling
costs. We also take into account the extent of liquidity in the real estate
industry, particularly in the New York metropolitan area where approximately 37%
of our portfolio is located. Management monitors a borrower's performance and
compliance with the loan documents and where we hold a junior lien, we monitor
the status of payments to the first mortgagee and real estate taxes. Our
management reviews the loan portfolio on a quarterly basis to determine if
allowances are needed.

When a mortgage loan is in default, we may acquire the underlying property
through foreclosure or may take other legal action as is necessary to protect
our investment. In negotiated workouts we seek to acquire title to a property
and in certain cases in the past we have afforded the borrower the opportunity
to reacquire the property within a specified period of time at a fixed price.

Investment in EPR
- -----------------

As of September 30, 2002, we owned 1,355,600 common shares of Entertainment
Properties Trust (NYSE:EPR), constituting approximately 7.89% of the 17,176,830
common shares of EPR outstanding. The shares were purchased for a total
consideration of $17,806,000, or an average cost of $13.14 per share. The value
of this investment was $29,959,000, or $22.10 per share, as of September 30,
2002 ($23.60 per share as of December 10, 2002). In calendar 2002, EPR paid or
declared cash dividends to shareholders at a quarterly rate of $.475 per share,
providing us with an annual yield of 14.46% on our book cost.

EPR's Annual Report on Form 10K for the year ended December 31, 2001 states
the following with respect to EPR's business:

"Entertainment Properties Trust (the 'Company') was formed on August 22,
1997 as a Maryland real estate investment trust ('REIT') to capitalize on the
opportunities created by the development of destination entertainment and
entertainment-related properties, including megaplex movie theatre complexes.
The Company completed an initial public offering ('IPO') of its common shares of
beneficial interest ('Shares') on November 18, 1997. The Company is the first
publicly-traded REIT formed exclusively to invest in entertainment-related
properties.

The Company is a self-administered REIT. As of December 31, 2001, the
Company's real estate portfolio was comprised primarily of 26 megaplex theatre
properties, including one joint venture property, located in eleven states, one
entertainment-themed related center ('ETRC') located in Westminister, Colorado
and land parcels leased to restaurant operators and related properties adjacent
to several of its theatre properties. The Company's theatre properties are
leased to leading theatre operators, including American Multi-Cinema, Inc.
('AMC'), a subsidiary of AMC Entertainment, Inc. ('AMCE'), Muvico Entertainment
LLC ('Muvico'), Edwards Theatre Circuits, Inc. ('Edwards'), Consolidated
Theatres ('Consolidated') and Loews Cineplex Entertainment (Loews).

The Company believes entertainment is an important sector of the retail
real estate industry and that, as a result of the Company's focus on properties
in this sector and the industry relationships of its management, it has a
competitive advantage in providing capital to operators of these types of
properties. The principal business strategy of the Company is to continue
acquiring high-quality properties leased to entertainment and
entertainment-related business operators, generally under long-term triple-net
leases that require the tenant to pay substantially all expenses associated with
the operation and maintenance of the property.

Megaplex theatres typically have at least 14 screens with stadium - style
seating (seating with elevation between rows to provide unobstructed viewing)
and are equipped with amenities that significantly enhance the audio and visual
experience of the patron. The Company believes the development of megaplex
theatres has accelerated the obsolesce of many existing movie theatres by
setting new standards for movie-goers, who, in the Company's experience, have
demonstrated their preference for the more attractive surroundings, wider
variety of films and superior customer service typical of megaplex theatres . .
..

The Company expects the development of megaplex theatres to continue in the
United States and abroad for the foreseeable future. With the development of the
stadium style megaplex theatre as the preeminent store or format for cinema
exhibition, the older generation of flat-floor theaters has generally
experienced a significant downturn in attendance and performance. As a result of
the significant capital commitment involved in building these new properties and
the experience and industry relationships of the Company's management, the
Company believes it will continue to have opportunities to provide capital to
businesses that seek to develop and operate these properties but would prefer to
lease rather than own the properties. The Company believes its ability to
finance these properties will enable it to continue to grow and diversify its
asset base . . . "

Discussion in this Form 10K of the business of EPR is taken verbatim from
EPR's Form 10-K for the year ended December 31, 2001. We have only included
those portions of the Annual Report of EPR which we deemed relevant to an
understanding of the business of EPR, and the above discussion of EPR's business
is qualified in its entirety by reference to EPR's Form 10K for the year ending
December 31, 2001, (including a discussion of the Risk Factors applicable to
EPR's business, operations and industry, the financial statements of EPR, and
Management's Discussion and Analysis of Financial Condition and Results of
Operations), as well as all Form 10Q's and Form 8K's filed by EPR since January
1, 2002. We have not independently verified any of the information contained
therein or herein with respect to EPR and we disclaim any responsibility for the
accuracy or completeness thereof. We have no knowledge of the business,
financial condition or results of operations of EPR, other than as set forth in
the reports filed by EPR with the Securities and Exchange Commission, published
industry reports related to the exhibition of motion pictures and analysts
reports relating to EPR.

Competition
- -----------

With respect to our real estate lending activities, we compete for
acceptable investments with other REITs, commercial banks, savings and loan
associations, conduits, pension funds, public and private lending companies, and
mortgage banking firms. Competition for mortgage loans, particularly mortgages
secured by multi-family residential properties, is highly competitive, with
lenders competing on rate, fees, amounts committed, term and service. Many of
our competitors possess greater financial and other resources than we have. We
compete by offering rapid response time in terms of approval and closing and by
offering "no prepayment penalty" loans and we may offer a higher loan to value
ratio than institutional competitors.



Employees
- ---------

We share executive, administrative, legal, accounting and clerical
personnel with several affiliated companies, including, among others Gould
Investors L.P., a partnership involved in the ownership and operation of a
diversified portfolio of commercial real estate, and One Liberty Properties,
Inc., an equity REIT which owns a diversified portfolio of real estate under
long-term leases (substantially all "net leases"). Jeffrey Gould, our President
and Chief Executive Officer, George Zweier, our Vice-President and Chief
Financial Officer, two officers engaged in loan origination and underwriting
activities and one person engaged in administrative activities devote all, or
substantially all, of their business time to our company. The balance of the
other persons who devote time to our activities, do so on a part-time basis
pursuant to a Shared Services Agreement under which their payroll is allocated
among the entities which are parties to the Shared Services Agreement based on
time devoted to the affairs of the participating parties. We believe this
sharing agreement provides us with access to senior executives and professionals
with substantial experience in the real estate and lending areas that a company
of our size would not otherwise be able to afford.

In addition, we have entered into an agreement with REIT Management Corp.
pursuant to which REIT Management Corp. acts as our advisor. REIT Management,
subject to supervision of our Board of Trustees, participates in originating,
investigating and evaluating loans and investment opportunities, directs
negotiations in workout situations with respect to non-earning and delinquent
loans and supervises and provides support services in litigation activities.

We engage entities, including entities affiliated with REIT Management
Corp., to manage properties (including cooperative apartments) acquired by us in
foreclosure or deed in lieu of foreclosure and some of the joint ventures in
which we have an equity interest. The management services include, among other
things, rent billing and collection, property maintenance, contractor
negotiation, construction management, sales, leasing and mortgage brokerage. In
management's judgment, the fees paid to REIT Management Corp. and entities
affiliated with REIT Management Corp. are competitive with or less than fees
that would be charged for comparable services by unrelated entities.

Risk Factors
- ------------

The following risks are applicable to our business activities.

Loan Defaults - Loan defaults will result in a decrease in interest income
and an increase in loan loss reserves. The decrease in interest income resulting
from loan defaults may be for a prolonged period of time as we seek to recover
the principal balance and accrued interest due to us (plus default interest and
our legal costs) in expensive and time consuming proceedings, including
foreclosure actions and bankruptcy and reorganization proceedings. The decrease
in interest income and the costs involved in seeking to recover the amount due
to us will reduce the amount of cash available to meet our expenses. The
decrease in interest income combined with increases in loan loss reserves will
have an adverse impact on our net income, taxable income and shareholders'
equity. The decrease could also have an adverse impact on the amount of cash
distributions paid by us to our shareholders and our ability to continue to pay
cash distributions.

Our primary source of recovery in the event a loan default is the real
property underlying a defaulted loan and therefore the value of our loan depends
upon the value of the underlying real property. This value is dependent on
numerous factors outside of our control, including national, regional and local
business and economic conditions, government economic policies, the level of
interest rates, and non performance of lease obligations by tenants occupying
space at the underlying real property.

Potential Breach of Net Worth Covenant - If a significant number of our
mortgage loans are in default and/or a recessionary environment exists under
which generally accepted accounting principles require us to take provisions
against our loans or against our real estate assets, our net worth could be
materially adversely affected, which could result in our net worth falling below
the $50,000,000 minimum net worth covenant contained in the credit line we
maintain with North Fork Bank. The definition of net worth in our credit line
agreement does not give effect to any securities owned by us, including our
ownership of shares of EPR. Our net worth at September 30, 2002 as computed in
accordance with the credit agreement was $83,113,000.

A breach by us of the net worth covenant would place us in default under
our loan agreement with North Fork Bank and if the Bank called a default and
required us to repay the full amount outstanding under the loan agreement, we
could be required to dispose of assets in a rapid fashion, which could have an
adverse impact on the amounts we would receive on such disposition. If we could
not dispose of assets in a timely fashion to the satisfaction of the Bank, the
Bank could foreclose on all or any portion of our loan portfolio pledged to the
Bank as collateral, which could result in loans being disposed of at below
market values. Disposition of loans at below our carrying value would adversely
affect net income, further reduce our net worth and adversely affect our ability
to pay cash distributions to shareholders.

Inability of our Borrowers to Refinance or Sell the Underlying Real
Property - A majority of our mortgage portfolio is short term and the
preponderance of our portfolio is due within five years. In addition, our
borrowers are required to pay all or substantially all of the principal balance
of the loan at maturity, in most cases with little or no amortization of
principal over the term of the loan. Accordingly, in order to satisfy this
obligation, at the maturity of a loan a borrower will be required to refinance
or sell the property or otherwise raise a substantial amount of cash. The
ability to refinance or sell or otherwise raise a substantial amount of cash is
dependent upon factors which neither we nor our borrowers control, such as
national, local and regional business and economic conditions, government
economic policies and the level of interest rates. If a borrower is not able to
pay the balance due at maturity, and we are not willing to extend or restructure
the loan, we will in most cases be required to foreclose on the property, which
is expensive and time consuming and would adversely affect our net income, cash
flow, shareholders' equity and our cash distributions to shareholders.

Subordinate Loans - At September 30, 2002 10 of our loans, constituting
$26,489,000 in principal amount, or 31% of the carrying value of our loan
portfolio, were junior mortgage loans, junior participations in mortgage loans
or wrap around mortgages. Because of their subordinate position, junior liens
carry a greater credit risk than senior lien financing, including a
substantially greater risk of non-payment of interest or principal. A decline in
real estate values in the region in which the underlying property is located
could adversely affect the value of our collateral, so that the outstanding
balance of senior liens may exceed the value of the underlying property.

In the event of a default of a junior lien, we may elect to make payments
to the senior mortgage holder, if we have the right to do so, in order to
prevent foreclosure of the senior position. In certain situations we may not
have the right to elect to make payments to the senior position, and the senior
lienholder may refuse to allow us to make any such payments. In such a
situation, or if we elect not to make payments even if we have the right to do
so, the senior lienholder may foreclose; in which event we will be entitled to
share in the proceeds only after amounts due to senior lienholders have been
paid in full. This can result in the loss of part or all of our investment.


Loans may have High Loan to Value Ratios - The loan to value ratio of
certain of our loans exceeds 80% (loan to value is the ratio of the amount of
our loan, plus any senior indebtedness, to the value of the real property
underlying the loan (as determined by our own in-house procedures). It is
possible that an evaluation by us of one or more properties may be excessive.
The higher the loan to value ratio, the greater the risk that upon default the
amount obtainable from a foreclosure or bankruptcy sale may be insufficient to
repay the loan. In addition we may find it necessary to acquire the property at
a foreclosure sale or bankruptcy auction, in which event we assume the risks
(and realize any benefits) which may be derived from ownership.

Lack of Geographical Diversification - Our lending activities are focused
on the New York Metropolitan Area, New Jersey and Connecticut, although we will
originate and hold for investment loans secured by real property located
anywhere in the United States and Puerto Rico. We anticipate that this focus
will continue for the foreseeable future. The lack of geographical
diversification may make our mortgage portfolio more sensitive to local or
regional economic conditions, which may result in higher default rates than
might be incurred if our portfolio was more geographically diverse.

Competition for Loans - We encounter significant competition from other
REITS, banks, conduits, pension funds, public and private lending companies and
mortgage bankers. At times we have to compete based on yield, which could reduce
our returns. We seek to compete by offering rapid response time in terms of
approval and closing. In addition, the real estate expertise of our executive
group provides us with the ability to understand and structure loan
transactions. However, many of our competitors have substantially greater assets
than we do and therefore have the ability to make larger loans. An increase in
funds available to lenders, or a decrease in borrowing activity, may increase
competition for making loans and may result in loans available to us having a
greater risk.

Real Property Risks - We are subject to the general risks of the real
estate market. These include adverse changes in general and local economic
conditions, neighborhood values, demographics, retailing trends and traffic
patterns, competitive overbuilding, casualty losses and other factors beyond our
control. The value of the collateral underlying our loans as well as real estate
owned by us and by joint ventures in which we participate may also be adversely
affected by factors such as the cost of complying with regulations and liability
under applicable environmental laws, interest rate changes and the availability
of financing. Income from a commercial or multifamily residential property will
also be adversely affected if a significant number of tenants are unable to pay
rent, if tenants terminate or cancel leases, or if available space cannot be
rented on favorable terms. Operating and other expenses of properties,
particularly significant expenses such as real estate taxes, maintenance costs
and casualty and liability insurance costs, generally do not decrease when
income decreases and even if revenues increase, operating and other expenses may
increase faster than revenues.

All of our borrowers obtain, for our benefit, comprehensive insurance
covering the property collateralizing our loan in an amount intended to be
sufficient to provide for the replacement of the improvement at each property.
In addition, joint ventures in which we are a participant carry comprehensive
insurance covering the property owned by the venture for the replacement cost of
the improvements at such property and we carry insurance for such purpose on
properties owned by us. However, the amount of insurance coverage maintained for
any property may not be sufficient to pay the full replacement cost of the
improvement following a casualty event. In addition, the rent loss coverage
under a policy may not extend for the full period of time that a tenant may be
entitled to a rent abatement that is a result of, or that may be required to
complete restoration following, a casualty event. In addition, there are certain
types of losses, such as those arising from earthquakes, floods, hurricanes and
terrorist attacks that may be uninsurable or that may not be economically
insurable. Changes in zoning, building codes and ordinances, environmental
considerations and other factors may make it impossible for our borrower, a
joint venture or us, as the case may be, to use insurance proceeds to replace
damaged or destroyed improvements at a property. If any of these or similar
events occur, the amount of coverage may not be sufficient to replace a damaged
or destroyed property and/or to repay in full the amount due on all loans
collateralized by such property and, therefore, may reduce our returns and the
value of our investment.

Other Risk Factors
- ------------------

Senior Management and Key Personnel are Critical to our Business and our
Future Success may Depend on our Ability to Retain Them. - We depend on the
services of Fredric H. Gould, Chairman of our Board of Trustees, Jeffrey Gould
our President and Chief Executive Officer, and other members of our senior
management to carry out business and investment strategies. Only four officers,
Jeffrey Gould, George Zweier, Vice President and Chief Financial Officer, David
Heiden and Mitchell Gould, Vice Presidents, devote substantially all of their
business time to our company. The remainder of our management personnel share
their services on a part-time basis with entities affiliated with us and located
in the same executive offices under a Shared Services Agreement. In addition,
Jeffrey Gould devotes a limited amount of his business time to entities
affiliated with us. As we grow our business, we will need to attract and retain
qualified senior management and other key personnel, both on a full-time and
part-time basis. The loss of the services of any of our senior management or
other key personnel or our inability to recruit and retain qualified personnel
in the future, could impair our ability to carry out our business and our
investment strategies.

Relationships and Transactions with Affiliates Involve Conflicts of
Interest - Entities affiliated with us and with certain of our officers provide
services to us and on our behalf and we intend to continue the relationships
with such entities in the future. For a description of our current relationships
and transactions with affiliates, please see the information under the
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Certain Transactions". These relationships and transactions raise
conflicts of interest and although we seek to have such services provided by
affiliates at competitive market (or below market) rates, there is the potential
that we may not receive terms in these transactions as favorable as those we
would receive if the services were provided by unaffiliated entities.

