<PAGE>

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

                                    FORM 10-K

(MARK ONE)

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
---  SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

FOR THE FISCAL YEAR ENDED DECEMBER 31, 1999
                          -----------------

                                       OR

[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]


COMMISSION FILE NUMBER 33-20018



                   PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY

                                  IN RESPECT OF

                   PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT
                              REAL PROPERTY ACCOUNT
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


           NEW JERSEY                                    22-2426091
-------------------------------               ---------------------------------
(STATE OR OTHER JURISDICTION OF               (IRS EMPLOYER IDENTIFICATION NO.)
INCORPORATION OR ORGANIZATION)




              213 WASHINGTON STREET, NEWARK, NEW JERSEY 07102-2992
              ----------------------------------------------------
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

                                 (800) 778-2255
                    ----------------------------------------
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)


      INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS.               YES  X  NO
                                                            ---   ---

<PAGE>

                   PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT
                              REAL PROPERTY ACCOUNT
                                  (REGISTRANT)

                                      INDEX
ITEM                                                                        PAGE
 NO.                                                                         NO.
----                                                                        ----

       COVER PAGE

       INDEX                                                                  2

PART I

 1.    BUSINESS                                                               3

 2.    PROPERTIES                                                             5

 3.    LEGAL PROCEEDINGS                                                      5

 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                    5

PART II

 5.    MARKET FOR THE REGISTRANT'S INTERESTS AND RELATED SECURITY
        HOLDER MATTERS                                                        6

 6.    SELECTED FINANCIAL DATA                                                6

 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS                                            7

 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK            15

 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                           15

 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
         AND FINANCIAL DISCLOSURE                                            15

PART III

 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                    16

 11.   EXECUTIVE COMPENSATION                                                17

 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT        17

 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                        17

PART IV

 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K      18

       EXHIBIT INDEX                                                         18

       SIGNATURES                                                            20


                                       2
<PAGE>

                                     PART I

ITEM 1. BUSINESS

Pruco Life of New Jersey Variable Contract Real Property Account (the "Real
Property Account"), the Registrant, was established on October 30, 1987 by Pruco
Life Insurance Company of New Jersey ("Pruco Life of New Jersey"), as a separate
investment account, pursuant to New Jersey law. The Real Property Account was
established to provide a real estate investment option offered in connection
with the funding of benefits under certain variable life insurance and variable
annuity contracts (the "Contracts") issued by Pruco Life of New Jersey.

The assets of the Real Property Account are invested in The Prudential Variable
Contract Real Property Partnership (the "Partnership"). The Partners in the
Partnership are The Prudential Insurance Company of America, Pruco Life
Insurance Company, and Pruco Life Insurance Company of New Jersey (collectively,
the "Partners"). The Partnership, a general partnership organized under New
Jersey law on April 29, 1988, was formed through agreement among the Partners,
to provide a means for assets allocated to the real estate investment option
under certain variable life insurance and variable annuity contracts issued by
the respective companies to be invested in a commingled pool.

The Partnership has an investment policy of investing at least 65% of its assets
in direct ownership interests in income-producing real estate and participating
mortgage loans. The largest portion of these real estate investments are direct
ownership interests in income-producing real estate, such as office buildings,
shopping centers, hotels, apartments, or industrial properties. Approximately
10% of the Partnership's assets are generally held in cash or invested in liquid
instruments and securities although the Partners reserve discretion to increase
this amount to meet partnership liquidity requirements. The remainder of the
Partnership's assets are invested in other types of real estate-related
investments, including real estate investment trusts.

      Office Properties - The Partnership owns office properties in Lisle and
      Oakbrook Terrace, Illinois; Morristown, New Jersey; Brentwood, Tennessee;
      and Beaverton, Oregon. Total square footage owned is approximately 577,000
      of which 96% or 553,000 square feet are leased between 1 and 10 years.

      Apartment Complexes - The Partnership owns apartment complexes in Atlanta,
      Georgia and Raleigh, North Carolina. There are a total of 490 apartment
      units available of which 97% or 475 units are leased. Lease terms range
      from monthly to one year. In addition, on September 17, 1999, the
      Partnership invested in an apartment complex located in Jacksonville, FL.
      This joint venture investment has a total of 458 units available of which
      408 units or 89% are occupied. Lease terms range from monthly to one year.

      Retail Property - The Partnership owns a shopping center in Roswell,
      Georgia. The property is located approximately 22 miles north of downtown
      Atlanta on a 30 acre site. The square footage is approximately 297,000 of
      which 97% or 288,000 square feet is leased between 1 and 10 years. On
      September 30, 1999 the Partnership invested in a retail portfolio located
      in the Kansas City, KS and Kansas City, MO areas. This joint venture
      investment has approximately 476,000 of net rentable square feet of which
      90% or 427,000 square feet is leased between 1 and 20 years.

      Industrial Properties - The Partnership owns warehouses and distribution
      centers in Bolingbrook, Illinois; Aurora, Colorado; and Salt Lake City,
      Utah. Total square footage owned is approximately 685,000 of which 72% or
      494,238 square feet are leased between 2 and 10 years.


                                       3
<PAGE>

      Investment in Real Estate Trust - The Partnership owns 386,208 shares of
      ProLogis REIT. ProLogis is a self administered and self-managed equity
      real estate investment trust engaged in owning, operating, marketing and
      leasing high quality, industrial distribution facilities throughout North
      America and Europe, and developing master-planned distribution parks and
      corporate distribution facilities. The Partnership also owns smaller
      individual investments in various other REIT stocks.

The Partnership's investments are maintained so as to meet the diversification
requirements set forth in Treasury Regulations issued pursuant to Section 817(h)
of the Internal Revenue Code relating to the investments of variable life
insurance and variable annuity separate accounts. Section 817(h), requires among
other things that the partnership will have no more than 55% of the assets
invested in any one investment, no more than 70% of the assets will be invested
in any two investments, no more than 80% of the assets will be invested in any
three investments, and no more than 90% of the assets will be invested in any
four investments. To comply with requirements of the State of Arizona, the
Partnership will limit additional investments in any one parcel or related
parcels to an amount not exceeding 10% of the Partnership's gross assets as of
the prior fiscal year.

REAL ESTATE MARKET

1999 was a year of stability for the U.S. real estate market. Throughout the
year, most areas witnessed only slight declines in conditions, as new supply
remained in check and demand continued to increase.

OFFICE MARKET

The office market is still healthy. Construction has continued, but demand has
almost kept up pace. Downtown markets look particularly healthy. Suburban areas
present more risk.

Preliminary data from CB Richard Ellis / Torto Wheaton Research (TWR) indicates
that the year end 1999 national average office vacancy rate was 9.8%, up from a
low 9% as of year end 1998. The average downtown vacancy rate was 8.4% and the
suburban rate reached 10.4% as of year end 1999.