We May Have Less Control of our Investment When We Invest in Joint
Ventures. - We have made loans to and acquired an equity interest in joint
ventures that own income producing real property. Our co-venturers may have
different interests or goals than we do or our co-venturers may not be able or
willing to take an action that is desired by us. If we or our co-venturers have
a disagreement with respect to the activities of the joint venture, it could
result in a substantial diversion of time and effort by our management team and
could result in one of the co-venturers (including us) exercising the buy/sell
provision contained in our joint venture organizational documents. In addition,
since there is no limitation under our organizational documents as to the amount
of funds that may be invested in joint ventures, we may invest a substantial
amount of our funds in joint ventures which ultimately may not be profitable as
a result of disagreement with or among co-venturers.

We Cannot Assure our Ability to Pay Dividends in the Future - We intend to
pay quarterly cash distributions and to make cash distributions to our
shareholders in amounts such that all or substantially all of our taxable income
in each year, subject to adjustments, is distributed. This along with other
factors should enable us to qualify for the tax benefits afforded a REIT under
the Internal Revenue Code. We have not established a minimum cash distribution
payment level and our ability to pay cash distributions may be adversely
affected by the risk factors described above. All cash distributions will be
made at the discretion of our Board of Trustees and will depend on our taxable
earnings, our financial condition, maintenance of our REIT status and such other
factors as our Board of Trustees may deem relevant from time-to-time. We cannot
give any assurance that we will be able to pay cash distributions in the future.

Risks Related to the REIT Industry
- ----------------------------------

Failure to Qualify as a REIT Would Result in Material Adverse Tax
Consequence and Would Significantly Reduce Cash Available for Distributions - We
believe that we have operated so as to qualify as a REIT under the Internal
Revenue Code since our organization. Qualification as a REIT involves the
application of technical and complex legal provisions for which there are
limited judicial and administrative interpretations. The determination of
various factual matters and circumstances not entirely in our control may affect
our ability to qualify as a REIT. In addition, no assurance can be given that
legislation, new regulations, administrative interpretations or court decisions
will not significantly change the tax laws with respect to qualification as a
REIT or the federal income tax consequences of such qualification.

If we fail to qualify as a REIT, we will be subject to federal, state and
local income tax (including any applicable alternative minimum tax) on our
taxable income at regular corporate rates and would not be allowed a deduction
in computing our taxable income for amounts distributed to shareholders. In
addition, unless entitled to relief under certain statutory provisions, we would
be disqualified from treatment as a REIT for the four taxable years following
the year during which the qualification is lost. The additional tax would reduce
significantly our net income and the cash available for distributions to
shareholders.

We are Subject to Certain Distribution Requirements that May Result in our
Having to Borrow Funds at Unfavorable Rates. - To obtain favorable tax treatment
associated with being a REIT, we generally will be required, among other things,
to distribute to our shareholders at least 90% of our ordinary taxable income
(excluding capital gains) each year. In addition, we will be subject to a 4%
non-deductible excise tax, on the amount, if any, by which certain distributions
paid by us with respect to any calendar year are less than the sum of 85% of our
ordinary income, 95% of our capital gain net income and 100% of our
undistributed income from prior years. As a result of differences in timing
between the receipt of income and the payment of expenses, and the inclusion of
such income and the deduction of such expenses in arriving at taxable income,
and the affect of non-deductible capital expenditures, the creation of reserves
and the timing of required debt service (including amortization payments) we may
need to borrow funds on a short-term basis in order to make the distributions
necessary to retain the tax benefits associated with qualifying as a REIT, even
if the prevailing market conditions are not generally favorable for such
borrowings. Such borrowings could reduce our net income and the cash available
for distributions to the holders of our beneficial shares.

Compliance with REIT Requirements May Hinder Our Ability to Maximize
Profits - In order to qualify as a REIT for federal income tax purposes, we must
continually satisfy tests concerning, among other things, our sources of income,
the amounts we distribute to our shareholders and the ownership of our stock. We
may also be required to make cash distributions to shareholders at
disadvantageous times or when we do not have funds readily available for
distribution. Accordingly, compliance with REIT requirements may hinder our
ability to operate solely on the basis of maximizing profits.

In order to qualify as a REIT, we must also insure that at the end of each
calendar quarter, at least 75% of the value of our assets consists of cash, cash
items, government securities and qualified REIT real estate assets. The
remainder of our investment in securities cannot include more than 10% of the
outstanding voting securities of any one issuer or more than 10% of the total
value of the outstanding securities of any one issuer. In addition, no more than
5% of the value of our assets can consist of the securities of any one issuer,
other than a qualified REIT security. If we fail to comply with these
requirements, we must dispose of a portion of our assets within 30 days after
the end of the calendar quarter in order to avoid losing our REIT status and
suffering adverse tax consequences. This requirement could cause us to dispose
of assets for consideration which is less than the true value and could lead to
a material adverse impact on our results of operations and financial condition.
EXECUTIVE OFFICERS OF REGISTRANT
--------------------------------

The following sets forth our executive officers. The business history of
officers who are also Trustees will be provided in our proxy statement to be
filed pursuant to Regulation 14A not later than January 28, 2003.

Name Office
- ---- ------

Fredric H. Gould (*) Chairman of the Board of Trustees

Jeffrey A. Gould (*) President and Chief Executive Officer; Trustee

Simeon Brinberg (**) Senior Vice President; Secretary

Matthew J. Gould (*) Senior Vice President; Trustee

David W. Kalish Senior Vice President, Finance

George E. Zweier Vice President, Chief Financial Officer

Mark H. Lundy (**) Vice President

Israel Rosenzweig Senior Vice President

Seth D. Kobay Vice President; Treasurer

David Heiden Vice President

Mitchell K. Gould Vice President

(*)Fredric H. Gould is Jeffrey A. and Matthew J. Gould's father.

(**) Simeon Brinberg is Mark H. Lundy's father-in-law.

Simeon Brinberg (age 69) has been Secretary since 1983 and Senior Vice
President since 1988. In October, 1988 Mr. Brinberg became a Vice President of
Georgetown Partners, Inc., the managing general partner of Gould Investors L.P.
Gould Investors L.P. is primarily engaged in the ownership and operation of real
estate properties held for investment. In June, 1989 he became a Vice President
of One Liberty Properties, Inc., a real estate investment trust engaged in the
ownership of "net leased" real property. Mr. Brinberg is a member of the New
York Bar and was engaged in the private practice of law for approximately thirty
years prior to joining us in 1988.

David W. Kalish (age 55) was Vice President and Chief Financial Officer
from June, 1990 until August, 1998. Since August, 1998, Mr. Kalish has been
Senior Vice President, Finance. He has also been Chief Financial Officer of One
Liberty Properties, Inc. and Georgetown Partners, Inc. since June, 1990. For
more than five years prior to June, 1990, Mr. Kalish, a certified public
accountant, was a partner of Buchbinder Tunick & Company, and its predecessors.

George E. Zweier (age 38) has been employed by us since June 1998 and was
elected Vice President, Chief Financial Officer in August, 1998. For
approximately five years prior to joining us, Mr. Zweier, a certified public
accountant, was an accounting officer with the Bank of Tokyo - Mitsubishi
Limited, in New York and for more than five years prior thereto he was an
accounting and audit officer with the Dime Savings Bank of New York, Uniondale,
New York.

Mark H. Lundy (age 40) has been a Vice President since 1993. He has been
Secretary of One Liberty Properties, Inc. since June, 1993 and he also serves as
a Vice President of One Liberty Properties, Inc. Mr. Lundy has been a Vice
President of Georgetown Partners, Inc. since July, 1990. He is a member of the
bars of New York and Washington, D.C.

Israel Rosenzweig (age 55) has been a Senior Vice President since April,
1998. Mr. Rosenzweig has been a Vice President of Georgetown Partners, Inc. and
One Liberty Properties, Inc. since May, 1997. From December 1993 to April 1997
Mr. Rosenzweig was Executive Vice President and a Director of Bankers Federal
FSB, which was acquired by Dime Savings Bank in April, 1997. He is a Director of
Nautica Enterprises, Inc.

Seth D. Kobay (age 48) has been a Vice President and Treasurer since March
1994. In addition, Mr. Kobay, a certified public accountant, has been the Vice
President of Operations of Georgetown Partners, Inc. for more than the past five
years and is a Vice President and Treasurer of One Liberty Properties, Inc.

David Heiden (age 37) has been employed by us since April, 1998 and has
been a Vice President since March, 1999. From May 1997 until April 1998 Mr.
Heiden was an associate at GMAC Commercial Mortgage engaged in originating and
underwriting commercial real estate loans for securitization. He is a licensed
real estate appraiser and real estate broker.

Mitchell K. Gould (age 30) has been employed by us since May, 1998 and
became a Vice President in March, 1999. From January 1998 until May, 1998 he was
employed by Bear Stearns Companies, Inc. where he was engaged in originating and
underwriting commercial real estate loans for securitization. For approximately
four years prior thereto Mr. Gould was a loan officer with North Fork Bank. Mr.
Gould is President of the Metropolitan Mortgage Officers Association and a
director of the Young Mortgage Bankers Assocation.


Item 2. Properties.
-----------

Our executive offices are located at 60 Cutter Mill Road, Great Neck, New
York, where we currently occupy approximately 12,000 square feet with Gould
Investors L.P., REIT Management Corp., One Liberty Properties, Inc. and other
related entities. The building in which the executive offices are located is
owned by a subsidiary of Gould Investors L.P. We contributed $58,000 to the
annual rent of $348,000 paid by Gould Investors L.P., REIT Management Corp., One
Liberty Properties, Inc., and related entities in the year ended September 30,
2002. We also lease under a direct lease with a subsidiary of Gould Investors
L.P. approximately 1,800 square feet directly adjacent to the 12,000 square feet
at an annual rental of $48,000.

At September 30, 2002, we did not own any significant real property
(significant meaning a property with a book value amounting to 10% or more of
our total assets). It has been our policy to operate, with a view toward
eventual sale, all real estate assets acquired by us in foreclosure or deed in
lieu of foreclosure. In Fiscal 2002, the only real estate assets sold by us were
shares and the related proprietary lease in one cooperative apartment sold for a
gain on sale of $200,000 and an undeveloped parcel located in Cheltenham
Township Pennsylvania sold for a gain of $607,000.

Item 3. Legal Proceedings.
-----------------

We are not a defendant in any material pending legal proceedings.

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

There were no matters submitted during the fourth quarter of the year ended
September 30, 2002 to a vote of our security holders.

PART II

Item 5. Market for the Registrant's Common Equity and Related Matters
-------------------------------------------------------------

Our shares of Beneficial Interest ("Beneficial Shares") are listed on the
New York Stock Exchange. The following table shows for the periods indicated,
the high and low sales prices of the Beneficial Shares on the New York Stock
Exchange as reported on the Composite Tape and the per share dividend paid for
the periods indicated.

<TABLE>
<CAPTION>
Dividend
Fiscal Year Ended September 30, High Low Per Share
------------------------------- ---- --- ---------
<S> <C> <C> <C>

2002

First Quarter $12.01 $ 9.90 $.24
Second Quarter 14.00 12.05 .26
Third Quarter 13.90 13.00 .26
Fourth Quarter 13.75 11.65 .28
2001

First Quarter $ 8.50 $7.63 -
Second Quarter 9.45 7.75 -
Third Quarter 10.75 8.50 $.22
Fourth Quarter 10.35 9.75 .22

</TABLE>

As of December 1, 2002 there were approximately 872 holders of record of
our Beneficial Shares and approximately 2,550 shareholders.

We qualify as a real estate investment trust for Federal income tax
purposes. In order to maintain that status, we are required to distribute to our
shareholders at least 90% of our annual taxable income. As a result of
accumulated tax losses in prior years we were not required to make cash
distributions to maintain our real estate investment trust status until the
accumulated tax losses had been fully used. Accumulated tax losses were fully
used in the quarter ending March 31, 2001 and accordingly our Board of Trustees
authorized the resumption of cash distributions, with the initial distribution
being made on July 3, 2001 to record holders of June 22, 2001. The amount and
timing of future cash distributions will be at the discretion of the Board of
Trustees and will depend upon our financial condition, earnings, business plan,
cash flow and other factors. Provided we are not in default of the affirmative
and negative covenants contained in our credit agreement with North Fork Bank,
the credit agreement with North Fork Bank does not preclude the payment by us of
the cash distributions necessary to maintain our status as a real estate
investment trust for federal income tax purposes.
Item 6.  Selected Financial Information
------------------------------

The following table, not covered by the report of the independent auditors,
sets forth selected historical financial data for each of the fiscal periods in
the five years ended September 30, 2002. This table should be read in
conjunction with the detailed information and financial statements appearing
elsewhere herein.
<TABLE>
<CAPTION>

Fiscal Years Ended
September 30,
-------------------------------------------------------------------

2002 2001 2000 1999 1998
---- ---- ---- ---- ----

(In thousands, except for per share amounts)

<S> <C> <C> <C> <C> <C>

Operating statement data:
Total revenues $17,972 $14,805 $10,886 $12,173 $10,197
Income before
gain on sale of real estate loans
and real estate assets and
available-for-sale securities 11,820 8,639 5,690 5,058 4,241
Net income 12,586 10,586 7,635 11,646 13,588
Income per
beneficial share:
Basic 1.71 1.47 1.07 1.63 1.72
Diluted 1.68 1.45 1.05 1.61 1.71
Cash distribution per
common share 1.04 .44 - - -
Balance sheet data:
Total assets 134,931 110,016 88,456 84,609 85,810
Earning real
estate loans (1) 84,112 67,513 40,413 44,682 51,175
Non-earning real
estate loans (1) 415 415 3,250 - -
Real estate assets (1) 13,529 13,708 12,325 6,765 17,235
Available-for-sale securities
at market 31,178 24,030 16,310 - 3,364
Borrowed funds 14,745 2,101 88 331 5,500
Loans and mortgages
payable 2,745 2,804 - 841 8,494
Shareholders' equity 114,291 101,872 85,147 80,624 69,747

(1) Earning and non-earning loans and real estate assets are presented
without deduction of the related allowance for possible losses or valuation
allowance.

</TABLE>


Item 7. Management's Discussion and Analysis of Financial Condition and
---------------------------------------------------------------
Results of Operations
---------------------
Results of Operations
- ---------------------

2002 vs. 2001
- -------------

Interest and fees on loans increased to $11,897,000 for the year ended
September 30, 2002 as compared to $ 8,685,000 for the year ended September 30,
2001. This increase of $ 3,212,000, or 37%, was the result of several factors,
the largest being a $14,160,000 increase in the average balance of loans
outstanding from $ 54,208,000 in the prior fiscal year to $ 68,368,000. This
caused an increase in interest income of $ 1,722,000. During the fiscal year
ended September 30, 2002, three participating loans were paid off resulting in
additional interest income and fees of $ 1,306,000 and one participating loan
was extended resulting in the collection of additional interest of $ 808,000.
During the year ended September 30, 2002 the average interest rate earned on the
loan portfolio declined 31 basis points to 12.13% from the 12.44% earned on the
portfolio in the fiscal year ended September 30, 2001. This decline caused
interest income to decrease by $171,000. The twelve month period ended September
30, 2001 includes $ 860,000 of additional interest recognized from two loans
that were paid off and $170,000 from non-performing loans that were returned to
performing status. Fee income also increased $576,000 in the current fiscal
year, primarily the result of increased loan originations and an increase in the
number of loans that were extended during the year.

Operating income on real estate properties increased $ 618,000, or 37%, to
$2,269,000 in the fiscal year ended September 30, 2002 from $ 1,651,000 in the
fiscal year ended September 30, 2001. This increase, primarily rental income, is
attributable to our purchase of a leasehold interest in a commercial property in
the last quarter of the fiscal year ended September 30, 2000 (which was not
fully leased until the second quarter of the 2001 fiscal year) and increased
rental income recognized on a residential property in New York City.

The fiscal year ended September 30, 2002 year was favorably affected by
$500,000 recognized from the recovery of a previously provided allowance related
to a loan that was previously impaired and was paid off in the current fiscal
year. There was no comparable revenue item in the fiscal year ended September
30, 2001.

Equity in earnings of unconsolidated joint ventures declined by 35%, or
$315,000, from $ 889,000 in the fiscal year ended September 30, 2001 to $574,000
in the fiscal year ended September 30, 2002. This decline was primarily the
result of a loss of $433,000 by a joint venture that was entered into during the
second half of the fiscal year ended September 30, 2001 and a decrease in income
of $292,000 at another joint venture due to a decrease in sales of cooperative
apartments by such venture. These declines were partially offset by a gain of
$385,000 recognized by a joint venture upon the sale of a parcel of land during
the current fiscal year.

Other, primarily investment income, declined $848,000, or 24%, from
$3,580,000 in the fiscal year ended September 30, 2001 to $ 2,732,000 in the
fiscal year ended September 30, 2002. During the prior fiscal year we received
$438,000 from a residual interest we held in a venture. This residual interest
resulted from the sale of a partnership interest in a prior year. There was also
a decrease in investment income due to a decline in the average balance in money
market and treasury investments and in the average rate earned on them. The
average balance of these investments decreased $5,674,000 from $11,187,000 in
the fiscal year ended September 30, 2001 to $ 5,513,000 in the fiscal year ended
September 30, 2002. This decline caused a $213,000 reduction in interest income.
A decline of $281,000 resulted from a reduction in the rate earned on these
investments from 5.27% in the prior fiscal year to 1.74% in the current fiscal
year. These declines were offset by an $ 84,000 increase in the dividends we
received on our investments in REIT securities.

Interest on borrowed funds increased to $ 227,000 in the fiscal year ended
September 30, 2002 from $53,000 in the fiscal year ended September 30, 2001.
This increase of $ 174,000, or 328%, is due to an increase in the average amount
of borrowings outstanding in the current fiscal year. The average balance of
borrowings outstanding increased $ 2,662,000 to $ 3,126,000 in the current
fiscal year from $464,000 in the prior fiscal year.

The Advisor's fee, which is calculated pursuant to agreement and is based
on invested assets, increased $ 222,000, or 30%, in the fiscal year ended
September 30, 2002 to $ 967,000 from $ 745,000 in the fiscal year ended
September 30, 2001. During this period, we experienced a higher outstanding
balance of invested assets thereby causing an increase in the fee.

Other taxes increased by 82% to $ 452,000 for the fiscal year ended
September 30, 2002 from $249,000 in the fiscal year ended September 30, 2001.
The increase in the current fiscal year is the result of federal excise taxes
which are based on taxable income generated but not yet distributed. We were
subject to these taxes beginning in the first quarter of the current fiscal
year. In the prior fiscal year the Trust was subject to federal and state
alternative minimum taxes during the period when we were utilizing our net
operating loss carry forwards.

During the fiscal year ended September 30, 2001 we incurred expenses
related to investment income of $575,000. During this period we incurred legal,
printing, proxy solicitor fees and other expenses related to the solicitation of
proxies to vote in favor of our nominee to the Board of Trustees of
Entertainment Properties Trust (NYSE:EPR). We own 7.89% of the outstanding
shares of Entertainment Properties Trust. We did not incur any investment
related expenses in the current fiscal year.

Operating expenses relating to real estate increased $ 330,000, or 36%,
from $ 925,000 in the fiscal year ended September 30, 2001 to $ 1,255,000 in the
fiscal year ended September 30, 2002. This increase is due to increased
operating expenses at one of our operating properties.

Gain on the sale of real estate loans and real estate properties decreased
$ 1,130,000, or 58%, in the fiscal year ended September 30, 2002. In the current
fiscal year we recognized gains of $807,000 from the sale of a parcel of
unimproved land that we previously acquired in foreclosure and from the sale of
a cooperative apartment unit. In the prior fiscal year we recognized gains of
$1,937,000 from the sale of a residual interest in a partnership and the sale of
cooperative apartment units.

2001 vs. 2000
- -------------

Interest and fees on loans increased to $8,685,000 for the year ended
September 30, 2001 as compared to $ 6,205,000 for the year ended September 30,
2000. The increase of $ 2,480,000 was primarily the result of an increase in the
average balance of loans outstanding during the year. The average balance of
loans increased from $ 43,075,000 in fiscal 2000 to $ 54,208,000 in fiscal 2001
causing an increase in interest income of $ 1,386,000. During the fiscal 2001 we
received $994,000 of "additional Interest" and fees from the payoff of two
loans, one of which was a participating loan. In addition a non-performing loan
returned to performing status in 2001 and $170,000 of delinquent interest was
received. These increases were partially offset by a decline in the interest
rate earned on the loan portfolio in the current fiscal year. The average rate
earned declined 17 basis points from 12.61% in the 2000 fiscal year to 12.44% in
the 2001 fiscal year. This accounted for a $73,000 decline in interest income.


Operating income on real estate assets, which is composed primarily of
rental income, increased $703,000 from $948,000 in the fiscal year ended
September 30, 2000 to $ 1,651,000 in the fiscal year ended September 30, 2001.
This increase is the result of rental income generated from a leasehold interest
purchased by a consolidated joint venture at the end of fiscal 2000.

Equity in earnings of unconsolidated ventures increased in the fiscal year
ended September 30, 2001 to $889,000 from $626,000 in the fiscal year ended
September 30, 2000. This increase of $ 263,000 was primarily the result of a
full year of operations by a joint venture entered into at the end of fiscal
2000.

Other revenues, which is primarily composed of investment income, increased
$ 473,000 from $3,107,000 in the fiscal year ended September 30, 2000 to
$3,580,000 in the fiscal year ended September 30, 2001. During the 2001 fiscal
year we received $438,000 from a distribution on a residual interest held in a
venture. This residual interest resulted from the sale of a partnership interest
in a prior year. The average rate earned on invested assets increased 29 basis
points from 9.33% in the 2000 fiscal year to 9.62% in the 2001 fiscal year
causing an increase in interest income of $93,000. Offsetting these increases
was a decline in the average balance of invested assets outstanding from
$33,200,000 in the 2000 fiscal year to $32,700,000 in the 2001 fiscal year. This
caused a decline of $58,000 in interest income.

Interest on notes and loans payable declined from $77,000 in the year ended
September 30, 2000 to $53,000 in the year ended September 30, 2001. This decline
of $24,000 is the result of a reduced level of borrowings during the 2001 fiscal
year.

The Advisor's fee, which is calculated pursuant to agreement and is based
on invested assets, increased $179,000 in the fiscal year ended September 30,
2001 to $745,000 from $566,000 in the fiscal year ended September 30, 2000.
During the current fiscal year we experienced a higher outstanding balance of
invested assets thereby causing an increase in the fee.

Other taxes increased $51,000 to $249,000 in the fiscal year ended
September 30, 2001 from $ 198,000 in the fiscal year ended September 30, 2000.
This increase is the result of an increase in the amount of federal and state
alternative minimum tax paid in the 2000 year.

Expenses related to investment income was $ 575,000 for the fiscal year
ended September 30, 2001. The fiscal year ended September 30, 2000 contained no
such expenses. During the 2001 fiscal year we incurred legal, printing, proxy
solicitor fees and other expenses related to the solicitation of proxies to vote
in favor of our nominee to the Board of Trustees of Entertainment Properties
Trust (NYSE:EPR). We own 7.89% of the outstanding shares of Entertainment
Properties Trust and are its largest shareholder.

Operating expenses relating to real estate assets declined $ 13,000 to
$925,000 for the 2001 fiscal year from $ 938,000 for the fiscal year ended
September 30, 2000. In the 2001 fiscal year operating expenses increased
$420,000 primarily due to the purchase of a leasehold interest at the end of the
2000 fiscal year. Offsetting this increase was a $ 466,000 decline in legal
expenses relating to a property that we acquired in foreclosure in a prior
fiscal year. General operating expenses on other properties increased $33,000 in
the current fiscal year.

In the fiscal year ended September 30, 2001 we incurred an expense of
$264,000 on the early extinguishment of debt. This amount represents the write
off of unamortized deferred fees associated with a revolving credit line that
was terminated during the 2001 fiscal year.


Gain on the sale of real estate assets and foreclosed properties increased
$123,000 in the fiscal year ended September 30, 2001 to $ 1,937,000 from
$1,814,000 in the fiscal year ended September 30, 2000. In the 2001 fiscal year
$1,431,000 of the gain resulted from the sale of a residual interest in a
venture. The remaining gain of $506,000 resulted from the sale of cooperative
apartment units that were previously acquired in foreclosure. For the 2000
fiscal year we recognized gains of $1,714,000 from the sale of cooperative
apartment units and $ 100,000 of miscellaneous gains.

Liquidity and Capital Resources
- -------------------------------

We are engaged in the business of originating and holding for investment
senior and junior real estate mortgages secured by income producing property.
Our investment policy emphasizes short-term mortgage loans. We also purchase
senior and junior participations in short term mortgage loans and originate
participating mortgage loans and loans to joint ventures in which we are an
equity participant. Repayments of real estate loans in the amount of $72,835,000
are due during the twelve months ending September 30, 2003, including $415,000
due on demand (which was paid in full subsequent to September 30, 2002). The
availability of mortgage financing secured by real property and the market for
selling real estate is cyclical. Since these are the principal sources for the
generation of funds by our borrowers to repay our outstanding real estate loans,
we cannot project the portion of loans maturing during the next twelve months
which will be paid or the portion of loans which will be extended for a fixed
term or on a month to month basis.

We maintain a $15,000,000 revolving credit facility with North Fork Bank.
The facility provides for borrowings up to $15,000,000 but no greater than 60%
of qualified first mortgage loans pledged to North Fork Bank, provided that no
more than 20% of the pledged loans may relate to properties situated outside of
the New York metropolitan area (as defined in the credit agreement). We had
$6,691,000 of unused availability under this line at September 30, 2002. As of
December 10, 2002 there is no outstanding amount due under the North Fork Bank
credit line and approximately $12,318,000 is available to us under this credit
line. We also have the ability to borrow on margin, using the shares we own in
Entertainment Properties Trust as collateral. At September 30, 2002 there was
$9,245,000 outstanding of the approximately $12,000,000 available under this
facility. We paid down this margin facility subsequent to September 30, 2002 and
approximately $7,500,000 is available at December 10, 2002.

During the twelve months ended September 30, 2002, we generated cash of
$10,709,000 from operating activities, $5,127,000 from the sale of real estate
properties and real estate loans, $40,869,000 from collections from real estate
loans and $12,644,000 from a net increase in borrowed funds. These funds, in
addition to cash on hand, were used primarily to fund real estate loans of
$61,779,000, to make joint venture investments in the aggregate amount of
$275,000 and to pay cash distributions to shareholders in the amount of
$7,681,000.

We will satisfy our liquidity needs in the year ending September 30, 2003
from cash and cash investments on hand, the credit facility with North Fork
Bank, the availability in our margin account collateralized by the EPR shares,
interest and principal payments received on outstanding real estate loans and
net cash flow generated from the operation and sale of real estate assets.

Outlook
- -------

The real estate business in general is cyclical and to a large extent
depends upon, among other factors, national and local business and economic
conditions, government economic policies and the level of interest rates. Most
economists indicate that the national economy has been in a recessionary mode
for a period of time. Notwithstanding the difficult national and local economies
for the past two years, we have not experienced any material adverse effects on
our business. However, a difficult or declining real estate market in the New
York metropolitan area or in other parts of the country and a recessionary
economy could potentially have the following adverse effects on our business:
(i) an increase in loan defaults which will result in decreased interest and
fees on real estate loans, an increase in loan loss reserves and an increase in
expenses incurred in foreclosures and restructurings; (ii) a decrease in loan
originations; and (iii) a decrease in rental income from properties owned by us
or joint ventures in which we are a venture participant and an increase in
operating expenses related to real estate properties.

However, a declining real estate market could also provide us with
opportunities since, in a declining market, other lenders, particularly
institutional lenders, become more conservative in their lending activities. If
such a lending environment should occur, the amount of potential business for us
could increase.

We are aware of the difficulties which could be encountered in a declining
real estate environment. We therefore monitor our mortgage portfolio for
compliance by our borrowers. We also believe that our loan underwriting policies
should minimize the negative long-term effects of a declining real estate
environment.

Since approximately 54% of our loan portfolio provides for stated minimum
or fixed interest rates, the current "low" interest rate environment, although
negatively affecting our revenues and net income, has not had and should not
have a material adverse effect on revenues and net income.

Cash Distribution Policy
- ------------------------

We have elected to be taxed as a real estate investment trust under the
Internal Revenue Code since our organization. To qualify as a real estate
investment trust, we must meet a number of organizational and operational
requirements, including a requirement that we distribute currently to our
shareholders at least 90% of our adjusted taxable income. It is the current
intention of our management to comply with these requirements and maintain our
real estate investment trust status. As a real estate investment trust, we
generally will not be subject to corporate federal income tax on taxable income
we distribute currently (in accordance with the Internal Revenue Code and
applicable regulations) to shareholders. If we fail to qualify as a real estate
investment trust in any taxable year, we will be subject to federal income taxes
at regular corporate rates and may not be able to qualify as a real estate
investment trust for four subsequent tax years. Even if we qualify for federal
taxation as a real estate investment trust, we may be subject to certain state
and local taxes on our income and to federal income and excise taxes on
undistributed taxable income, i.e., taxable income not distributed in the
amounts and in the time frames prescribed by the Internal Revenue Code and
applicable regulations thereunder.

As a result of accumulated tax losses in prior years, we were not required
to make cash distributions to shareholders to maintain our status as a real
estate investment trust for federal income tax purposes until the accumulated
tax losses were fully used. The accumulated tax losses were fully used during
the 2001 calendar year and we resumed the payment of cash distributions to our
shareholders in July, 2001. For tax purposes, we report on a calendar year basis
(as distinguished from financial reporting purposes for which we are on a
September 30th fiscal year). We distributed 100% of our taxable income for
calendar 2001 by October, 2002. We estimate taxable income for 2002 will be
$11,025,000, of which approximately $1,000,000 is expected to represent capital
gain income. To comply with the time frames prescribed by the Internal Revenue
Service and the applicable regulations thereunder at least 90% of the 2002
taxable income is required to be distributed by October 1, 2003.

It is our intention to pay to our shareholders within the time periods
prescribed by the Internal Revenue Code 100% of our annual taxable income,
including gains from the sale of real estate and recognized gains on sale of
available-for-sale securities.

Significant Accounting Policies
- -------------------------------

Our significant accounting policies are more fully described in Note 1 to
our consolidated financial statements. The preparation of financial statements
and related disclosure in conformity with accounting principles generally
accepted in the United States requires management to make certain judgments and
estimates that affect the amounts reported in the consolidated financial
statements and accompanying notes. Certain of our accounting policies are
particularly important to an understanding of our financial position and results
of operations and require the application of significant judgments and estimates
by our management; as a result they are subject to a degree of uncertainty.
These significant accounting policies include:

Allowance for Possible Losses

We review our mortgage portfolio and real estate assets on a quarterly
basis to ascertain if there has been any impairment in the value of the real
estate assets underlying our loans or any impairment in the value of any of our
real estate assets in order to determine if there is a need for a provision for
an allowance for possible losses against our real estate loans or an impairment
allowance against our real estate assets.

In reviewing the value of the collateral underlying our loan portfolio and
our real estate assets, we seek to arrive at the fair market value of the
underlying collateral or the real estate by taking into account numerous factors
including market evaluations of the underlying collateral or the real estate,
operating cash flow from the property during a projected holding period and
estimated sales value computed by applying an expected capitalization rate to
the stabilized net operating income of the specific property, less selling
costs, discounted at market discount rates. Each of these factors entails
significant judgments and estimates. Real estate assets held for use are
evaluated for indicators of impairment using an undiscounted cash flow analysis.
If that analysis suggests that the undiscounted cash flows to be generated by
the property will be insufficient to recover our investment, an impairment
provision will be determined based upon the excess of the carrying amount of the
property over its fair value. Real estate assets which are held for sale are
valued at the lower of the recorded cost or estimated fair value, less the cost
to sell. We do not obtain any independent appraisals of either the real property
underlying our loans or the real estate assets which we hold, but we rely on our
own analysis and valuations. Any valuation allowances taken with respect to our
loan portfolio or our real estate assets will reduce our net income, assets and
shareholders' equity to the extent of the amount of the valuation allowance, but
it will not affect our cash flow until such time as the property is sold. No
valuation allowance was recorded against our mortgage portfolio in 2002. There
was no valuation adjustment recorded in 2002 against our real estate assets.