APARTMENT MARKET

The U.S. apartment market remains close to a state of equilibrium. Demand has
been solid, and supply has stayed in check. Average vacancy rates are still low,
with only submarket-specific evidence of potential overbuilding. F.W. Dodge
reported year end 1999 occupancy was 93.0%, in-line with 1997 and 1998.
Indicative of the overall stability of the market, apartment occupancy has
remained between 92.5% and 93.2% since 1990.
The outlook for the foreseeable future remains equally solid.

Investment capital continued to flow into the sector in 1999, but there is
evidence that underwriting has become slightly more conservative. Growth in
rents has slowed, thus reducing the upward pressure on prices. In general,
underlying assumptions about future conditions that are imbedded in purchase
prices today look fairly reasonable. Rising mortgage rates negatively impact
housing affordability and should generally favor the rental markets and the
apartment sector.

RETAIL MARKET

Amid much concern over the impact of e-commerce on traditional retailers, the
retail sector enjoyed a strong year in 1999. Retail sales growth soared to a
fifteen-year high. U.S. retail sales for the year rose 8.9%, the biggest annual
increase since 1984. This strong annual growth was capped by a sales growth
surge of 1.25% in December.

As far as retail real estate is concerned, the sector remains relatively weak
compared with other property types. The growth in sales price per square foot
remained flat to modest in 1999, and rent growth was less that half of 1998's
estimate. Retail will remain a challenging sector in 2000 as new construction,
or rather a lack of demolition, continues to plague the outlook for retail
property.


                                       4
<PAGE>

INDUSTRIAL MARKET

The industrial real estate sector appears to have peaked. Average availability
has begun to tick upward. CB Richard Ellis/Torto Wheaton Research (TWR) estimate
that approximately 173 million square feet of industrial space was completed in
the U.S. during 1999, up substantially from the 123 million which came on line
during 1998. The pipeline for delivery of new product in 2000 indicates the rate
of construction will decline. Projections indicate that around 150 million
square feet of new space will become available during the next year.

TWR estimates that the overall vacancy rate for industrial space as of year end
1999 was 8.2%, up from a low of 6.9% reached one year prior. The firm projects
that industrial vacancy will continue to trend slowly upward in 2000, rising
about 0.3 percentage points.

PUBLIC REAL ESTATE SECURITIES

1999 represented another disappointing year for the REIT market. For the second
consecutive year REIT share prices declined, with the Morgan Stanley REIT Index
ending the year 4.6% lower than its 12/31/98 level. This was in sharp contrast
to the S&P 500 and NASDAQ which gained 19.5% and 85.6% respectively. REIT shares
traded at steep discounts to NAV, approaching 20% overall, and earnings
multiples reached historically low levels. While there were occasional glimmers
of hope throughout the year, fueled in part by Warren Buffet's forays into the
market, momentum could not be sustained. Outflows from REIT mutual funds topped
$1.3 billion for the year with the 12/31/99 value of all REIT mutual funds
equaling $7.75 billion, nearly 16% below 1998 and 35% below the 1997 value.

The CMBS market proved remarkably resilient after the market collapsed in the
fall of 1998. While substantially below the record setting level of $78.3
billion in 1998, total issuance for 1999 was $67.3 billion, with approximately
one-fourth of the year's production being registered in the last three months.




For information regarding the Partnership's investments, operations, and other
significant events, see Item 7, Management's Discussion and Analysis of
Financial Condition and Results of Operations, and Item 8, Financial Statements
and Supplementary Data.



ITEM 2.  PROPERTIES

Not Applicable.

ITEM 3.  LEGAL PROCEEDINGS

None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS

Contract owners participating in the Real Property Account have no voting rights
with respect to the Real Property Account.


                                       5
<PAGE>

                                     PART II


ITEM 5.  MARKET FOR THE REGISTRANT'S INTERESTS AND RELATED SECURITY HOLDER
         MATTERS

Owners of the Contracts may participate by allocating all or part of the net
premiums or purchase payments to the Real Property Account. Contract values will
vary with the performance of the Real Property Account's investments through the
Partnership. Participating interests in the Real Property Account are not traded
in any public market, thus a discussion of market information is not relevant.

As of March 24, 2000, there were approximately 3,118 contract owners of record
investing in the Real Property Account.



ITEM 6.  SELECTED FINANCIAL DATA

Selected financial data of the Real Property Partnership:

<TABLE>
<CAPTION>
                                                                       Year Ended December 31,

                                          -----------------------------------------------------------------------------------

                                                1999             1998             1997             1996            1995
                                          ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                       <C>              <C>              <C>              <C>              <C>
RESULTS OF OPERATIONS:

Net investment income                       $ 13,279,589     $ 15,833,513     $ 13,789,747     $ 15,419,518     $ 14,720,271

Net realized and unrealized gain
  (loss) on investment in Partnership         (7,217,046)       4,795,111        8,485,232       (4,784,583)         661,623
                                          ---------------  ---------------  ---------------  ---------------  ---------------
NET INCREASE IN NET ASSETS RESULTING
  FROM OPERATIONS                           $  6,062,543     $ 20,628,624     $ 22,274,979     $ 10,634,935     $ 15,381,894
                                          ---------------  ---------------  ---------------  ---------------  ---------------
                                          ---------------  ---------------  ---------------  ---------------  ---------------

<CAPTION>

FINANCIAL POSITION:

                                                                             December 31,
                                          -----------------------------------------------------------------------------------
                                                1999             1998             1997             1996            1995
                                          ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                       <C>              <C>              <C>              <C>              <C>

Total Assets                               $ 225,142,653    $ 244,249,272    $ 222,745,135    $ 204,156,040    $ 196,993,758
                                          ---------------  ---------------  ---------------  ---------------  ---------------
                                          ---------------  ---------------  ---------------  ---------------  ---------------

Long-Term Lease Obligation                           $ 0             $  0             $  0     $  4,072,677    $   3,882,421
                                          ---------------  ---------------  ---------------  ---------------  ---------------
                                          ---------------  ---------------  ---------------  ---------------  ---------------
</TABLE>


                                       6
<PAGE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS


All of the assets of Pruco Life of New Jersey Variable Contract Real Property
Account (the "Account") are invested in the Prudential Variable Contract Real
Property Partnership (the "Partnership"). Correspondingly, the liquidity,
capital resources and results of operations for the Real Property Account are
contingent upon the Partnership. Therefore, all of management's discussion of
these items is at the Partnership level. The Partners in the Partnership are The
Prudential Insurance Company of America, Pruco Life Insurance Company, and Pruco
Life Insurance Company of New Jersey (collectively, the "Partners").

The following analysis of the liquidity and capital resources and results of
operations of the Partnership should be read in conjunction with the Financial
Statements and the related Notes to the Financial Statements included elsewhere
herein.