Revenue Recognition

We recognize interest income and rental income on an accrual basis, unless
we make a judgment that impairment of a loan or loans or of real estate owned
renders doubtful collection of interest or rent in accordance with the
applicable loan documents or leases. In making a judgment as to the
collectibility of interest or rent we consider, among other factors, the status
of the loan or property, the borrower's or tenant's financial condition, payment
history and anticipated events in the future. Accordingly in looking at various
factors we must make a significant judgment as to whether to treat a loan or
real estate owned as impaired. If we make a decision to treat a "problem" loan
or real estate asset as unimpaired and therefore continue to recognize the
interest and rent as income on an accrual basis, we could overstate income by
recognizing income that will not be collected and the uncollectible amount will
ultimately have to be written off. The period in which the uncollectible amount
is written off could adversely affect taxable income for a specific year and our
ability to pay cash distributions.

Certain Transactions

Fredric H. Gould, Chairman of our Board of Trustees, is Chairman of the
Board of Directors of One Liberty Properties, Inc., a real estate investment
trust engaged in the ownership of a diversified portfolio of income producing
real properties net leased to tenants under long-term leases. He is also
Chairman of the Board of Directors and sole stockholder of the managing general
partner of Gould Investors L.P. and sole member of a limited liability company
which is also a general partner of Gould Investors L.P. Jeffrey Gould, a Trustee
and our President and Chief Executive Officer is a Senior Vice President and
Director of One Liberty Properties, Inc. and a Vice President of the corporate
managing general partner of Gould Investors L.P. Matthew Gould one of our Senior
Vice Presidents and a Trustee is a Senior Vice President and Director of One
Liberty Properties, Inc., and President of the managing general partner of Gould
Investors L.P. Gould Investors L.P. owns approximately 28.5% of our outstanding
beneficial shares. In addition, David W. Kalish, Simeon Brinberg, Mark H. Lundy
and Israel Rosenzweig, each of whom is an executive officer of our company, are
also executive officers of One Liberty Properties, Inc. and of the corporate
managing partner of Gould Investors L.P. Arthur Hurand, one of our Trustees, is
a director of One Liberty Properties, Inc.

We and certain of related entities, including Gould Investors L.P. and One
Liberty Properties, Inc., occupy common office space and use certain personnel
in common. In our 2002 fiscal year we paid Gould Investors L.P. $647,000 for
general and administrative expenses, including rent, telecommunication services,
computer services, bookkeeping, secretarial and other clerical services and
legal and accounting services. This amount includes an aggregate of $484,000
allocated to us for services (primarily legal and accounting) performed by
executive officers who are not engaged by us on a full-time basis. The
allocation of general and administrative expenses is computed in accordance with
a Shared Services Agreement on a quarterly basis and is based on the estimated
time devoted by executive, administrative and clerical personnel to the affairs
of each participating entity. The services of secretarial personnel generally
are allocated on the same basis as that of the executive to whom each secretary
is assigned.

In the fiscal year ending September 30, 2002, we paid Majestic Property
Management Corp., a company in which we have no ownership interest and which is
100% owned by the Chairman of our Board of Trustees, fees for management
services and brokerage fees totaling $95,000. Jeffrey Gould, Matthew Gould,
Simeon Brinberg, David W. Kalish, Mark H. Lundy and Israel Rosenzweig received
fees from Majestic Property Management Corp. in the year ended September 30,
2002. The management services provided include, among other things, rent billing
and collection, leasing (including compliance with regulatory statutes and rules
(i.e., New York City rent control and rent stabilized rules), and property
sales. The fees paid to this entity were approved by members of our Board of
Trustees, including a majority of independent trustees, and were based on fees
which would have been charged by unaffiliated persons for comparable services.
It is the intention of our Board of Trustees and our management that the fees
paid to related parties are not greater than the fees which would have been paid
to unaffiliated persons for comparable services.

We and REIT Management Corp. ("REIT") are parties to an Advisory Agreement
pursuant to which REIT furnishes administrative services with respect to our
assets and, subject to the supervision of the Trustees, advises us with respect
to our investments. The Advisory Agreement, which was initially entered into in
February 1983, has been renewed by the Board of Trustees to December 31, 2006.
Fredric H. Gould and two officers of BRT are directors of REIT. All of the
outstanding shares of REIT are owned by Fredric H. Gould. Fredric H. Gould,
Chairman of our Board, and Matthew J. Gould, a Trustee, are salaried officers of
REIT. Jeffrey Gould, Simeon Brinberg, David W. Kalish, Mark H. Lundy and Israel
Rosenzweig, officers of our company, received fees from REIT in the year ended
September 30, 2002.

Pursuant to the terms of the Advisory Agreement, REIT receives an annual
fee for services performed of 1/2 of 1% of Invested Assets other than mortgages
receivable and investments in unconsolidated ventures and a 1% fee payable on
mortgages receivable and investments in unconsolidated ventures. The computation
of the fee includes non-accruing mortgage receivables to the extent they exceed
allowances for loan losses. The fee under the Advisory Agreement is computed and
payable quarterly, subject to adjustment at year end based on the audited
financial statements. During fiscal 2002 REIT earned $967,000 under the Advisory
Agreement. Borrowers pay fees directly to REIT for services rendered in
arranging loans made by us. These fees amounted to $591,000 for year ending
September 30, 2002.

Item 7A - Market Risk Disclosure
----------------------

Our primary component of market risk is interest rate sensitivity. Our
interest income and to a lesser extent our interest expense are subject to
changes in interest rates. We seek to minimize these risks by originating loans
that are indexed to the prime rate, with a stated minimum interest rate, and
borrowing, when necessary, from our available credit line which is also indexed
to the prime rate. At September 30, 2002 approximately 67% of our portfolio was
variable rate based primarily on the prime rate. Any changes in the prime
interest rate could have a positive or negative effect on our net interest
income. When determining interest rate sensitivity we assume that any change in
interest rates is immediate and that the interest rate sensitive assets and
liabilities existing at the beginning of the period remain constant over the
period being measured. We assessed the market risk for our variable rate
mortgage receivables and variable rate debt and believe that a one percent
increase in interest rates would have approximately a $268,000 positive effect
on income before taxes and a one percent decline in interest rates would have
approximately a $32,000 negative effect on income before taxes. In addition, we
originate loans with short maturities and maintain a strong capital position. At
September 30, 2002 our loan portfolio was primarily secured by properties
located in the New York metropolitan area, New Jersey and Connecticut, in
California, in Colorado and in Maryland and it is therefore subject to risks
associated with the economies of these localities.

Item 8. Financial Statements and Supplementary Data
-------------------------------------------

This information appears in a separate section of this report following Part IV.


Item 9. Changes in and Disagreements with Accountants on Accounting and
---------------------------------------------------------------
Financial Disclosure
--------------------

None.

PART III

Items 10, 11, 12 and 13 will be included in our proxy statement to be filed
pursuant to Regulation 14A not later than January 28, 2003.

Item 14. Controls and Procedures
-----------------------
Based on their evaluation of our disclosure controls and procedures (as
defined in Rules 13a-14 (c) and 15d-14 (c) under the Securities Exchange Act of
1934) within ninety (90) days of the filing date of the Annual Report on Form
10-K, our principal executive officer, senior vice president, - finance and
principal financial officer have concluded that such controls and procedures are
effective.

There have not been any significant changes in our internal controls or in
other factors that could significantly affect these controls subsequent to the
date of their evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.


PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K
-----------------------------------------------------------------
(a) 1. Financial Statements - The response is submitted in a separate
section of this report following Part IV.

2. Financial Statement Schedules - The response is submitted in a
separate section of this report following Part IV.

3. Exhibits:
3(a). Second Amended and Restated Declaration of BRT
dated June 13, 1972. Incorporated by reference to
Exhibit 3A to Form 10-K for the year ended
September 30, 1984.

3(b). First Amendment to Second Amended and Restated
Declaration of BRT dated August 20, 1986.Incorporated
by reference to BRT's Registration Statement on
Form S-2 (No. 33-8125).

3(c). Second Amendment to Second Amended and Restated
Declaration of BRT dated March 2, 1987. Incorporated
by reference to the BRT's Registration Statement on
Form S-2 (No.33-11072).

3(d). Third Amendment to Second Amended and Restated
Declaration of BRT dated March 2, 1988. Incorporated
by reference to Exhibit 3D to Form 10-K for the year
ended September 30, 1988.

3(e). By-laws - Incorporated by reference to BRT's
Registration Statement on Form S-2 (No. 33-8125).

10(a). Advisory Agreement dated February 7, 1983 between
the BRT and REIT Management Corp. Incorporated by
reference to BRT's Registration Statement on Form S-2
(No. 33-8125).

10(b). Credit Agreement with North Fork Bank dated as of
July 25, 2001. Incorporated by reference to Exhibit
7(c) to Form 8-K filed on August 1, 2001.

10(c) Shared Services Agreement. Filed with Form 10-K.

21. Subsidiaries - Each subsidiary is 100% owned by BRT.
Filed with this Form 10-K.

23. Consent of Ernst & Young, LLP. Filed with Form 10-K.

99(a) Certification of Chief Executive Officer pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 (the
"Act"). Filed with Form 10-K.

99(b) Certification of Senior Vice President-Finance pursuant
to Section 906 of the Act. Filed with Form 10-K.

99(c) Certification of Chief Financial Officer pursuant to
Section 906 of the Act. Filed with Form 10-K.

(b) Reports on Form 8-K:
None.

(c) Exhibits - See Item 14(a) 3 above.

(d) See Item 14(a) 2 above.



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.

BRT REALTY TRUST

Date: December 18, 2002 By: (S) Jeffrey A. Gould
--------------------
Jeffrey A. Gould
President

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the date indicated.

Signature Title Date
- --------- ----- ----

(S) Fredric H. Gould Chairman of the Board December 18, 2002
- -------------------- --------------------- -----------------
Fredric H. Gould

(S) Jeffrey A. Gould President and Trustee December 18, 2002
- -------------------- (Principal Executive
Jeffrey A. Gould Officer)

(S) Patrick J.Callan Trustee December 22, 2002
- --------------------
Patrick J. Callan

(S) Matthew J. Gould Trustee December 18, 2002
- --------------------
Matthew J. Gould

(S) Arthur Hurand Trustee December 18, 2002
- -----------------
Arthur Hurand

(S) Gary Hurand Trustee December 18, 2002
- ----------------
Gary Hurand

(S) David Herold Trustee December 18, 2002
- -----------------
David Herold

(S) Herbert C. Lust Trustee December 18, 2002
- -------------------
Herbert C. Lust II

(S) George E. Zweier Vice President December 18, 2002
- ------------------- (Principal Financial
George E. Zweier and Accounting Officer)


CERTIFICATION

I, Jeffrey Gould, President and Chief Executive Officer of BRT Realty Trust,
certify that:

1. I have reviewed this Annual Report on Form 10-K for the fiscal year ended
September 30, 2002 of BRT Realty Trust


2. Based on my knowledge, this Annual Report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this annual report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.

Date: December 18, 2002

S/Jeffrey Gould
----------------
President






CERTIFICATION

I, David W. Kalish, Vice President-Finance of BRT Realty Trust, certify that:

1. I have reviewed this Annual Report on Form 10-K for the fiscal year ended
September 30, 2002 of BRT Realty Trust


2. Based on my knowledge, this Annual Report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this annual report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the Evaluation Date); and

c) presented in this annual report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.

Date: December 18, 2002

S/David W. Kalish
------------------
Senior Vice President - Finance


CERTIFICATION

I, George Zweier, Vice President and Chief Financial Officer of BRT Realty
Trust, certify that:

1. I have reviewed this Annual Report on Form 10-K for the fiscal year ended
September 30, 2002 of BRT Realty Trust

2. Based on my knowledge, this Annual Report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this annual report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and

d) presented in this annual report our conclusions about the effectiveness of
the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrants other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.

Date: December 18, 2002

S/George Zweier
---------------
Vice President and Chief
Financial Officer
Annual Report on Form 10-K
Item 8, Item 14(a)(1) and (2)


Index to Consolidated Financial Statements and Consolidated Financial Statement
Schedules

The following consolidated financial statements of BRT Realty Trust are
included in Item 8:
Page No.
--------

Report of Independent Auditors F-1

Consolidated Balance Sheets as of September 30,
2002 and 2001 F-2

Consolidated Statements of Income for the
three years ended September 30, 2002, 2001 and 2000 F-3

Consolidated Statements of Shareholders' Equity
for the three years ended September 30, 2002,
2001 and 2000 F-4

Consolidated Statements of Cash Flows for the
three years ended September 30, 2002, 2001 and 2000 F-5

Notes to Consolidated Financial Statements F-7

Consolidated Financial Statement Schedules for
the year ended September 30, 2002:

III - Real Estate and Accumulated Depreciation F-22
IV - Mortgage Loans on Real Estate F-24

All other schedules are omitted because they are not applicable or the required
information is shown in the consolidated financial statements or the notes
thereto.
REPORT OF INDEPENDENT AUDITORS




To the Trustees and Shareholders
BRT Realty Trust


We have audited the accompanying consolidated balance sheets of BRT Realty Trust
and Subsidiaries (the "Trust") as of September 30, 2002 and 2001, and the
related consolidated statements of income, shareholders' equity, and cash flows
for each of the three years in the period ended September 30, 2002. Our audits
also included the financial statement schedules listed in the Index at Item
14(a). These financial statements and schedules are the responsibility of the
Trust's management. Our responsibility is to express an opinion on these
financial statements and schedules based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of BRT Realty Trust
and Subsidiaries at September 30, 2002 and 2001, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended September 30, 2002, in conformity with accounting principles generally
accepted in the United States. Also, in our opinion, the related financial
statement schedules, when considered in relation to the basic financial
statements taken as a whole, present fairly in all material respects the
information set forth therein.


/s/
---------------------
ERNST & YOUNG LLP
New York, New York
December 9, 2002
<TABLE>
<CAPTION>

BRT REALTY TRUST AND SUBSIDIARIES
Consolidated Balance Sheets
(Amounts in thousands except per share amounts)

ASSETS
September 30,
-------------
2002 2001
---- ----
<S> <C> <C>

Real estate loans - Notes 2, 4 and 6:
Earning interest, including $8,129 and $3,425
from related parties $ 84,112 $ 67,513
Not earning interest 415 415
--- ---
84,527 67,928
Allowance for possible losses (881) (1,381)
---- ------
83,646 66,547
------ ------
Real estate assets - Notes 3 and 6:
Real estate properties net of accumulated
depreciation of $1,227 and $993 6,573 6,777

Investment in unconsolidated
real estate ventures at equity 6,956 6,931
----- -----
13,529 13,708
Valuation allowance (325) (325)
---- ----
13,204 13,383
------ ------
Cash and cash equivalents 4,688 4,106
Available-for-sale securities at market - Note 5 31,178 24,030
Other assets 2,215 1,950
----- -----

TOTAL ASSETS $ 134,931 $ 110,016
========== =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
Borrowed funds - Note 6 $ 14,745 $ 2,101
Mortgage payable - Note 6 2,745 2,804
Accounts payable and accrued liabilities including
deposits of $1,265 and $1,620 3,150 3,239
----- -----
Total liabilities 20,640 8,144
------ -----

Commitments and contingencies - Notes 2, 3, 4, 6, 9 and 10 - -
Shareholders' equity - Note 8:
Preferred shares, $1 par value:
Authorized 10,000 shares, none issued - -
Shares of beneficial interest, $3 par value:
Authorized number of shares, unlimited, issued
8,883 shares 26,650 26,650
Additional paid-in capital, net of distributions
of $5,171 80,864 81,008
Accumulated other comprehensive income - net
unrealized gain on available-for-sale securities 12,426 5,278
Retained earnings 7,218 2,313
----- -----
127,158 115,249
Cost of 1,493 and 1,552 treasury shares
of beneficial interest (12,867) (13,377)
------- -------
Total shareholders' equity 114,291 101,872
------- -------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 134,931 $ 110,016
========== =========




See accompanying notes to consolidated financial statements.
</TABLE>
<TABLE>
<CAPTION>

BRT REALTY TRUST AND SUBSIDIARIES
Consolidated Statements of Income
(Amounts in thousands except per share amounts)

Year Ended September 30,
------------------------

2002 2001 2000
---- ---- ----

<S> <C> <C> <C>

Revenues:
Interest and fees on real estate loans,
including $602, $187 and $40 from related parties - Note 2 $ 11,897 $ 8,685 $ 6,205
Operating income from real estate properties 2,269 1,651 948
Recovery of previously provided allowances 500 - -
Equity in earnings of unconsolidated real estate ventures 574 889 626
Other, primarily investment income 2,732 3,580 3,107
----- ----- -----
Total Revenues 17,972 14,805 10,886
------ ------ ------
Expenses:
Interest - note payable and loans payable - Note 6 227 53 77
Advisor's fees - Note 9 967 745 566
General and administrative - Note 9 2,911 2,983 3,029
Other taxes - Note 7 452 249 198
Expense related to investment income - 575 -
Operating expenses relating to real estate properties
including interest on mortgages payable
of $265, $261 and $15 1,255 925 938
Amortization and depreciation 340 372 388
Loss on early extinguishment of debt - 264 -
-- --- --
Total Expenses 6,152 6,166 5,196
----- ----- -----
Income before gain on sale of real estate loans and
real estate properties and available-for-sale securities 11,820 8,639 5,690
Net gain on sale of real estate loans and
real estate properties 807 1,937 1,814
Net realized gain on available-for-sale securities - 33 131
-- -- ---
Income before minority interest 12,627 10,609 7,635
Minority interest (41) (23) -
--- --- --

Net Income $ 12,586 $ 10,586 $ 7,635
========= ========= =========

Income per share of Beneficial Interest:

Basic earnings per share $ 1.71 $ 1.47 $ 1.07
========= ========= =========

Diluted earnings per share $ 1.68 $ 1.45 $ 1.05
========= ========= =========

Cash distributions per common share $ 1.04 $ .44 $ -
========= ========= =========

Weighted average number of common shares outstanding:
Basic 7,373,627 7,221,373 7,165,875
========= ========= =========
Diluted 7,503,065 7,327,174 7,253,227
========= ========= =========

</TABLE>





See accompanying notes to consolidated financial statements.
<TABLE>
<CAPTION>

BRT REALTY TRUST AND SUBSIDIARIES
Consolidated Statements of Shareholders' Equity
Years Ended September 30, 2002, 2001, and 2000
(Amounts in thousands)

Accumulated Retained
Shares of Additional Other Earnings
Beneficial Paid-In Comprehensive Accmulated Treasury
Interest Capital Income Deficit Shares Total
-------- ------- ------ ------- ------ -----

<S> <C> <C> <C> <C> <C> <C>

Balances, September 30, 1999 $26,665 $81,521 - $(12,682) $(14,880) $80,624

Exercise of stock options - (22) - - 43 21
Net income - - - 7,635 - 7,635
Other comprehensive income -
unrealized loss on
available-for-sale securities
(net of reclassification adjust-
ment for gains included in net
income of $131) - - $(3,133) - - (3,133)
------
Comprehensive income - - - - - 4,502
---------------------------------------------------------------------------------

Balances, September 30, 2000 26,665 81,499 (3,133) (5,047) (14,837) 85,147

Distributions - Common share
($.44 per share) - - - (3,226) - (3,226)
Exercise of Stock Options (15) (491) - - 1,460 954

Net income - - - 10,586 - 10,586
Other comprehensive income -
unrealized gain on sale of avail-
able-for-sale securities (net of
reclassification adjustment for
gains included in net income
of $33 - - 8,411 - - 8,411
-----
Comprehensive income - - - - - 18,997
--------------------------------------------------------------------------------
Balances, September 30, 2001 26,650 81,008 5,278 2,313 (13,377) 101,872

Distributions - Common share
($1.04 per share) - - - (7,681) - (7,681)
Exercise of Stock Options - (144) - - 510 366

Net income - - - 12,586 - 12,586
Other comprehensive income -
unrealized gain on sale of avail-
able-for-sale securities - - 7,148 - - 7,148
-----
Comprehensive income - - - - - 19,734
---------------------------------------------------------------------------------
Balances, September 30, 2002 $26,650 $80,864 $12,426 $7,218 $(12,867) $114,291





See accompanying notes to consolidated financial statements.
</TABLE>
<TABLE>
<CAPTION>

BRT REALTY TRUST AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Amounts in thousands)

Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----
<S> <C> <C> <C>

Cash flows from operating activities:
Net income $ 12,586 $ 10,586 $ 7,635
Adjustments to reconcile net income to net cash provided
by operating activities:
Loss on early extinguishment of debt - 264 -
Amortization and depreciation 340 372 388
Recovery of previously provided allowances (500) - -
Net gain on sale of real estate loans and properties (807) (1,937) (1,814)
Net gain on sale of available-for-sale securities - (33) (131)
Equity in (earnings) of unconsolidated ventures (574) (889) (626)
(Increase) in interest and dividends receivable (42) (227) (576)
(Increase) decrease in prepaid expenses (8) (132) 17
Increase (decrease) in accounts payable and
accrued liabilities 250 (262) 258
(Decrease) Increase in deferred revenues (98) 229 137
(Decrease) Increase in escrow deposits (133) 5 (187)
(Decrease) Increase in deferred costs 21 (134) (33)
Other (326) (159) 188
---- ---- ---

Net cash provided by operating activities 10,709 7,683 5,256
------ ----- -----

Cash flows from investing activities:
Collections from real estate loans 40,869 20,011 32,884
Proceeds from sale of loans 4,311 - -
Additions to real estate loans (61,779) (44,276) (31,865)
Decrease in due from venture - - 4,620
Purchase of leasehold interest, net of
minority interest - - (3,854)
Net costs capitalized to real estate owned (38) (210) (181)
Proceeds from sale of real estate owned 816 2,029 1,972
(Decrease) Increase in deposits payable (124) 39 53
Purchase of available-for-sale securities - - (20,626)
Sale of available-for-sale securities - 723 1,315
Investment in real estate ventures (275) (866) (1,083)
Partnership distribution 823 207 35
--- --- --

Net cash used in investing activities (15,397) (22,343) (16,730)
------- ------- -------

Cash flows from financing activities:
Proceeds from borrowed funds 22,500 2,101 -
Repayment of borrowed funds (9,856) (88) (243)
Payoff/paydown of loan and mortgages payable (59) (46) (841)
Exercise of stock options 366 954 22
Increase in mortgage payable - 2,850 -
Cash distribution - common shares (7,681) (3,226) -
------ ------ ------
Net cash provided by (used in) financing activities 5,270 2,545 (1,062)
----- ----- ------

Net increase (decrease) in cash and cash equivalents 582 (12,115) (12,536)

Cash and cash equivalents at beginning of year 4,106 16,221 28,757
----- ------ ------

Cash and cash equivalents at end of year $ 4,688 $ 4,106 $ 16,221
========= ========= ==========


See accompanying notes to consolidated financial statements.
</TABLE>
<TABLE>
<CAPTION>
BRT REALTY TRUST AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Amounts in thousands)
(Continued)



Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----
<S> <C> <C> <C>

Supplemental disclosures of cash flow information:

Cash paid during the year for interest expense $ 427 $ 303 $ 85
======== ======== ======

Cash paid during the year for income taxes $ 241 $ 249 $ 314
======== ======== ======

Supplemental schedule of noncash investing
and financing activities:

Recognition of valuation allowance upon sale $ - $ 24 $ -
======== ======== =====
of real estate owned

Recovery of previously provided allowances $ 500 $ - $ -
======== ======= =====
</TABLE>

























See accompanying notes to consolidated financial statements.
BRT REALTY TRUST AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Years Ended September 30, 2002, 2001 and 2000
(Amounts in Thousands Except Share Data)


NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation; Basis of Preparation

The consolidated financial statements include the accounts of BRT Realty Trust
and its wholly-owned subsidiaries. Investments in less than majority-owned
entities have been accounted for using the equity method. Material intercompany
items and transactions have been eliminated. Many of the wholly-owned
subsidiaries were organized to take title to various properties acquired by BRT
Realty Trust. BRT Realty Trust and its subsidiaries are hereinafter referred to
as the "Trust".

Income Tax Status

The Trust qualifies as a real estate investment trust under Sections 856-860 of
the Internal Revenue Code.

The Trustees may, at their option, elect to operate the Trust as a business
trust not qualifying as a real estate investment trust.

Income Recognition

Income and expenses are recorded on the accrual basis of accounting for both
financial reporting and income tax purposes. The Trust does not accrue interest
or rental income on impaired loans or real estate owned where, in the judgment
of management and the Trustees, collection of interest or rent according to the
contractual terms is considered doubtful. Among the factors the Trust considers
in making an evaluation of the amount of interest or rent that are collectable
are the status of the loan or property, the financial condition of the borrower
or tenant and anticipated future events. The Trust accrues interest on
performing impaired loans and records cash receipts as a reduction of the
recorded investment leaving the valuation allowance constant throughout the life
of the loan. For impaired non-accrual loans, interest is recognized on a cash
basis. Loan discounts are amortized over the life of the real estate loan using
the constant interest method.

Loan commitment and extension fee income is deferred and recorded as income over
the life of the commitment and loan. Commitment fees are generally
non-refundable. When a commitment expires or the Trust no longer has any other
obligation to perform, the remaining fee is recognized into income. If a loan
subsequently becomes non-earning, the unamortized portion of the fee is offset
against the loan balance.

Rental income includes the base rent that each tenant is required to pay in
accordance with the terms of their respective leases reported on a straight line
basis over the initial term of the lease.

The basis on which the cost was determined in computing the realized gain or
loss on available-for-sale securities is weighted average historical cost.

Loans held for sale are carried at lower of cost or estimated fair value as
determined on an aggregate basis. Deferred fees on loans held for sale are
recognized as a component of gain or loss upon the sale. Gains or losses on the
sale are determined by the difference between the sales proceeds and the
carrying value of the loan.

Allowance for Possible Losses

The Trust measures the impairment of its real estate loans based upon the fair
value of the underlying collateral which is determined on an individual loan
basis. In arriving at the fair value of the collateral, numerous factors are
considered, including, market evaluations of the underlying collateral,
operating cash flow from the property during the projected holding period, and
estimated sales value computed by applying an expected capitalization rate to
the stabilized net operating income of the specific property, less selling
costs, discounted at market discount rates. If upon completion of the
valuations, the underlying collateral securing the loan is less than the
recorded investment in the loan, an allowance is created with a corresponding
charge to expense.

Real Estate Assets

Real estate properties is comprised of real property in which the Trust has
invested directly and properties acquired by foreclosure.

When real estate is acquired by foreclosure or by a deed in lieu of foreclosure,
it is recorded at the lower of the carrying amount of the loan or estimated fair
value at the time of foreclosure. Real estate assets, including assets acquired
through foreclosure are operated for the production of income and are
depreciated over their estimated useful lives. Costs incurred in connection with
the foreclosure of the properties collateralizing the real estate loans and
costs incurred to extend the life or improve the assets subsequent to
foreclosure are capitalized. With respect to the operating properties, operating
income and expenses are reflected in the consolidated statements of income.

The Trust accounts for the sale of real estate when title passes to the buyer,
sufficient equity payments have been received and when there is reasonable
assurance that the remaining receivable will be collected.

Investments in joint ventures that the Trust does not own a greater than 50%
interest or in which it does not have the ability to exercise operational or
financial control, are accounted for using the equity method. Accordingly, the
Trust reports its pro rata share of net profits and losses from its investments
in unconsolidated entities in the accompanying consolidated financial
statements.


Valuation Allowance on Real Estate Assets

The Trust reviews each real estate asset owned, including investments in real
estate ventures, for which indicators of impairment are present to determine
whether the carrying amount of the asset will be recovered. Recognition of
impairment is required if the undiscounted cash flows estimated to be generated
by the assets are less than the assets' carrying amount. Measurement is based
upon the fair value of the asset. Real estate assets held for sale are valued at
the lower of cost or fair value, less costs to sell, on an individual asset
basis. Upon evaluating the property, many indicators of value are considered,
including current and expected operating cash flow from the property during the
projected holding period, costs necessary to extend the life or improve the
asset, expected capitalization rates, projected stabilized net operating income,
selling costs, and the ability to hold and dispose of such real estate owned in
the ordinary course of business. Valuation adjustments may be necessary in the
event that effective interest rates, rent-up periods, future economic
conditions, and other relevant factors vary significantly from those assumed in
valuing the property. If future evaluations result in a diminution in the value
of the property, the reduction will be recognized as an addition to the
valuation allowance. If the value of the property subsequently increases, the
valuation allowance will be reduced.

Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments:

Cash and cash equivalents, accounts receivable, accounts payable and accrued
liabilities: The carrying amounts reported in the balance sheet for these
instruments approximate their fair values due to the short term nature of these
accounts.

Available-for-sale securities: Investment in securities are considered
"available-for-sale", and are reported on the balance sheet based upon quoted
market prices.

Real estate loans: The earning mortgage loans of the Trust have either variable
interest rate provisions, which are based upon a margin over the prime rate, or
are currently fixed at effective interest rates which approximate market for
similar types of loans. Accordingly, the carrying amounts of the earning,
non-impaired mortgage loans approximate their fair values. For earning loans
which are impaired, the Trust has valued such loans based upon the fair value of
the underlying collateral.

Borrowed funds and mortgages payable: There is no material difference between
the carrying amounts and fair value because interest rates approximate current
market rates for similar types of loans.

Per Share Data

Basic earnings per share was determined by dividing net income applicable to
common shareholders for each year by the weighted average number of Shares of
Beneficial Interest outstanding during each year. Diluted earnings per share
reflects the potential dilution that could occur if securities or other
contracts to issue Shares of Beneficial Interest were exercised or converted
into Shares of Beneficial Interest or resulted in the issuance of Shares of
Beneficial Interest that then shared in the earnings of the Company. Diluted
earnings per share was determined by dividing net income applicable to common
shareholders for each year by the total of the weighted average number of Shares
of Beneficial Interest outstanding plus the dilutive effect of the Company's
outstanding options using the treasury stock method.


Cash Equivalents

Cash equivalents consist of highly liquid investments, primarily direct United
States treasury obligations and money market type U.S. Government obligations,
with maturities of three months or less when purchased.

Use of Estimates

The preparation of the financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from those
estimates.

Segment Reporting

Effective October 1, 1998, the Trust adopted the Financial Accounting Standards
Board's Statement of Financial Accounting Standards No. 131, Disclosure About
Segments of an Enterprise and Related Information. Statement No. 131 established
standards for the way that public business enterprises report information about
operating segments in annual financial statements and requires that those
enterprises report selected information about operating segments in interim
financial reports. Statement No. 131 also established standards for related
disclosures about products and services, geographical areas, and major
customers. As the Trust operates predominantly in one industry segment,
management has determined it has one reportable segment and believes it is in
compliance with the standards established by Statement No. 131.

Derivative Instruments and Hedging Activities

The Trust adopted FASB Statement No. 133, Accounting for Derivatives Instruments
and Hedging Activities as amended by FASB Statement No. 137 during the 2001
fiscal year. Because of the Company's minimal use of derivatives the adoption of
FASB Statement No. 133 did not have a significant effect on earnings or the
financial position of the Company.

Accounting For Long-Lived Assets

The Financial Accounting Standards Board issued Statement No.144 "Accounting for
the Impairment of Long-Lived Assets" which supersedes FASB Statement No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed of"; however it retains the fundamental provisions of that statement
related to the recognition and measurement of the impairment of long-lived
assets to be "held and used". In addition, Statement No. 144 provides more
guidance on estimating cash flows when performing a recoverability test,
requires that a long-lived asset or asset group to be disposed of other than by
sale (e.g. abandoned) be classified as "held and used" until it is disposed of,
and establishes more restrictive criteria to classify an asset or asset group as
"held for sale". The Trust will adopt Statement 144 in the 2003 fiscal year. As
a result of the adoption, the Trust's management does not anticipate that the
adoption of this statement will have an effect on the earnings or the financial
position of the Trust.


Gains and Losses From Extinguishment of Debt

On July 1, 2002 the Company adopted Statement of Financial Accounting Standards
("SFAS") No. 145 which rescinded SFAS No. 4 "Reporting Gains and Losses From
Extinguishment of Debt". In connection with the adoption of this statement, the
Company reclassified in the 2001 statement of income a loss of $264 from the
write off of deferred fees associated with a terminated revolving credit line,
which had previously been reported as an extraordinary item. Such
reclassification had no impact on net income reported for the 2001 year.