(a)  LIQUIDITY AND CAPITAL RESOURCES


As of December 31, 1999, the Partnership's liquid assets consisting of cash,
cash equivalents and marketable securities were $16.8 million, a decrease of
$56.7 million from December 31, 1998. This decrease was due primarily to
distributions to Partners of $30 million on February 2, 1999 and $6 million on
December 23, 1999. In addition, the acquisition of two additional real estate
investments in September 1999 required funding of approximately $12.6 million.
Sources of liquidity include net cash flow from property operations, interest
from short-term investments, and dividends from REIT shares.

The Partnership's investment policy allows up to 30% investment in cash and
short-term obligations, although the Partnership generally holds approximately
10% of its assets in cash or liquid instruments. At December 31, 1999, 7% of the
Partnership's assets consisted of cash, cash equivalents and marketable
securities.

In 1986, Prudential committed to fund up to $100 million to enable the
Partnership to acquire real estate investments. Contributions to the Partnership
under this commitment have been utilized for property acquisitions, and returned
to Prudential on an ongoing basis from contract owners' net contributions and
other available cash. The amount of the commitment is reduced by $10 million for
every $100 million in current value net assets of the Partnership. Thus, with
$225 million in net assets, the commitment has been automatically reduced to $80
million. As of December 31, 1999, Prudential's equity interest in the
Partnership under this commitment was $45 million. Prudential does not intend to
make any contributions during the 2000 fiscal year and will begin to phase out
this commitment over the next several years.

As discussed previously, the Partners made $36 million in withdrawals during
1999 from excess cash. Additional withdrawals may be made by the Partners during
2000 based upon the percentage of assets invested in short-term obligations,
taking into consideration anticipated cash needs of the Partnership including
potential property acquisitions, property dispositions and capital expenditures.
Management anticipates that its current liquid assets and ongoing cash flow from
operations will satisfy the Partnership's needs over the next twelve months and
the foreseeable future.

During 1999, the Partnership spent $2.6 million in capital expenditures for
tenant alterations and improvements. The majority of the capital expenditures
was associated with leasing activity at the industrial property located in
Aurora, CO and the office complex located in Morristown, NJ.


                                       7
<PAGE>

(b) RESULTS OF OPERATIONS

The following is a brief discussion of the Partnership's results of operations
for the years ended December 31, 1999, 1998, and 1997.

1999 VS. 1998

The following table presents a comparison of the Partnership's sources of net
investment income, and realized and unrealized gains or losses by investment
type, for the twelve months ended December 31, 1999 and December 31, 1998.

<TABLE>
<CAPTION>
                                               TWELVE MONTHS ENDED DECEMBER 31,
                                                    1999              1998
                                              ----------------  ----------------
<S>                                           <C>               <C>
NET INVESTMENT INCOME:

Office properties                                  $7,133,356       $7,269,613
Apartment complexes                                 2,556,743        4,493,384
Retail property                                     2,676,387        2,702,234
Industrial properties                                 894,258        1,325,320
Income from interest in properties                     98,375           33,462
Dividend income from real
 estate investment trust                            1,221,843          669,100
Other (including interest income,
 investment mgt fee, etc.)                         (1,301,373)        (659,600)
                                              ----------------  ----------------

TOTAL NET INVESTMENT INCOME                       $13,279,589      $15,833,513
                                              ----------------  ----------------
                                              ----------------  ----------------

UNREALIZED GAIN (LOSS) ON INVESTMENTS:

Office properties                                 ($3,267,264)      $3,034,542
Apartment complexes                                   607,234          657,012
Retail property                                    (1,770,462)      (1,312,296)
Industrial properties                                 209,503          333,630
Interest in properties                               (680,870)             -
Real estate investment trust                       (2,282,044)        (969,156)

REALIZED GAIN (LOSS) ON INVESTMENTS

Apartment complexes                                       -          1,730,042
Industrial properties                                  (1,485)       1,229,799
Interest in properties                                 45,126           91,538
Real estate investment trust                          (76,784)             -
TOTAL REALIZED AND UNREALIZED (LOSS)          ----------------  ----------------
GAIN ON INVESTMENTS                               ($7,217,046)      $4,795,111
                                              ----------------  ----------------
                                              ----------------  ----------------
</TABLE>


                                       8
<PAGE>

The Partnership's net investment income for 1999 was $13.3 million, a decrease
of $2.5 million from the prior year. This was primarily the result of the sales
of an industrial property in Pomona, CA and an apartment complex in Farmington
Hills, MI, offset by the acquisition of an apartment complex in Jacksonville,
FL. These transactions generated a reduction of $3.0 million in real estate
revenues but only $400,000 in expenses. As a result, investment income decreased
while investment expenses remained relatively flat.

Revenue from real estate properties was $21.8 million in 1999, a decrease of
$2.8 million, or 11.3%, from $24.6 million in 1998 mainly as a result of the
sales of the industrial property and apartment complex discussed previously.

Income from interest in properties increased $64,913, or 194.0%, from $33,462 in
1998 to $98,375 in 1999 primarily as a result of the Partnership investing in a
retail portfolio located in Kansas City, KS and Kansas City, MO.

On March 30, 1999, the Partnership converted 506,894 shares of Meridian REIT to
557,583 shares of ProLogis REIT, with a fair value of $10.9 million, and cash of
$1.0 million (or total fair value of $11.9 million) as a result of ProLogis'
acquisition of Meridian Industrial Trust. The conversion resulted in a realized
gain of $401,713. Dividend income from real estate investment trusts amounted to
$1.2 million for the year ended December 31, 1999, an increase of $0.6 million,
or 82.6%, compared to the corresponding period in 1998. This increase was
primarily due to an increase in the amount invested in REIT stocks.

Administrative expenses increased $283,714, or 14.5%, during 1999. This increase
was primarily due to the acquisition of the apartment complex located in
Jacksonville, FL coupled with higher expense levels experienced by the Westpark
office property located in Brentwood, TN.

Interest expense increased $145,418, or 100%, in 1999 as a result of the
Partnership's investment in the apartment complex located in Jacksonville, FL,
which was acquired subject to $10.2 million in debt.

Minority interest in consolidated partnership increased $33,746, or 100%, as a
result of the Partnership's joint venture investment in the apartment complex
located in Jacksonville, FL.


OFFICE PROPERTIES

Net investment income from property operations for the office sector decreased
approximately $136,000, or 2%, for the year ended December 31, 1999 when
compared to the corresponding period in 1998.

The six office properties owned by the Partnership experienced a net unrealized
loss of approximately $3.3 million during 1999 compared to a net unrealized gain
of $3.0 million in 1998. The largest share of this net unrealized loss was due
to the office property located in Oakbrook Terrace, IL. This $1.6 million value
decrease was due to changes in anticipated costs associated with assumed
re-leasing of the facility which were used in valuing the property. The
Beaverton, OR office property also experienced a net unrealized loss of
approximately $0.8 million. This decline in value was due to a change in
discounted cash flow assumptions resulting from the large amount of Class "A"
space under construction in the local market. In addition, a lower renewal
probability in determining the valuation of the property was utilized for a
major tenant expected to be vacating their space upon expiration. The Lisle, IL
office property also experienced a net unrealized loss of approximately $0.7
million primarily due to capital expenditures on the property that were not
reflected as an increase in market value.