Reclassification

Certain amounts reported in previous financial statements have been reclassified
in the accompanying financial statements to conform to the current year's
presentation.
NOTE 2 -  REAL ESTATE LOANS

<TABLE>
<CAPTION>

At September 30, 2002, information as to real estate loans, is summarized as
follows:
Not
Earning Earning
Total Interest Interest
----- -------- --------
<S> <C> <C> <C>

First mortgage loans:
Long-term:
Residential $ 3,614 $ 3,614 -
Short-term (five years or less):
Shopping centers/retail 14,803 14,388 $ 415
Industrial buildings 4,100 4,100 -
Office buildings 8,959 8,959 -
Residential (multiple family units) 22,948 22,948 -
Hotel 3,614 3,614 -


Second mortgage loans, wraparound mortgages
and junior participations:
Residential 25,464 25,464 -
Retail 475 475 -
Office 550 550 -
--- ---
$ 84,527 $ 84,112 $ 415
======== ======== ========

A summary of loans at September 30, 2001 is as follows:

First mortgage loans
Long term $ 10,136 $ 10,136 -
Short term 34,368 33,953 $ 415
Second mortgage loans
and wrap around mortgages 23,424 23,424 -
------ ------ --------


$ 67,928 $ 67,513 $ 415
======== ======== ========
</TABLE>

The real estate loan not earning interest at September 30, 2002 was not deemed
impaired, as it is probable that the Trust will be able to collect all amounts
due according to the contractual terms. Subsequently, no allowance for possible
losses is being provided for this loan. Of the real estate loans earning
interest at September 30, 2002 and 2001, $7,220 and $6,579, respectively, were
deemed impaired and all are subject to allowances for possible losses. For the
years ended September 30, 2002, 2001 and 2000, respectively, an average $6,197,
$11,025 and $4,482 of real estate loans were deemed impaired, on which $837,
$1,310 and $255 of interest income was recognized.

Loans originated by the Trust generally provide for interest rates, which are
indexed to the prime rate. The weighted average interest rate on earning loans
was 12.51% and 11.75% at September 30, 2002 and 2001, respectively.

Included in real estate loans are four second mortgages and two first mortgages
to ventures in which the Trust (through wholly owned subsidiaries) holds a 50%
interest. At September 30, 2002 and September 30, 2001, the balance of the
mortgage loans was $8,129 and $3,425, respectively. Interest received on these
loans totaled $602 and $187 for the year ended September 30, 2002 and September
30, 2001, respectively.

Annual maturities of real estate loans receivable before allowances for possible
losses during the next five years and thereafter and are summarized as follows:

Years Ending September 30 Amount
------------------------- ------
2003 $ 72,835
2004 1,850
2005 2,719
2006 129
2007 3,354
2008 and thereafter 3,640

Total $ 84,527
========

The Trust's portfolio consists primarily of senior and junior mortgage loans,
secured by residential and commercial property, 37% of which are located in the
New York metropolitan area (which includes New Jersey and Connecticut), 13% in
California, 12% in Colorado and 12% in Maryland.

If a loan is not repaid at maturity, in addition to foreclosing on the property,
the Trust may either extend the loan or consider the loan past due. The Trust
analyzes each loan separately to determine the appropriateness of an extension.
In analyzing each situation, management examines many aspects of the loan
receivable, including the value of the collateral, the financial strength of the
borrower, past payment history and plans of the owner of the property. Of the
$72,835 of real estate loans receivable which mature in Fiscal 2003, $23,714
were extended during the fiscal year ended September 30, 2002.

If all loans classified as non-earning were earning interest at their
contractual rates for the year ended September 30, 2002 and 2001, interest
income would have increased by $46 in each period.

The Trust's interest in a wraparound mortgage of $8,950 is subject to an
underlying mortgage aggregating $7,500 at both at September 30, 2002 and 2001
respectively. Interest income earned on this loan was $998 and $1,012 for the
years ended September 30, 2002 and 2001, respectively, of which $692 and $686
was paid to the holder of the prior mortgage loan.

At September 30, 2002 the three largest real estate loans had principal balances
outstanding of approximately $11,400, $10,366 and $8,250, respectively. Of the
total interest and fees earned on real estate loans during the fiscal year ended
September 30, 2002, 12.9%, 3.9% and 1.0% related to these loans, respectively.
NOTE 3 -  REAL ESTATE ASSETS

Real Estate Properties

<TABLE>
<CAPTION>

A summary of real estate properties for the year ended September 30, 2002
is as follows:

Acquisitions/
Costs Sales
September 30, 2001 Capitalized/ Collections/ Gain on September 30, 2002
# Properties Amount Amortization Other Sale # Properties Amount
------------ ------ ------------ ----- ---- -------------------
<S> <C> <C> <C> <C> <C> <C> <C>

Residential units-shares of
cooperative corporations 2 $ - $ 25 ($209) $ 200 2 $ 16

Shopping centers/retail 2 7,770 14 - - 2 7,784

Unimproved land 1 - - (607) 607 - -
--------------------------------------------------------------------------------
7,770 39 (816) 807 7,800

Amortization (993) (234) - - (1,227)
--------------------------------------------------------------------------------

Total real estate properties 5 $6,777 ($195) ($816) $ 807 4 $6,573
================================================================================


</TABLE>

During the year ended September 30, 2002 the Trust disposed of a portion of its
shares of cooperative apartment units. The Trust sold one unit with no book
value and recognized a gain of $200 on this sale. The Trust also sold an
unimproved parcel of land that was previously acquired in foreclosure. The Trust
recognized a gain of $607 on the sale of this property.

During the year ended September 30, 2000 the Trust purchased with a minority
partner a leasehold interest in a portion of a retail shopping center located in
Yonkers, New York. The leasehold interest is for approximately 28,500 square
feet and including all option periods expires in 2045. The minority interest,
which equals ten percent, amounted to $169 at September 30, 2002 and $154 at
September 30, 2001 is shown in other liabilities on the consolidated balance
sheet.

Future minimum rentals to be received by the Trust, pursuant to noncancellable
operating leases in excess of one year, from properties on which the Trust has
title at September 30, 2002 are as follows:

Years Ending September 30, Amount
-------------------------- ------
2003 $ 1,395
2004 1,239
2005 1,131
2006 1,065
2007 977
Thereafter 12,230



Investment in Unconsolidated Joint Ventures at Equity

The Trust is a partner in seven unconsolidated joint ventures which operate
seven properties. In addition to making an equity contribution, the Trust may
hold a first or second mortgage on the property. A brief summary of the two most
significant joint ventures is listed below.

Blue Hen Venture - In 1999 the Trust sold one-half of its interest in the Blue
Hen Corporate Center & Mall, located in Dover, Delaware to a joint venture
partner and contributed its remaining one-half interest. The Trust holds a 50%
interest in the Blue Hen Venture and also holds two first mortgages on this
property totaling $4,154 at September 30, 2002.

Rutherford Glen - The Trust is a 50% joint venture partner in a 248-unit garden
apartment complex located in Atlanta, Georgia. The Trust also holds a second
mortgage on the property in the amount of $2,950 at September 30, 2002.
<TABLE>
<CAPTION>

Unaudited condensed financial information for these two joint ventures at
September 30, 2002 and for the year then ended:
Blue Hen Rutherford
Venture Glen
------- ----
<S> <C> <C>

Condensed Balance Sheet
-----------------------

Cash and cash equivalents $ 1,040 $ 110
Real estate investments, net 15,921 19,360
Other assets 314 268
--- ---

Total assets $ 17,275 $ 19,738
======== ========

Mortgage payable $ 4,154 $ 19,147
Other liabilities 118 435
Equity 13,003 156
------ ---

Total liabilities and equity $ 17,275 $ 19,738
======== ========

Company's equity investment $ 5,207 $ 78

Condensed Statement of Operations
---------------------------------

Revenues, primarily rental income $ 2,914 $ 2,475

Operating expenses 1,222 1,135
Depreciation 447 728
Interest expense 377 1,478
--- -----
Total expense 2,046 3,341

Income before gain 868 (866)
Gain on sale 385 -
--- ---
Net income attributable to members $ 1,253 $ (866)
======== ========

Company's share of net income $ 627 $ (433)
======== ========

Amount recorded in income statement $ 799 $ (433)
======== ========
</TABLE>


The unamortized excess of the Trust's share of the net equity over its
investment in the Blue Hen joint venture that is attributable to building and
improvements is being amortized over the life of the related property.

The remaining five joint ventures contributed $208 in equity earnings for the
fiscal year ended September 30, 2002


NOTE 4 - ALLOWANCE FOR POSSIBLE LOAN LOSSES

The Trust was not required to record provisions for possible loan losses nor
valuation adjustments on owned real estate during the years ended September 30,
2002, 2001 and 2000.
<TABLE>
<CAPTION>

An analysis of the allowance for possible losses is as follows:

Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----
<S> <C> <C> <C>

Balance at beginning of year $ 1,381 $ 1,381 $ 1,381
Recovery of previously provided allowances (500) - -
---- --- ---

Balance at end of year $ 881 $ 1,381 $ 1,381
======= ======= =======
</TABLE>
The  allowance  for  possible  losses  applies to assets  aggregating  $7,220 at
September 30, 2002, $6,579 at September 30, 2001 and $4,253 at September 30,
2000.

NOTE 5 - AVAILABLE-FOR-SALE SECURITIES

The cost of securities held for sale at September 30, 2002 was $18,752. The fair
value of these securities was $31,178 at September 30, 2002. Gross unrealized
gains and losses at September 30, 2002 were $12,496 and $70, respectively and
are reflected as accumulated other comprehensive income on the accompanying
consolidated balance sheets.

Included in available for sale securities are 1,355,600 shares of Entertainment
Properties Trust (NYSE:EPR), which have a cost basis of $17,806 and a fair value
at September 30, 2002 of $29,959. The shares held by BRT represent approximately
7.89% of the outstanding shares of Entertainment Properties Trust. The fair
value of the Trust's investment in Entertainment Properties Trust at November
30, 2002 was $31,667.

NOTE 6 - DEBT OBLIGATIONS
<TABLE>
<CAPTION>

Debt obligations consist of the following:
September 30,
-------------
2002 2001
---- ----
<S> <C> <C>

Note payable - credit facility $ 5,500 $ -
======== ======
Margin account $ 9,245 $ 2,101
======== =======
Mortgage payable $ 2,745 $ 2,804
======== =======
</TABLE>

On January 11, 2001 BRT terminated its revolving credit facility with
TransAmerica Business Credit Corporation ("TransAmerica"). During the year ended
September 30, 2001 unamortized deferred fees in the amount of $264 associated
with the terminated TransAmerica revolving credit facility were written off.

On July 25, 2001 BRT entered into a $15,000 revolving credit agreement with
North Fork Bank (North Fork). The North Fork agreement is a revolving facility.
Borrowings under the facility are secured by specific receivables and the
agreement provides that the amount borrowed will not exceed 60% of the
collateral pledged. Interest is charged on the outstanding balance at prime plus
1/2% or under certain circumstances at prime. BRT paid a fee of $75 to North
Fork at closing. The facility matures August 1, 2004 and may be extended for two
one-year terms. The extension fee is $38 for each extension period.

As of September 30, 2002 BRT had provided collateral to North Fork Bank which
would permit BRT to borrow up to $12,191 under the facility.

At September 30, 2002 there was an outstanding balance on this facility of
$5,500. At September 30, 2001 there was no outstanding balance on the facility.

The average outstanding balance on the credit facility for the year ended
September 30, 2002 was $473 and the average interest rate paid was 5.1%.
Interest expense for the year ended September 30, 2002 was $24.

In addition to its credit facility, BRT has the ability to borrow funds through
a margin account. In order to maintain this account BRT pays an annual fee equal
to .3% of the market value of the pledged securities. At September 30, 2002
there was an outstanding balance of $9,245 on the margin account. The interest
rate at September 30, 2002 was 3.875%. Marketable securities with a fair market
value at of $29,959 were pledged as collateral. The average outstanding balance
on the margin facility for the year ended September 30, 2002 was $2,653 and the
average interest rate paid was 7.5%. At September 30, 2001 there was an
outstanding balance of $2,101 at a rate of 5.125%.

On October 20, 2000 a mortgage was placed on a shopping center in which the
Trust, through a subsidiary, is a joint venture partner and holds a majority
interest in a leasehold position. The mortgage with an original balance of
$2,850 bears interest at a fixed rate of 8.75% for the first five years and has
a maturity of November 1, 2005. There is an option to extend the mortgage to
November 1, 2010. At September 30, 2002 the outstanding balance was $2,745.
Scheduled principal repayments on the mortgage during the initial maturity
are as follows:

Years Ending September 30, Amount
-------------------------- ------

2003 $ 64
2004 70
2005 77
2006 and thereafter 2,534
-----
$ 2,745
=======

NOTE 7 - INCOME TAXES

The Trust has elected to be taxed as a real estate investment trust ("REIT), as
defined under the Internal Revenue Code. As a REIT the Trust will generally not
be subject to Federal income taxes at the corporate level if it distributes at
least 90% of its REIT taxable income, as defined, to its shareholders. There are
a number organizational and operational requirements the Trust must meet to
remain a REIT. If the Trust fails to qualify as a REIT in any taxable year, its
taxable income will be subject to Federal income tax at the corporate rates and
it may not be able to qualify as a REIT for four subsequent tax years. Even if
it is qualified as a REIT, the Trust may be subject to certain state and local
income taxes and to Federal income and excise taxes on its undistributed taxable
income.

During the quarter ended March 31, 2001 the Trust utilized all of its remaining
tax operating loss carryforwards.

During the years ended September 30, 2002 and 2001 the Trust recorded $452 and
$249, respectively of corporate tax expense. In the 2002 fiscal year the Trust
recorded $322 for the payment of Federal excise tax which is based on income
generated but not yet distributed. In the 2001 fiscal year the Trust recorded
$187 of alternative minimum tax related to the usage of the net operating loss
carryforwards.

Earnings and profits, which determine the taxability of dividends to
shareholders, differ than net income reported for financial statement purposes
due to various items among which are timing differences related to depreciation
methods and carrying values.

The taxable income is expected to be approximately $1,000 lower than the
financial statement income during calendar 2002.

NOTE 8 - SHAREHOLDERS' EQUITY

Distributions

In July 2001 the Trust commenced paying a dividend to holders of shares of
beneficial interest. There were no distributions on the Trust's shares of
beneficial interest declared during the year ended September 30, 2000.

Stock Options

On December 6, 1996, the Board of Trustees adopted the BRT 1996 Stock Option
Plan (Incentive/Nonstatutory Stock Option Plan), whereby a maximum of 450,000
shares of beneficial interest are reserved for issuance to the Trust's officers,
employees, trustees and consultants or advisors to the Trust. Incentive stock
options are granted at per share amounts at least equal to the fair value at the
date of grant, whereas for nonstatutory stock options, the exercise price may be
any amount determined by the Board, but not less than the par value of a share.
In December 2001, the 1996 stock option plan was amended to allow for an
additional 250,000 shares to be issued.

Also on December 6, 1996, the Board of Trustees granted, under the 1996 Stock
Option Plan options to purchase a total of 82,500 shares of beneficial interest
at $6.00 per share to a number of officers, employees and consultants to the
Trust. The options are cumulatively exercisable at a rate of 25% per annum,
commencing after six months, and expire five years after the date of grant.
During the current year 10,500 of the options were exercised and 5,000 expired.
At September 30, 2002 there were no remaining options under this grant.

In March and April 1998 the Board of Trustees granted, under the 1996 Stock
Option Plan options to purchase 50,000 shares of beneficial interest at prices
ranging from $7.3125 to $7.9375 per share to a number of directors, officers and
employees of the Trust. The options are cumulatively exercisable at a rate of
25% per annum, commencing after two years, and expire ten years after the grant
date. During the current year 8,000 of the options were exercised. At September
30, 2002, 12,000 options were remaining of which 2,000 were exercisable.

In December 1998 the Board of Directors granted, under the 1996 Stock Option
Plan options to purchase 180,000 shares of beneficial interest at $5.9375 per
share to a number of officers, employees, consultants and trustees of the Trust.
The options are cumulatively exercisable at a rate of 25% per annum, commencing
after one year (50,000) and two years (130,000), and expire five years (50,000)
and ten years (130,000) and current year 40,625 of the options were exercised.
At September 30,2002 options to purchase 85,750 shares are remaining, 14,750 of
which are exercisable.

In December 2000 the Board of Directors granted under the 1996 Stock Option Plan
options to purchase 165,500 shares of beneficial interest at $7.75 per share to
a number of officers, employees and consultants of the Trust. The options are
cumulatively exercisable at a rate of 25% per annum, commencing after two years
and expire ten years after grant date. At September 30, 2002 none of these were
exercisable.

In December 2001 the Board of Directors granted, under the 1996 Stock Option
Plan, options to purchase 89,000 shares of beneficial interest at $10.45 per
share to a number of officers, employees and consultants of the Trust. The
options are cumulatively exercisable at a rate of 25% per annum, commencing
after one year and expiring ten years after grant date. At September 30, 2002
none of these were exercisable.

The Trust elected Accounting Principles Board Opinion No. 25, Accounting for
Stock Issued to Employees ("APB 25"), and related Interpretations in accounting
for its employee stock options. Under APB 25, no compensation expense is
recognized because the exercise price of the Trust's employee stock options
equals the market price of the underlying stock on the date of grant.