The office complex located in Morristown, NJ is expected to be marketed for sale
during 2000.

Occupancy at the Beaverton, OR, Oakbrook Terrace, IL, and one of the Brentwood,
TN properties remained unchanged from December 31, 1998 at 100%. Occupancy at
the Morristown, NJ property increased from 86% at December 31, 1998 to 100% at
December 31, 1999 while occupancy at the Lisle, IL office property decreased
from 96% at December 31, 1998 to 88% at December 31, 1999. Occupancy at the
other Brentwood, TN property owned by the Partnership decreased from 100% at
December 31, 1998 to 95% at December 31, 1999. As of December 31, 1999 all
vacant spaces were being marketed.


                                       9
<PAGE>

APARTMENT COMPLEXES

Net investment income from property operations for the apartment sector was $2.6
million in 1999, a decrease of $1.9 million, or 43.1%, when compared to 1998.
This decrease was primarily due to the sale of the apartment complex located in
Farmington Hills, MI in 1998.

The apartment complexes owned by the Partnership experienced a net unrealized
gain of $0.6 million for both years ended December 31, 1999 and 1998. The net
realized gain of $1.7 million experienced in 1998 was due to the Farmington
Hill, MI apartment complex which was sold on October 8, 1998 for $16.9 million.

On September 17, 1999, the Partnership invested in an apartment complex located
in Jacksonville, FL, This joint venture investment required the Partnership to
contribute $7.5 million and the partner to contribute $0.4 million. There is
$10.2 million in debt on this garden apartment complex.

The occupancy at the Atlanta, GA complex increased from 96% at December 31, 1998
to 98% at December 31, 1999. Occupancy at the apartment complex in Raleigh, NC
decreased from 93% at December 31, 1998 to 92% at December 31, 1999. Occupancy
at the Jacksonville, FL apartment complex was 89% at December 31, 1999. As of
December 31, 1999, all available vacant spaces were being marketed.

RETAIL PROPERTY

Net investment income for the Partnership's retail property located in Roswell,
GA was approximately $2.7 million for the twelve months ended December 31, 1999
and 1998.

The retail property experienced a net unrealized loss of $1.8 million and $1.3
million in 1999 and 1998, respectively. The decrease in value in 1999 was
attributable to a declining position of the property in the market, while the
decrease in 1998 was a reflection of lower rents. The complex is no longer being
actively marketed for sale.

On September 30, 1999, the Partnership invested in a retail portfolio located in
the Kansas City, KS and Kansas City, MO area. This joint venture investment
required the Partnership to contribute $5.1 million to the investment and the
partner to contribute $1.7 million. There is $21.0 million in debt on this
retail portfolio. During the twelve months ended December 31, 1999, income from
interest in this investment amounted to $98,375. This investment experienced a
net unrealized loss in 1999 of $0.6 million primarily due to capital
expenditures on the property that were not reflected as an increase in market
value.

Occupancy at the shopping center located in Roswell, GA decreased from 98% at
December 31, 1998 to 97% at December 31, 1999. The retail portfolio located in
Kansas City, KS and Kansas City, MO had an average occupancy of 90% at December
31, 1999. As of December 31, 1999, all vacant spaces were being marketed.

INDUSTRIAL PROPERTIES

Net investment income from property operations for the industrial properties
decreased from $1.3 million in 1998 to $0.9 million in 1999. The majority of
this 32.5% decrease was a result of the sale of Pomona Industrial Park,
including the land, offset by an increase in net investment income for the
industrial properties located in Aurora, CO and Salt Lake City, UT due to
increased occupancy.

The three industrial properties owned by the Partnership experienced a net
unrealized gain of approximately $210,000 and $334,000 in 1999 and 1998,
respectively. The majority of the increase for 1999 was attributable to the
Aurora, CO industrial property due to improved market conditions, higher market
rental rates, and the absorption of vacant space. The Pomona, CA property was
sold on December 17, 1998 for $21.4 million and resulted in a realized gain of
$1.2 million.

The occupancy at the Bolingbrook, IL property was 100% at December 31, 1999 and
1998. The occupancy at the Salt Lake City, Utah property increased to 34% at
December 31, 1999 from 0% at December 31, 1998. The Aurora,


                                       10
<PAGE>

CO property's occupancy rate increased from 46% at December 31, 1998 to 75% at
December 31, 1999. As of December 31, 1999, all vacant spaces were being
marketed.

REAL ESTATE INVESTMENT TRUST

During 1999, the Partnership recognized a realized gain of $401,713 from the
conversion of 506,894 shares of Meridian REIT to 557,583 shares of ProLogis
REIT. This was offset by a realized loss of $478,497 primarily as a result of
the sale of 171,375 ProLogis REIT shares and other investments in REIT stocks.

Management continued applying a 3% discount to the market value of the ProLogis
REIT shares through June 29, 1999 because of a restriction which limits the
number of shares that can be publicly traded during any six month period. The
application of the 3% discount was discontinued on June 30, 1999 because this
restriction no longer applied.

OTHER

Other net investment income decreased $0.6 million during 1999 when compared to
the corresponding period in 1998. Other net investment income includes interest
income from short-term investments, investment management fees, and expenses not
related to property activities.


1998 VS. 1997


The following table presents a comparison of the Partnership's sources of net
investment income, and realized and unrealized gains or losses by investment
type, for the twelve months ended December 31, 1998 and December 31, 1997.

<TABLE>
<CAPTION>
                                                YEAR ENDED DECEMBER 31,
                                               1998                  1997
                                        -------------------  --------------------
<S>                                     <C>                  <C>
NET INVESTMENT INCOME:

Office properties                              $ 7,269,613           $ 5,499,107
Apartment complexes                              4,493,384             3,891,465
Retail property                                  2,702,234             2,856,357
Industrial properties                            1,325,320             2,138,111
Income from interest in properties                  33,462               435,296
Dividend income from real
  estate investment trust                          669,100               158,184
Other (including interest income,
  Investment management fee, etc.)               (659,600)           (1,188,773)

                                        -------------------  --------------------
TOTAL NET INVESTMENT INCOME                   $ 15,833,513          $ 13,789,747
                                        -------------------  --------------------
                                        -------------------  --------------------
</TABLE>


                                       11
<PAGE>

<TABLE>
<CAPTION>
                                                 YEAR ENDED DECEMBER 31,
                                               1998                  1997
                                        -------------------  --------------------
<S>                                     <C>                  <C>
REALIZED AND UNREALIZED GAIN(LOSS)
  ON INVESTMENTS:

Office properties                              $ 3,034,542           $ 1,897,749
Apartment complexes                              2,387,054             1,053,061
Retail property                                (1,312,296)             1,109,099
Industrial properties                            1,563,429             1,616,942
Interest in properties                              91,538               284,581
Real estate investment trust                     (969,156)             2,523,800

                                        -------------------  --------------------
TOTAL REALIZED AND UNREALIZED GAIN
(LOSS) ON INVESTMENTS                          $ 4,795,111           $ 8,485,232
                                        -------------------  --------------------
                                        -------------------  --------------------
</TABLE>

The Partnership's net investment income for 1998 was $15.8 million, an increase
of $2.0 million from the prior year. This increase was primarily the result of
increased revenues from real estate and improvements partially offset by
increased operating expenses.