Pro forma information regarding net income and earnings per share is required by
FAS No. 123, and has been determined as if the Trust had accounted for its
employee stock options under the fair value method. The fair value for these
options was estimated at the date of the grant using the Black-Scholes option
pricing model with the following weighted-average assumptions:
<TABLE>
<CAPTION>

December 2001 December 2000 December 1998 December 1998 March/April 1998
89,000 Shares 165,000 Shares 50,000 Shares 130,000 Shares 50,000 Shares
------------- -------------- ------------- -------------- -------------
<S> <C> <C> <C> <C> <C>

Risk Free Interest Rate 3.91% 4.76% 4.38% 4.62% 5.64%
Dividend Yield 8.3% 4.36% 0% 0% 0%
Volatility Factor .210 .205 .208 .208 .188
Expected Life (Years) 5 6 5 6 6

</TABLE>

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options which have no vesting restrictions and are fully
transferable. In addition, option valuation models require the input of highly
subjective assumptions including expected stock price volatility. Because the
Trust's employee stock options have characteristics significantly different from
those of traded options, and changes in the subjective input assumptions can
materially affect the fair value estimate, management believes the existing
models do not necessarily provide a reliable single measure of the fair value of
its employee stock options.

<TABLE>
<CAPTION>

Pro forma net income and earnings per share calculated using the Black-Scholes option valuation model is as follows:

Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----
<S> <C> <C> <C>

Pro forma net income $12,460 $10,540 $7,484

Pro forma earnings per share:
Basic 1.69 1.46 1.04
Diluted 1.66 1.44 1.03
</TABLE>


<TABLE>
<CAPTION>

Changes in the number of shares under all option arrangements are summarized as
follows:

Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----

<S> <C> <C> <C>

Outstanding at beginning of period 327,375 332,500 337,500
Granted 89,000 165,500 -
Option price per share granted 10.45 7.75 -
Cancelled - 5,000 -
Exercised 59,125 165,625 5,000
Expired 5,000 - -
Outstanding at end of period 352,250 327,375 332,500
Exercisable at end of period 16,750 27,125 143,000
Option prices per share outstanding $5.9375-$10.45 $4.375-$7.9375 $4.375-$7.9375
</TABLE>

As of September 30, 2002 the outstanding options had a weighted average
remaining contractual life of approximately 7.66 years and a weighted average
exercise price of $7.98.
<TABLE>
<CAPTION>
Earnings Per Share

The following table sets forth the computation of basic and diluted
earnings per share:
2002 2001 2000
---- ---- ----

<S> <C> <C> <C>
Numerator for basic and diluted
earnings per share:
Net income $12,586 $10,586 $7,635
Denominator:

Denominator for basic earnings
per share - weighted average shares 7,373,627 7,221,373 7,165,875
Effect of dilutive securites:
Employee stock options 129,438 105,801 87,352
------- ------- ------

Denominator for diluted earnings
per share - adjusted weighted average
shares and assumed conversions 7,503,065 7,327,174 7,253,227

Basic earnings per share $ 1.71 $ 1.47 $ 1.07
Diluted earnings per share $ 1.68 $ 1.45 $ 1.05
</TABLE>

Treasury Shares

During the fiscal year ended September 30, 2002 and September 30, 2001 no shares
were purchased by the Trust.

During the fiscal year ended September 30, 2002, 59,125 treasury shares were
issued in connection with the exercise of stock options under the Trust's
existing stock option plan. In the fiscal year ended September 30, 2001, the
Trust issued 165,625 Treasury shares in connection with the exercise of stock
options under the Trust's existing stock option plan. As of September 30, 2002
the Trust owns 1,493,216 Treasury shares of beneficial interest at an aggregate
cost of $12,867.

NOTE 9 - ADVISOR'S COMPENSATION AND CERTAIN TRANSACTIONS

Certain of the Trust's officers and trustees are also officers, directors and
the shareholder of REIT Management Corp. ("REIT"), to which the Trust pays
advisory fees for administrative services and investment advice. The agreement,
which expires on December 31, 2006, provides that directors and officers of REIT
may serve as trustees, officers and employees of the Trust, but shall not be
compensated for services rendered in such latter capacities. Advisory fees are
charged to operations at a rate of 1% on real estate loans and 1/2 of 1% on
other invested assets. Advisory fees amounted to $967, $745 and $566 for the
years ended September 30, 2002, 2001, and 2000, respectively. At September 30,
2002 $62 remains unpaid and is reflected in accounts payable on the consolidated
balance sheet.

The borrower may pay fees to REIT for services rendered in arranging and
restructuring loans by the Trust. These fees, which are allowed by the advisory
agreement, on loans arranged on behalf of the Trust and which are paid directly
by the borrower to REIT amounted to $591, $443 and $394 for the years ended
September 30, 2002, 2001 and 2000 respectively.

REIT arranges for the management of certain properties for the Trust under
renewable year-to-year agreements. Management fees, legal fees and leasing,
selling and financing commissions incurred and reimbursed or owed to REIT or an
other affiliated company for the years ended September 30, 2002, 2001 and 2000
aggregated $95, $132 and $140, respectively.

The Chairman of the Board of Trustees of the Trust holds a similar position in
One Liberty Properties, Inc. a related party, is an executive officer of the
managing general partner and was a general partner through July 1, 2001 of Gould
Investors L.P. a related party. Effective July 1, 2001 Mr. Gould assigned his
general partner interest to Gould General LLC, an entity of which he is the sole
member. During the years ended September 30, 2002, 2001 and 2000, allocated
general and administrative expenses charged to the Trust by Gould Investors L.P.
aggregated $647, $645 and $367, respectively. At September 30, 2002 $76 remains
unpaid and is reflected in accounts payable on the consolidated balance sheet.

NOTE 10 - COMMITMENT

The Trust maintains a non-contributory pension plan covering eligible employees
and officers. Contributions by the Trust are made through a money purchase plan,
based upon a percent of qualified employees' total salary as defined. Pension
expense approximated $163, $155 and $200 during the years ended September 30,
2002, 2001 and 2000, respectively.
<TABLE>
<CAPTION>


NOTE 11 - QUARTERLY FINANCIAL DATA (Unaudited)

1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total
Oct.-Dec. Jan.-March April-June July-Sept. For Year
--------- ---------- ---------- ---------- --------

2002
------------------------------------------------------------------


<S> <C> <C> <C> <C> <C>

Revenues $ 4,985 $ 4,152 $ 3,716 $ 5,119 $17,972
Income before gain on sale of real
estate loans and real estate
properties and available for
sale securities 3,466 2,746 2,132 3,476 11,820
Net income 3,456 3,343 2,122 3,665 12,586
Per share $ .47 $ .45 $ .29 $ .50 $ 1.71(a)





2001
--------------------------------------------------------------------

Revenues $ 4,468 $ 3,325 $ 3,461 $ 3,551 $ 14,805
Income before gain on sale of real
estate loans and real estate
properties and available for
sale securities 3,085 1,453 1,834 2,267 8,639
Net income 3,101 2,929 2,100 2,456 10,586
Per share $ .43 $ .41 $ .29 $ .34 $ 1.47 (a)





Per share earnings represent basic earnings per beneficial share.
(a) Calculated on weighted average shares outstanding for the fiscal year.

</TABLE>
<TABLE>
<CAPTION>


BRT REALTY TRUST
SCHEDULE III - REAL ESTATE PROPERTIES AND ACCUMULATED DEPRECIATION
SEPTEMBER 30, 2002
(Amounts in Thousands)


Initial Cost To Company
Buildings Costs Capitalized
Encum- And Subsequent to Acquisition
Description brances Land Improvements Improvements Carrying Costs Land
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>

Residential
New York, New York - - - $16 - -
Shopping Center/Retail
Rock Springs, WY - $600 $2,483 681 $28 $600

Yonkers, New York $2,745 - 4,000 (8) - -
----------------------------------------------------------------------
TOTAL $2,745 $600 $6,483 $689 $28 $600



</TABLE>

<TABLE>
<CAPTION>



BRT REALTY TRUST
SCHEDULE III - REAL ESTATE PROPERTIES AND ACCUMULATED DEPRECIATION
SEPTEMBER 30, 2002
(Amounts in Thousands)

Gross Amount At Which Carried At
September 30, 2002 Depreciation
Buildings Accum. Life For
And Amorti- Date Of Date Latest Income
Description Improvements Total zation Construction Acquired Statement
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>

Residential
New York, New York $16 $16 -
Shopping Center/Retail
Rock Springs, WY 3,192 3,792 $1,003 - Jan-92 21-35 Years

Yonkers, New York 3,992 3,992 224 - Aug-00 39 Years
----------------------------------------------------------------------------------------
TOTAL $7,200 $7,800 $1,227
(a) (b) (c)
</TABLE>
BRT REALTY TRUST
SCHEDULE III - REAL ESTATE PROPERTIES AND ACCUMULATED DEPRECIATION
SEPTEMBER 30, 2002
(Amounts in Thousands)
Notes to the schedule:


(a) Total real estate properties $ 7,800
Less: Accumulated amortization 1,227
-----

Net real estate properties $ 6,573
========

(b) Amortization of the Trust's leasehold interests is over the
shorter of estimated useful life or the term of the respective
land lease.

(c) Information not readily obtainable.

<TABLE>
<CAPTION>

A reconciliation of real estate properties is as follows:

Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----
<S> <C> <C> <C>

Balance at beginning of year $6,777 $6,944 $3,057
Additions:
Acquisitions - - 4,000
Capitalization of expenses 39 201 182
-- --- ---

6,816 7,145 7,239
Deductions:
Sales/conveyances 9 117 158
Depreciation/amortization 234 251 137
--- --- ---
243 368 295
Balance at end of year $6,573 $6,777 $6,944
====== ====== ======

The aggregate cost of investments in real estate assets for federal income
tax purposes approximates book value.

</TABLE>
<TABLE>
<CAPTION>


BRT REALTY TRUST
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
SEPTEMBER 30, 2002
(Amounts in Thousands)

FINAL
# OF INTEREST MATURITY
DESCRIPTION LOANS RATE DATE PERIODIC PAYMENT TERMS
----------- ----- ---- ---- ----------------------
<S> <C> <C> <C> <C>

First mortgage loans:
Long term:
Office Building, Dover, Delaware 1 8.07% July-05 Interest and principal monthly
Cooperative Apartments, Bronx, NY 1 7.3% Jan-07 Interest and principal monthly

Miscellaneous
$0-$499 4
$500-999 1
$1,000-1,499 1
Short term:
Condominium Apts., Denver, CO 1 Prime + 8.25% Jul-03 Interest monthly, principal upon unit sales
Retail Center, California, MD 1 Prime + 7.25% Aug-03 Interest monthly, principal at maturity
Retail/ Center, Corpus Christi, TX 1 Prime + 5.0% Dec-02 Interest monthly, principal at maturity
Condominium Apts., Dunwoody, GA 1 12.00% Jan-03 Interest monthly, principal upon unit sales
Industrial Building, Bernardsville, NJ 1 Prime + 4.0% Oct-02 Interest monthly, principal at maturity

Miscellaneous
$0-$499 4
$500-$999 6
$1,000-$1,499 4
$1,500-$1,999 4
$2,000-$2,499 2

Junior mortgage loans, Wrap-
around mortgages and junior
participations:

Long Term:
Apartments, Atlanta, GA 1 11.00% June-08 Interest monthly, principal at maturity

Miscellaneous
$0-$499 3
$500-$999 1
ShortTerm:
Apartments and office building,
San Francisco, CA 1 Prime + 5.0% Jan-03 Interest monthly, principal at maturity
Apartments, New York, NY 1 13.00% Jan-03 Interest monthly, principal at maturity
Apartments, Tampa, FL 1 Prime + 8.25% Jan-03 Interest monthly, principal at maturity

Miscellaneous
$0-$499 1
$1,000-$1,499 1
43

</TABLE>
===
<TABLE>

<CAPTION>


BRT REALTY TRUST
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
SEPTEMBER 30, 2002
(Amounts in Thousands)
PRINCIPAL AMOUNT
CARRYING OF LOANS SUBJECT
FACE AMOUNT AMOUNT TO DELINQUENT
DESCRIPTION PRIOR LEINS OF MORTGAGES OF MORTGAGES PRINCIPAL OR INTEREST
----------- ---------- ------------ ------------ ----------------------
<S> <C> <C> <C> <C>

First mortgage loans:
Long term:
Office Building, Dover, Delaware - $ 3,054 $ 3,054 -
Cooperative Apartments, Bronx, NY - 3,200 2,675 -

Miscellaneous
$0-$499 - 181 117 -
$500-999 - 719 719 -
$1,000-1,499 - 1,138 1,138 -
Short term:
Condominium Apts., Denver, CO - 10,366 10,366 -
Retail Center, California, MD - 8,250 8,250 -
Retail/ Center, Corpus Christi, TX - 3,975 3,975 -
Condominium Apts., Dunwoody, GA - 2,898 2,898 -
Industrial Building, Bernardsville, NJ - 2,600 2,600 -

Miscellaneous
$0-$499 - 1,323 1,323 $ 415
$500-$999 - 4,321 4,321 -
$1,000-$1,499 - 5,311 5,311 -
$1,500-$1,999 - 6,450 6,450 -
$2,000-$2,499 - 4,618 4,618 -

Junior mortgage loans, Wrap-
around mortgages and junior
participations:

Long Term:
Apartments, Atlanta, GA $16,200 2,950 2,950 -

Miscellaneous
$0-$499 4,493 688 688 -
$500-$999 3,862 550 550

Short Term:
Apartments and office building,
San Francisco, CA 61,589 11,400 11,400 -
Apartments, New York, NY 4,432 5,000 5,000
Apartments, Tampa, FL 5,148 4,300
3,643

Miscellaneous
$0-$499 2,130 150 150 -
$1,000-$1,499 7,500 1,450 1,450 -
------------------------------------------------------------
$105,354 $84,892 $83,646 $ 415
======== ======= ======= =====

</TABLE>
BRT REALTY TRUST
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
SEPTEMBER 30, 2002
(Amounts in Thousands)
<TABLE>
<CAPTION>

Notes to the schedule:

(a) The following summary reconciles mortgages receivable at
their carrying values:

Year Ended September 30,
------------------------
2002 2001 2000
---- ---- ----
<S> <C> <C> <C>

Balance at beginning of year $ 66,547 $ 42,282 $ 43,301
Additions:
Advances under real estate loans 61,779 44,276 31,865
Recovery of previously provided allowances 500 - -
--- --- ---

128,826 86,558 75,166
------- ------ ------
Deductions:
Collections of principal 40,869 20,011 32,884
Sale of loans 4,311 - -
-----
45,180 20,011 32,884
------ ------ ------

Balance at end of year $ 83,646 $ 66,547 $ 42,282
========= ======== ========


(b) The aggregate cost of investments in mortgage loans is the same for
financial reporting purposes and Federal income tax purposes.
</TABLE>




EXHIBIT 10(c)

SHARED SERVICES AGREEMENT

Shared Services Agreement (the "Agreement") dated as of January 1, 2002 by
and among Gould Investors L.P. ("Gould"), a Delaware limited partnership; BRT
Realty Trust ("BRT"), a Massachusetts business trust; One Liberty Properties,
Inc., a Maryland corporation ("OLP"); Majestic Property Management Corp., a
Delaware corporation ("MPMC"); Majestic Property Affiliates, Inc., a New York
corporation ("Majestic"); and REIT Management Corp., a New York corporation
("REIT").

WHEREAS, Gould has been providing to the parties to this Agreement (Gould
and such entities being referred to collectively herein as the "Affiliated
Entities" and individually as an "Affiliated Entity") certain facilities and
executive and administrative services and the Affiliated Entities desire that
Gould continue to provide such facilities and services to them, on the terms and
subject to the conditions set forth herein;

WHEREAS, one or more of the Affiliated Entities provides facilities and
services to the other Affiliated Entities and it is the desire of the parties
hereto that the provision of such services shall continue, on the terms and
subject to the conditions set forth herein.

NOW, THEREFORE, in consideration of the foregoing and of the mutual
covenants set forth below, and other good and valuable consideration, the
parties agree as follows:

1. Services

(a) Gould has provided and shall continue to provide to each Affiliated Entity
the following services (each a "Service" and, collectively, the
"Services"):

(i) Office Space. A portion of the office facility currently occupied by
Gould to conduct its business, including, without limitation, utilities,
maintenance services, office furnishings and equipment, and other associated
facilities and services. The portion of the office facility provided to each
Affiliated Entity shall be reasonable in light of the reasonable requirements of
Gould and the Affiliated Entities.