Revenue from real estate and improvements was $24.6 million in 1998, an increase
of $3.0 million, or 13.9%, from 1997. This increase was primarily due to higher
occupancy at the Lisle, IL office building and the Aurora, CO distribution
center coupled with increased rental rates on other properties.

Interest on short-term investments decreased $0.4 million from 1997. This was
primarily due to lower average cash and cash equivalent balances during 1998
compared to the prior year. Cash and cash equivalents through the third quarter
of 1998 averaged approximately $30 million, but increased significantly in the
last quarter of 1998 due to the sales of two properties in Pomona, CA and
Farmington Hills, MI.

Property operating expenses increased $0.8 million, or 23.5%, from 1997. This
increase was due primarily to a full year's operating costs (i.e. electricity,
repair and maintenance, water, etc.) for one of the Brentwood, TN properties,
which was acquired in late 1997 in addition to operating expenses incurred by
the Partnership on vacant properties.

Administrative expenses decreased $0.3 million or 16.1%. This decrease was due
primarily to a reduction in legal expenses.

There was no interest expense during 1998 due to the Partnership exercise of its
purchase option under the capital lease obligation.


OFFICE PROPERTIES

In 1998, net investment income from property operations for the office
properties increased $1.8 million, or 32.2%, from prior year. The increase was
primarily due to a full year's net investment income for one of the Brentwood,
TN properties which was acquired in late 1997, as well as the leasing of vacant
space in the Lisle, IL office property.

Office properties experienced a net unrealized gain of $3.0 million in 1998 due
to improving office market conditions in most of the geographical areas where
the Partnership has office properties, particularly, the Oakbrook Terrace, IL
office property in suburban Chicago.


                                       12
<PAGE>

Occupancy at the Beaverton, OR; Oakbrook Terrace, IL; and Brentwood, TN
properties remained at 100% as of December 31, 1998 while occupancy at the
Lisle, IL office property increased from 37% to 96% at December 31, 1998.
Occupancy at the Morristown, NJ property decreased from 99% to 86%.

APARTMENT COMPLEXES

Net investment income from property operations for the apartment complexes
increased $0.6 million, or 15.5%, from 1997. The majority of this increase was
due to increased rental rates at the Atlanta, GA apartment complex.

Holdings in the Partnership's two apartment complexes experienced a net
unrealized gain of $0.6 million during 1998. The Atlanta, GA property was the
largest contributor to the gain as it appreciated $0.4 million. The gain was
attributable to increased rental rates at the property. The Raleigh, NC property
experienced a net unrealized gain of $0.2 million due to increased occupancy
rates. The Farmington Hills, MI property was sold on October 7, 1998 for a price
of $16.9 million, which resulted in a realized gain of $1.7 million.

At the end of December 31, 1998, occupancy at the Atlanta, GA and Raleigh, NC
apartment complex was 96% and 93%, respectively.


RETAIL PROPERTY

In 1998, the retail center experienced a net unrealized loss of $1.3 million, a
reflection of lower rents. Occupancy at the shopping center was 98% at December
31, 1998, which is an increase of 2% from the prior year.

INDUSTRIAL PROPERTIES

Net investment income from property operations for the industrial properties
decreased $0.8 million, or 38.0%, from 1997. The decrease was attributable to
the sale of Pomona Industrial Park, which accounted for 82% of the decrease.

The three industrial properties experienced a net unrealized gain of $0.3
million during 1998. The Pomona, CA property was sold on December 17, 1998 for
$21.4 million, which resulted in a realized gain of $1.2 million.

Occupancy at the Bolingbrook, IL property remained unchanged at 100%. Occupancy
at the Salt Lake City, UT and Aurora, CO property increased to 33.6% and 46%,
respectively from prior year.

REAL ESTATE INVESTMENT TRUST

On September 24, 1997 the Partnership acquired 506,894 shares of Meridian
Industrial REIT. Dividend income from the REIT increased $0.5 million from 1997.

The Partnership held 506,894 shares of Meridian Industrial REIT throughout 1998.
As of December 31, 1998, these REIT shares experienced an unrealized loss of
$1.0 million. The Valuation Unit of Prudential applies a 3% discount to the
market value of the REIT shares. This discount is applied because of the
restriction which limits the number of shares that can be publicly traded during
any six month period to 30% of the total shares originally acquired.

OTHER

Other net investment loss, which includes interest income from short-term
investments, investment management fees, and expenses not related to property
activities narrowed by $0.5 million. The improved result was due to increased
investment management fee in addition to a reduction in administrative expenses.


                                       13
<PAGE>

(c)  PER SHARE INFORMATION

Following is an analysis of the Partnership's net investment income and net
realized and unrealized gain (loss) on investments, presented on a per share
basis:

<TABLE>
<CAPTION>
                                                               01/01/99    01/01/98    01/01/97
                                                                  to          to          to
                                                               12/31/99    12/31/98    12/31/97
                                                               --------    --------    --------
<S>                                                            <C>         <C>         <C>
Revenue from real estate and improvements                       $  2.16     $  2.07     $  1.82
Equity in income of real estate partnership                     $  0.01     $  0.00*    $  0.04
Dividend income from real estate investment trusts              $  0.12     $  0.06     $  0.01
Interest on short-term investments                              $  0.17     $  0.16     $  0.20
                                                                -------     -------     -------

TOTAL INVESTMENT INCOME                                         $  2.46     $  2.29     $  2.07
                                                                -------     -------     -------

Investment management fee                                       $  0.27     $  0.25     $  0.22
Real estate taxes                                               $  0.26     $  0.20     $  0.19
Administrative expense                                          $  0.22     $  0.17     $  0.20
Operating expense                                               $  0.38     $  0.34     $  0.28
Interest expense                                                $  0.02     $  0.00     $  0.02
Minority interest in consolidated partnership                   $  0.00*    $  0.00     $  0.00
                                                                --------    -------     -------

TOTAL INVESTMENT EXPENSES                                       $  1.15     $  0.96     $  0.91
                                                                -------     -------     -------

NET INVESTMENT INCOME                                           $  1.31     $  1.33     $  1.16
                                                                -------     -------     -------

Net realized gain (loss) on real estate investments sold
  or converted                                                  ($ 0.00)*   $  0.26     $  0.03
                                                                ---------   -------     -------

Change in unrealized gain (loss) on real estate investments     ($ 0.72)    $  0.15     $  0.69
Minority interest in unrealized gain (loss) on investments      ($ 0.00)*   $  0.00     $  0.00
                                                                ---------   -------     -------

Net unrealized gain (loss) on real estate investments           ($ 0.72)    $  0.15     $  0.69
                                                                --------    -------     -------

NET REALIZED AND UNREALIZED
  GAIN (LOSS) ON INVESTMENTS                                    ($ 0.72)    $  0.41     $  0.72
                                                                --------    -------     -------
                                                                --------    -------     -------

Net change in share value                                       $  0.59     $  1.74     $  1.88

Share value at beginning of period                              $ 20.27     $ 18.53     $ 16.65
                                                                -------     -------     -------
Share value at end of period                                    $ 20.86     $ 20.27     $ 18.53
                                                                -------     -------     -------
                                                                -------     -------     -------

Ratio of expenses to average net assets                           5.33%       4.99%       5.16%

Ratio of net investment income to average net assets              6.12%       6.97%       6.66%

Number of shares outstanding at end of period (000's)            10,079      11,848      11,848
</TABLE>

ALL CALCULATIONS ARE BASED ON AVERAGE MONTH-END SHARES OUTSTANDING WHERE
APPLICABLE.

* Per Share amount less than $0.01 (rounded)


                                       14
<PAGE>

(d)  INFORMATION CONCERNING FORWARD-LOOKING STATEMENTS

Certain of the statements contained in Management's Discussion and Analysis may
be considered forward-looking statements. Words such as "expects," "believes,"
"anticipates," "intends," "plans," or variations of such words are generally
part of forward-looking statements. Forward-looking statements are made based
upon management's current expectations and beliefs concerning future
developments and their potential effects upon the Partnership. There can be no
assurance that future developments affecting the Partnership will be those
anticipated by management. There are certain important factors that could cause
actual results to differ materially from estimates or expectations reflected in
such forward-looking statements including without limitation, changes in general
economic conditions, including the performance of financial markets and interest
rates; market acceptance of new products and distribution channels; competitive,
regulatory or tax changes that affect the cost or demand for the Partnership's
products; and adverse litigation results. While the Partnership reassesses
material trends and uncertainties affecting its financial position and results
of operations, it does not intend to review or revise any particular
forward-looking statement referenced in this Management's Discussion and
Analysis in light of future events. The information referred to above should be
considered by readers when reviewing any forward-looking statements contained in
this Management's Discussion and Analysis.


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Account and the Partnership are not subject to significant exposure to
market rate risk for changes in interest rates because the Partnership's
financial instruments consist primarily of short-term fixed rate commercial
paper and neither the Account nor the Partnership use derivative financial
instruments. Further, by policy, the Partnership places its investments with
high quality debt security issuers, limits the amount of credit exposure to any
one issuer, limits duration by restricting the term, and holds investments to
maturity except under rare circumstances.




ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial statements and supplementary data are listed in the accompanying
Index to the Financial Statements and Supplementary Data on F-1.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

None.



                                       15
<PAGE>

                                    PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


                             DIRECTORS AND OFFICERS

The directors and major officers of Pruco Life of New Jersey, listed with their
principal occupations during the past 5 years, are shown below.


                      DIRECTORS OF PRUCO LIFE OF NEW JERSEY

JAMES J. AVERY, JR., CHAIRMAN AND DIRECTOR - President, Prudential Individual
Life Insurance since 1998; 1997 to 1998: Senior Vice President, Chief Actuary
and CFO, Prudential Individual Insurance Group; 1995 to 1997: President,
Prudential Select. Age 48.

WILLIAM M. BETHKE, DIRECTOR - Chief Investment Officer, Prudential since 1997;
prior to 1997: President, Prudential Capital Markets Group. Age 53.

IRA J. KLEINMAN, DIRECTOR - Executive Vice President, Prudential International
Insurance Group since 1997; 1995 to 1997: Chief Marketing and Product
Development Officer, Prudential Individual Insurance Group. Age 53.

ESTHER H. MILNES, PRESIDENT AND DIRECTOR - Vice President and Chief Actuary,
Prudential Individual Life Insurance since 1999; prior to 1999: Vice President
and Actuary, Prudential Individual Insurance Group. Age 49.

I. EDWARD PRICE, VICE CHAIRMAN AND DIRECTOR - Senior Vice President and Actuary,
Prudential Individual Life Insurance since 1998; 1995 to 1998: Senior Vice
President and Actuary, Prudential Individual Insurance Group. Age 57.

DAVID R. ODENATH, JR, DIRECTOR - President, Prudential Investments since
1999; prior to 1999: Senior Vice President and Director of Sales, Investment
Consulting Group at Paine Webber. Age 43.

OFFICERS WHO ARE NOT DIRECTORS

C. EDWARD CHAPLIN, TREASURER - Vice President and Treasurer, Prudential since
1995. Age 43.

JAMES C. DROZANOWSKI, SENIOR VICE PRESIDENT - Vice President, Operations and
Systems, Prudential Individual Financial Services since 1998; 1996 to 1998: Vice
President and Operations Executive, Prudential Individual Insurance Group; 1995
to 1996: President, Credit Card Division, Chase Manhattan Bank. Age 57.

CLIFFORD E. KIRSCH, CHIEF LEGAL OFFICER AND SECRETARY - Chief Counsel, Variable
Products, Prudential Law Department since 1995. Age 40.

EDWARD A. MINOGUE, SENIOR VICE PRESIDENT - Senior Vice President, Operations and
Systems, Prudential Group Insurance since 1999; 1997 to 1999: Vice President,
Annuity Services, Prudential Investments; prior to 1997: Director, Merrill
Lynch. Age 57.

IMANTS SAKSONS, SENIOR VICE PRESIDENT - Vice President, Prudential Select
Brokerage, Individual Financial Services since 1999; 1998 to 1999: Vice
President, Compliance, Prudential Individual Financial Services; prior to 1998:
Vice President, Market Conduct, U.S. Operations, Manulife Financial. Age 49.


                                       16
<PAGE>

SHIRLEY H. SHAO, SENIOR VICE PRESIDENT AND CHIEF ACTUARY - Vice President and
Associate Actuary, Prudential since 1996; prior to 1996: Vice President and
Assistant Actuary, Prudential Corporate Risk Management. Age 45.

DENNIS G. SULLIVAN, VICE PRESIDENT AND CHIEF ACCOUNTING OFFICER - Vice President
and Deputy Controller, Prudential since 1998; 1997 to 1998: Vice President and
Controller, ContiFinancial Corporation; prior to 1997: Director, Salomon
Brothers. Age 44.

The business address of all directors and officers of Pruco Life of New Jersey
is 213 Washington Street, Newark, New Jersey 07102-2992. Pruco Life of New
Jersey directors and officers are elected annually.