(ii) Administration. Executive, legal, accounting, administrative and
clerical personnel and required administrative, secretarial and clerical
services including, but not limited to, office supplies and services, payroll,
payroll taxes, employee benefits, billing and collection services, and financial
reporting services comparable to those currently provided for the Affiliated
Entities.

(iii) Mailroom Services. All services necessary to continue current
mailroom services, including, without limitation, all licenses, postage meters,
postage accounts, postage stamps, courier and express mail delivery services.

(iv) Telecommunications Services. All services necessary to maintain
current telecommunications services, including, without limitation, telephones,
telephone line services, wireless telephones, wireless services, telephone
calls, facsimile equipment and related maintenance contracts and T1 line and
service for internet communications.

(v) Computer Services. Data processing services and personal computer
services, including without limitation data process operators and software for
use in connection with such services.

(b) Certain of the Affiliated Entities provide the following Services to other
Affiliated Entities, which the Affiliated Entity providing such Services
shall continue to provide:

(i) Office Space. A portion of its office facility including utilities,
maintenance services, office furnishing and equipment and other associated
facilities and services. The portion of the office facility provided shall be
reasonable in light of the reasonable requirements of each Affiliated Entity
involved in providing and using such office facility.

(ii) Administration. Executive, accounting, administrative and clerical
personnel, including but not limited to payroll, payroll taxes, employee
benefits comparable to those currently being provided.

(c) Gould and each Affiliated Entity providing Services shall use its
commercially reasonable efforts to provide the Services required to be
provided by it in a timely and efficient manner, and shall assign to each
of the Services substantially the same priority as assigned to similar
services performed in its own operations.

2. Term

2.1 The term of this Agreement shall commence as of January 1, 2002 and
shall continue until December 31, 2002, unless earlier terminated or extended in
accordance with the provisions of this Section 2.

2.2 The term of this Agreement will automatically be extended for
additional one-year periods unless terminated by Gould as to one or more
Affiliated Entities upon written notice given to the Affiliated Entity to be
terminated at least three (3) months prior to the scheduled termination date.

2.3 Any one of the Affiliated Entities, other than Gould, may withdraw from
this Agreement , at any time during the term hereof, upon three (3) months'
prior written notice to each of the other Affiliated Entities.

3 Fees and payment for the Services

3.1 (a) In consideration of the provision of Services to the Affiliated
Entities, each Affiliated Entity shall pay to Gould and to any other Affiliated
Entity providing Services, on a quarterly basis, its allocated share of the cost
of all such Services ("Allocated Expenses") based on the following formula:

(i) The total amount paid by Gould and any other Affiliated Entity for all
salaries, payroll taxes, and benefits and all other payroll related
expenses (collectively, "Payroll Expenses") shall be determined for each
quarter annual period.

(ii) The total amount paid by Gould and any other Affiliated Entity for all
other costs, including, without limitation, rent, utilities, cost of
supplies, mail room expenses, computer use, communication costs, and all
other operating costs (collectively, "Overhead Costs") shall be determined
for each quarter annual period.

(iii)Each executive and administrative employee of the Affiliated Entities
performing services for more than one Affiliated Entity in any quarter
shall complete and deliver to the accounting personnel of Gould a timesheet
(in the form prepared by Gould) in which such employee shall set forth the
percentage of the employee's working time in the applicable quarter devoted
to the business and affairs of each Affiliated Entity.

(iv) The Payroll Expense of each employee for the applicable quarter shall be
allocated to each Affiliated Entity based on the time devoted by such
employee, as set forth in the timesheet, to the business and affairs of any
one or more Affiliated Entities.

(v) All Overhead Costs for the applicable quarter, shall be allocated to each
Affiliated Entity by multiplying the Overhead Costs for the quarter by a
fraction, the numerator of which shall be the time devoted by all personnel
to the affairs of an Affiliated Company and the denominator of which is the
time devoted by all reporting personnel to the affairs of all Affiliated
Companies. Additionally, each Affiliated Entity shall reimburse Gould and
the Affiliated Entities providing services on a quarterly basis for all
reasonable out-of-pocket expenses incurred by Gould or any Affiliated
Entity, on behalf of an Affiliated Entity. Such Allocated Expenses and
out-of-pocket expenses, shall be payable within thirty (30) days of the end
of each quarter annual period.

(b) The Payroll Expenses and Overhead Costs attributable to Secretary or
clerical person who shall not be required to complete time sheets shall be
allocated based on the timesheets of the executive for who such secretary or
clerical person directly works and accounting personnel shall be allocated based
on the determination of the chief accounting officer of each Affiliated Entity.


4. Obligations and Relationship

The relationship established hereunder between the parties shall not be
construed as a partnership, joint venture or other form of joint enterprise.
Except as specifically authorized by a party hereto, no party shall be
authorized to make any representations or to create or assume any obligation or
liability in respect or on behalf of the other party, and this Agreement shall
not be construed as constituting either party as the agent of the other party.

5. Limited Liability: Indemnification

5.1 Neither Gould nor any Affiliated Entity shall be liable to any other
Affiliated Entity for any loss, claim, expense or damage, or any act or omission
performed or omitted by it hereunder so long as its act or omission does not
constitute fraud, bad faith or gross negligence. In no event shall Gould or any
Affiliated Entity be liable for indirect, special consequential or exemplary
damages. Neither Gould nor any Affiliated Entity providing services shall be
liable to any other Affiliated Entity for the consequences of any failure or
delay in performing any such Services if such failure shall be caused by labor
disputes, strikes or other events or circumstances beyond such person's control.

5.2 In any action, suit or proceeding (other than an action by or in the
right of Gould or any Affiliated Entity providing Services,) to which Gould or
any Affiliated Entity providing Services, or any of their respective agents or
employees performing Services hereunder (the "Indemnitee") was or is a party by
reason of its performance or non-performance of Services, all Affiliated
Entities shall indemnify the Indemnitee and hold the Indemnitee harmless from
and against expenses, judgments, fines and amounts paid (with the consent of the
other party) in settlement actually and reasonably incurred by the Indemnitee in
connection therewith if the Indemnitee acted in good faith and provided that the
Indemnitee's conduct does not constitute gross negligence, fraud or intentional
misconduct. Any indemnification pursuant to this paragraph shall be allocated
among Affiliated Entities in as equitable and reasonable a manner as is
practicable.

6. Confidentiality

Any and all information obtained by any party in connection with the
Services contemplated by this Agreement shall be held in the strictest
confidence and not disclosed to any other person without the written consent of
the other party.

7. Notices

All notices and other communications permitted or required hereunder shall
be in writing and shall be deemed given when delivered by hand to an officer of
the other party.

8. Binding Effect

This Agreement and all of the provisions hereof shall be binding upon and
inure to the benefit of the parties and their respective successors.

9. No Third Party Beneficiaries

This Agreement is solely for the benefit of the parties hereto and shall
not confer upon third parties any remedy, claim, cause of action or other right
in addition to those existing without reference to this Agreement.

10. Entire Agreement

This Agreement constitutes the entire agreement between the parties with
respect to these matters.

11. Assignment; Amendment; Waiver

This Agreement is not assignable except to a successor to the business of
Gould or any Affiliated Entity. Neither the rights nor the duties arising
hereunder may be assigned or delegated. This Agreement may not be amended nor
may any rights hereunder be waived except by an instrument in writing signed by
the party sought to be charged with the amendment or waiver. The failure of a
party to insist upon strict adherence to any term of this Agreement on any
occasion shall not be considered a waiver or deprive that party of the right
thereafter to insist upon strict adherence to that term or any other term of
this Agreement.

12. Governing Law

This Agreement shall be construed in accordance with and governed by the
laws of the State of New York, without giving effect to the provisions, policies
or principles thereof relating to choice or conflict of laws.

13. Headings

The section and other headings contained in this Agreement are for
reference purposes only and shall not affect the meaning or interpretation of
this Agreement.

IN WITNESS WHEREOF, the parties have caused in this Agreement to be duly
executed as of the date and year first above written.

GOULD INVESTORS L.P.

By: Georgetown Partners, Inc.

By: s/
--------------------------------
Matthew Gould, President

BRT REALTY TRUST

By: s/
--------------------------------
Jeffrey Gould, President

ONE LIBERTY PROPERTIES, INC.

By: s/
--------------------------------
Jeffrey Fishman, President

MAJESTIC PROPERTY MANAGEMENT CORP.

By: s/
--------------------------------
Daniel Lembo, President

MAJESTIC PROPERTY AFFILIATES CORP.

By: s/
--------------------------------
Robert Huhem, President

REIT MANAGEMENT CORP.

By: s/
--------------------------------
Fredric H. Gould, President


ADDENDUM TO SHARED SERVICES AGREEMENT


The Shared Services Agreement, dated as of January 1, 2002, sets forth the
allocation of expenses among the Affiliated Entities, which allocation has been
in existence and applied for many years in the same manner as is set forth in
the Shared Services Agreement. BRT and OLP are entities whose shares are
publicly traded, with the shares of BRT and OLP being listed for trading on The
New York Stock Exchange and The American Stock Exchange, respectively. This
Addendum is intended to clarify certain provisions of the Shared Services
Agreement and the relationship between the Affiliated Entities and particularly
the relationship between Gould and BRT and OLP in view of the fact that Gould is
the primary provider of executive and administrative personnel for the benefit
of BRT and OLP. Accordingly, the following clarifications of the Shared Services
Agreement are set forth and to the extent that the provisions of the Addendum
amend the Shared Services Agreement this addendum shall be deemed an amendment
thereof:

1. The executive and administrative personnel provided to BRT and to OLP by
Gould (and any other Affiliated Entity) are leased to and hired by OLP and
BRT, and Gould (and any other Affiliated Entity providing personnel to BRT
or OLP) is responsible for such persons compensation, including federal,
state and local payroll taxes, FICA payments, etc.

2. With respect to personnel hired by BRT and OLP from Gould or any other
Affiliated Entity, the Compensation Committees of BRT and OLP, respectively
and the Board of Trustees of BRT or the Board of Directors of OLP,
respectively, in their sole and absolute discretion may grant to one or
more of the executive and administrative personnel provided to them stock
options under one or more of the stock option plans of either of said
entities. The granting of options by either BRT or OLP may be made
notwithstanding the expenses allocated to either BRT or OLP by Gould or any
other Affiliated Entity for the salary and payroll taxes of any personnel
provided to either BRT or OLP.

3. If any executive or administrative personnel are "leased" to BRT or OLP by
Gould or any other Affiliated Entity, BRT or OLP in their sole and absolute
discretion may reject any such person prior to the commencement of any
activities or services, and any such person may be discharged by BRT or OLP
at any time during the course of the provision of such services, and the
entity to which such individual or individuals shall be assigned (BRT, OLP
or any other Affiliated Entity) shall control the functions and activities
of such individual in the performance of services. Gould and the Affiliated
Entity providing the personnel shall have the right and power to discharge
such individual at any time, provided, however, Gould and the Affiliated
Entity providing the personnel shall in all events comply with the
provisions of paragraph 1 of the Shared Services Agreement.

4. Any Affiliated Entity shall have the right at any time to determine and/or
dispute the amount allocated to it, pursuant to the Shared Services
Agreement. If any Affiliated Entity is not satisfied with the amount
allocated to it or the economic value attributable to the services
provided, including, without limitation, services performed by an
individual leased to an Affiliated Entity, then the dissatisfied Affiliated
Entity shall set forth in writing (a "Complaint") the issues which it
disputes and the reasonable value, in its judgment, of the services
provided or performed and shall provide the Complaint to Gould or the other
Affiliated Entity involved. If the Affiliated Entities involved cannot
agree upon a fair value for such services within a period not to exceed
forty-five days from the receipt of the Complaint by the Affiliated Entity
providing the services, then the dissatisfied Affiliated Entity may
commence an arbitration before the American Arbitration Association ("AAA")
to determine the fair value of the services provided. Any such arbitration
must be commenced within six months of the expiration of the forty-five day
period and shall be held in the County of Nassau, before an independent
arbitrator selected in accordance with the rules of the American
Arbitration Association whose decision in connection therewith shall be
final and binding upon the parties. Each Affiliated Entity involved shall
bear an equal portion of the costs incurred in such arbitration. If the
procedure set forth is not followed the allocation as made shall be
conclusively binding on all parties.


5. In view of the fact that each Affiliated Entity provides the same or
substantially similar employment benefits, each individual employed by one
Affiliated Entity who is providing services for the benefit of another
Affiliated Entity is in receipt of the same or substantially similar
employment benefits as is provided to the employees of the Affiliated
Entity receiving such services.

6. Pursuant to the Shared Services Agreement, payment for the services
provided is made on a periodic basis. The allocated expenses for the
compensation of any personnel has and shall continue to include the payroll
of any individual whose services are provided, including all payroll taxes,
FICA, etc.




EXHIBIT 21
----------

SUBSIDIARIES
- ------------

COMPANY STATE OF INCORPORATION
- ------- ----------------------
Hoboken Front Corp. New Jersey
Huntington-Park Corporation New York
Forest Green Corporation New York
Realty 49 Corp. New York
TRB No. 1 Corp. New York
TRB No. 2 Corp. New York
TRB Ft. Wright Corp. New York
TRB Cutter Mill Corp. New York
Blue Realty Corp. Delaware
620 West 172nd Street Realty Corp. New York
119 Madison Avenue Realty Corp. New York
TRB No. 3 Owners Corp. Wyoming
1090 Boston Post Road Realty Corp. New York
TRB Fairway Office Center Corp. Kansas
TRB Abbotts Corp. Pennsylvania
TRB Ashbourne Road Corp. Pennsylvania
BRT Funding Corp. New York
TRB 69th Street Corp. New York
TRB Lawrence Corp. New York
TRB Yonkers Corp. New York
TRB Hartford Corp. Connecticut
TRB Tampa Funding LLC Florida
TRB Atlanta LLC Georgia
EXHIBIT 23


CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statement (Form
S-8 No. 333-101681) pertaining to the 1996 Stock Option Plan of BRT Realty Trust
of our report dated December 9, 2002, with respect to the consolidated financial
statements and schedules of BRT Realty Trust included in the Annual Report (Form
10-K) for the year ended September 30, 2002.





New York, New York
December 20, 2002 /s/
-----------------------
Ernst & Young LLP







EXHIBIT 99.A

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350
(SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002)

The undersigned, Jeffrey Gould, the Chief Executive Officer of BRT Realty Trust,
(the "Registrant"), does hereby certify, pursuant to 18 U.S.C. Section 1350 as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that based
upon a review of the Annual Report on Form 10-K for the year ended September 30,
2002 of the Registrant, as filed with the Securities and Exchange Commission on
the date hereof (the "Report").

(1) The Report fully complies with the requirements of Section 13(a) or
15(d) of the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all
material respects, the financial condition and results of operations of the
Registrant.

Date: December 18, 2002 /s/ Jeffrey Gould
-----------------
Jeffrey Gould
Chief Executive Officer



EXHIBIT 99.B

CERTIFICATION OF SENIOR VICE PRESIDENT-FINANCE

PURSUANT TO 18 U.S.C. SECTION 1350
(SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002)

The undersigned, David W. Kalish, Senior Vice President-Finance of BRT Realty
Trust, (the "Registrant"), does hereby certify, pursuant to 18 U.S.C. Section
1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that
based upon a review of the Annual Report on Form 10-K for the year ended
September 30, 2002 of the Registrant, as filed with the Securities and Exchange
Commission on the date hereof (the "Report").

(1) The Report fully complies with the requirements of Section 13(a) or
15(d) of the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all
material respects, the financial condition and results of operations of the
Registrant.

Date: December 18, 2002 /s/ David W. Kalish
-------------------
David W. Kalish
Senior Vice President-Finance
EXHIBIT 99.C

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350
(SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002)

The undersigned, George Zweier, the Chief Financial Officer of BRT Realty Trust,
(the "Registrant"), does hereby certify, pursuant to 18 U.S.C. Section 1350 as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that based
upon a review of the Annual Report on Form 10-K for the year ended September 30,
2002 of the Registrant, as filed with the Securities and Exchange Commission on
the date hereof (the "Report").

(1) The Report fully complies with the requirements of Section 13(a) or
15(d) of the Securities Exchange Act of 1934, as amended; and

(2) The information contained in the Report fairly presents, in all
material respects, the financial condition and results of operations of the
Registrant.

Date: December 18, 2002 /s/ George Zweier
---------------------
George Zweier
Chief Financial Officer