ITEM 11.  EXECUTIVE COMPENSATION

The Real Property Account does not pay any fees, compensation or reimbursement
to any Director or Officer of the Registrant.


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Not applicable.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

See Related Transactions in note 7 of Notes to Financial Statements of the
Partnership on page F - 21.


                                       17
<PAGE>

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)    The following documents are filed as part of this report:

       1.    Financial Statements

             See the Index to Financial Statements and Supplementary Data on
             page F-1.

       2.    Financial Statement Schedules

             The following financial statement schedules of The Prudential
             Variable Contract Real Property Partnership should be read in
             conjunction with the financial statements in Item 8 of this Annual
             Report on Form 10-K:

             Schedule III.  Real Estate Owned: Properties
             Schedule III.  Real Estate Owned: Interest in Properties

             See the Index to Financial Statements and Supplementary Data on
             page F-1.

       3.    Documents Incorporated by Reference

             See the following list of exhibits.

       4.    Exhibits

             See the following list of exhibits.

(b)    None.

(c)    The following is a list of Exhibits to the Registrant's Annual Report on
       Form 10-K for the fiscal year ended December 31, 1999. The Registrant
       will furnish a copy of any Exhibit listed below to any security holder of
       the Registrant who requests it upon payment of a fee of 15 cents per
       page. All Exhibits are either contained in this Annual Report on
       Form 10-K or are incorporated by reference as indicated below.

       3.1   Amended Articles of Incorporation of Pruco Life Insurance Company
             of New Jersey filed as Exhibit 1.A.(6)(a) to Post Effective
             Amendment No. 17 to Form S-6, Registration Statement No. 2-89780,
             filed March 1, 1991, and incorporated herein by reference.

       3.2   Amended By-Laws of Pruco Life Insurance Company of New Jersey,
             filed as Exhibit 1.A.(6)(b) to Post-Effective Amendment No. 17 to
             Form S-6, Registration Statement No. 2-89780, filed March 1, 1991,
             and incorporated herein by reference.

       3.3   Resolution of the Board of Directors establishing the Pruco Life of
             New Jersey Variable Contract Real Property Account, filed as
             Exhibit (3C) to Form S-1, Registration Statement No. 33-20018,
             filed February 5, 1988, and incorporated herein by reference.

       4.1   Variable Life Insurance Contract filed as Exhibit A(5) to
             Form N-8B-2, Registration Statement No. 2-81243, filed January 10,
             1983, and incorporated herein by reference.

       4.2   Revised Variable Appreciable Life Insurance Contract with fixed
             death benefit, filed as Exhibit 1.A.(5)(c) to Post-Effective
             Amendment No. 5 to Form S-6, Registration Statement No. 2-89780,
             filed July 11, 1986, and incorporated herein by reference.

       4.3   Revised Variable Appreciable Life Insurance Contract with variable
             death benefit, filed as Exhibit 1.A.(5)(d) to Post-Effective
             Amendment No. 5 to Form S-6, Registration Statement No. 2-89780,
             filed July 11, 1986,


                                       18
<PAGE>

             and incorporated herein by reference.

       4.4   Single Premium Variable Annuity Contract, filed as Exhibit 4(i) to
             Form N-4, Registration Statement No. 2-99616, filed August 13,
             1985, and incorporated herein by reference.

       4.5   Flexible Premium Variable Life Insurance Contract, filed as
             Exhibit 1.A.(5) to Form S-6, Registration Statement No. 2-99537,
             filed August 8, 1985, and incorporated herein by reference.

       9.    None.

       10.1  Investment Management Agreement between The Prudential Insurance
             Company of America and The Prudential Variable Contract Real
             Property Partnership filed as Exhibit (10A) to Post- Effective
             Amendment No. 2 to Form S-1, Registration Statement No. 33-20018,
             filed April 6, 1990, and incorporated herein by reference.

       10.2  Service Agreement between The Prudential Insurance Company of
             America and The Prudential Investment Corporation, filed as
             Exhibit (10B) to Form S-1, Registration Statement No. 33-8698,
             filed September 12, 1986, and incorporated herein by reference.

       10.3  Partnership Agreement of The Prudential Variable Contract Real
             Property Partnership filed as Exhibit (10C) to Post-Effective
             Amendment No. 2 to Form S-1, Registration Statement No. 33-20018,
             filed April 6, 1990, and incorporated herein by reference.

       11.   Not applicable.

       12.   Not applicable.

       13.   None.

       18.   None.

       21.   Not applicable.

       22.   Not applicable.

       23.   None.

       24.   Power of Attorney: W. Bethke, I. Kleinman, and I. Price
             incorporated by reference to Form N-4, Registration No. 333-18117,
             filed December 18, 1996 on behalf of the Pruco Life of New Jersey
             Flexible Premium Variable Annuity Account. J. Avery incorporated by
             reference to Form S-1, Registration No. 33-20018, filed April 9,
             1998 on behalf of the Pruco Life of New Jersey Variable Contract
             Real Property Account.

       27.   Not applicable.



                                       19
<PAGE>

                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) 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.


                   PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY
                                  IN RESPECT OF
                        PRUCO LIFE OF NEW JERSEY VARIABLE
                         CONTRACT REAL PROPERTY ACCOUNT
                                  (REGISTRANT)



Date:     March 29, 2000                            By: /s/
      ----------------------                            ----------------------
                                                             Esther H. Milnes
                                                             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 dates indicated.


SIGNATURE                                     TITLE                    DATE
---------                                     -----                    ----

*                                     Chairman and Director       March 29, 2000
 ---------------------------
James J. Avery, Jr.

*                                     Director                    March 29, 2000
 ---------------------------
William M. Bethke

*                                     Director                    March 29, 2000
 ---------------------------
Ira J. Kleinman

/s/                                   President and Director      March 29, 2000
 ---------------------------
Esther H. Milnes

*                                     Vice Chairman and Director  March 29, 2000
 ---------------------------
I. Edward Price

/s/                                   Vice President and Chief    March 29, 2000
 ---------------------------          Accounting Officer
Dennis G. Sullivan

*                                     Director                    March 29, 2000
---------------------------
David R. Odenath, Jr

                                      *By: /s/
                                           ---------------------
                                       Thomas C. Castano
                                       (Attorney-in-Fact)


                                       20
<PAGE>

        PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT
                                  (REGISTRANT)

                                      INDEX

<TABLE>
<CAPTION>
                                                                                             PAGE
                                                                                             ----
<S>                                                                                          <C>
A.  PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT

   Financial Statements:

       Report of Independent Accountants                                                      F-2

       Statements of Net Assets - December 31, 1999 and 1998                                  F-3

       Statements of Operations  - Years Ended December 31, 1999, 1998, 1997                  F-3

       Statements of Changes in Net Assets - Years Ended December 31, 1999, 1998, 1997        F-3

       Notes to Financial Statements                                                          F-4

B.  THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

   Financial Statements:

       Report of Independent Accountants                                                      F-8

       Report of Independent Accountants on Financial Statement Schedules                     F-9

       Statements of Assets and Liabilities - December 31, 1999 and 1998                      F-10

       Statements of Operations - Years Ended December 31, 1999, 1998 and 1997                F-11

       Statements of Changes in Net Assets - Years Ended December 31, 1999, 1998 and 1997     F-12

       Statements of Cash Flows - Years Ended December 31, 1999, 1998 and 1997                F-13

       Schedule of Investments - December 31, 1999 and 1998                                   F-14

       Notes to Financial Statements                                                          F-17

   Financial Statement Schedules:

       For the period ended December 31, 1999

       Schedule III - Real Estate Owned: Properties                                           F-22

       Schedule III - Real Estate Owned: Interest in Properties                               F-23
</TABLE>

All other schedules are omitted because they are not applicable, or because the
required information is included in the financial statements or notes thereto.


                                       F-1
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


       To the Contract Owners of the
       Pruco Life of New Jersey Variable Contract Real Property Account
       and the Board of Directors of
       Pruco Life Insurance Company of New Jersey


       In our opinion, the accompanying statements of net assets and the related
       statements of operations and changes in net assets present fairly, in all
       material respects, the financial position of Pruco Life of New Jersey
       Variable Contract Real Property Account at December 31, 1999 and 1998,
       and the results of its operations and the changes in its net assets for
       the three years in the period ended December 31, 1999, in conformity with
       accounting principles generally accepted in the United States. These
       financial statements are the responsibility of Pruco Life Insurance
       Company of New Jersey's management; our responsibility is to express an
       opinion on these financial statements based on our audits. We conducted
       our audits of these financial statements in accordance with auditing
       standards generally accepted in the United States, which require that we
       plan and perform the audit to obtain reasonable assurance about whether
       the financial statements are free of material misstatement. An audit
       includes examining, on a test basis, evidence supporting the amounts and
       disclosures in the financial statements, assessing the accounting
       principles used and significant estimates made by management, and
       evaluating the overall financial statement presentation. We believe that
       our audits, which included confirmation of shares owned in The Prudential
       Variable Contract Real Property Partnership at December 31, 1999 and
       1998, provide a reasonable basis for the opinion expressed above.


       PricewaterhouseCoopers LLP
       New York, New York
       March 17, 2000


                                      F-2
<PAGE>

        PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT

<TABLE>
<CAPTION>

STATEMENTS OF NET ASSETS
December 31, 1999 and 1998
                                                                        1999                1998
                                                                    -----------     ------------------
<S>                                                                 <C>             <C>
ASSETS
  Investment in The Prudential Variable Contract
    Real Property Partnership (Note 3)                              $ 9,074,151     $        9,260,250
                                                                    -----------     ------------------
  Net Assets                                                        $ 9,074,151     $        9,260,250
                                                                    -----------     ------------------
                                                                    -----------     ------------------
NET ASSETS, representing:
  Equity of contract owners (Note 4)                                $ 5,925,394     $        6,428,170
  Equity of Pruco Life Insurance Company of New Jersey (Note 2D)      3,148,757              2,832,080
                                                                    -----------     ------------------
                                                                    $ 9,074,151     $        9,260,250
                                                                    -----------     ------------------
                                                                    -----------     ------------------

<CAPTION>

STATEMENTS OF OPERATIONS
For the years ended December 31, 1999, 1998 and 1997
                                                                        1999                1998                1997
                                                                   ------------     ------------------    ----------------
<S>                                                                <C>              <C>                   <C>
INVESTMENT INCOME
Net investment income from Partnership operations                  $    579,075     $          611,358    $        550,770
                                                                   ------------     ------------------    ----------------

EXPENSES
Charges to contract owners for assuming mortality risk and
  expense risk and for administration (Note 5)                           35,718                 38,644              38,614
                                                                   ------------     ------------------    ----------------
NET INVESTMENT INCOME                                                   543,357                572,714             512,156
                                                                   ------------     ------------------    ----------------

NET REALIZED AND UNREALIZED GAIN
  (LOSS) ON INVESTMENTS
Net change in unrealized gain (loss) on investments in Partnership     (308,127)                67,858             326,681
Realized gain (loss) on sale of investments in Partnership               (1,445)               117,819              12,223
                                                                   ------------     ------------------    ----------------
NET GAIN (LOSS) ON INVESTMENTS                                         (309,572)               185,677             338,904
                                                                   ------------     ------------------    ----------------

NET INCREASE IN NET ASSETS
  RESULTING FROM OPERATIONS                                        $    233,785     $          758,391    $        851,060
                                                                   ------------     ------------------    ----------------
                                                                   ------------     ------------------    ----------------

<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
For the years ended December 31, 1999, 1998 and 1997
                                                                        1999                1998                1997
                                                                   ------------     ------------------    ----------------
<S>                                                                <C>              <C>                   <C>
OPERATIONS
Net investment income                                                 $ 543,357     $          572,714    $        512,156
Net change in unrealized gain (loss) on investments in Partnership     (308,127)                67,858             326,681
Net realized gain (loss) on sale of investments in Partnership           (1,445)               117,819              12,223
                                                                   ------------     ------------------    ----------------

NET INCREASE IN NET ASSETS
  RESULTING FROM OPERATIONS                                             233,785                758,391             851,060
                                                                   ------------     ------------------    ----------------

CAPITAL TRANSACTIONS
  Net withdrawals by contract owners (Note 7)                          (642,611)              (759,469)           (524,157)
  Net contributions by Pruco Life Insurance Company of New Jersey       222,727                493,113             562,771
                                                                   ------------     ------------------    ----------------

NET INCREASE (DECREASE) IN NET ASSETS
  RESULTING FROM CAPITAL TRANSACTIONS                                  (419,884)              (266,356)             38,614
                                                                   ------------     ------------------    ----------------

TOTAL INCREASE (DECREASE) IN NET ASSETS                                (186,099)               492,035             889,674

NET ASSETS:
  Beginning of year                                                   9,260,250              8,768,215           7,878,541
                                                                   ------------     ------------------    ----------------
  End of year                                                      $  9,074,151     $        9,260,250    $      8,768,215
                                                                   ------------     ------------------    ----------------
                                                                   ------------     ------------------    ----------------
</TABLE>


                                       F-3

<PAGE>

                      NOTES TO THE FINANCIAL STATEMENTS OF
        PRUCO LIFE OF NEW JERSEY VARIABLE CONTRACT REAL PROPERTY ACCOUNT
                                DECEMBER 31, 1999



NOTE 1:    GENERAL

Pruco Life of New Jersey Variable Contract Real Property Account ("Real Property
Account") was established on October 30, 1987 by resolution of the Board of
Directors of Pruco Life Insurance Company of New Jersey ("Pruco Life of New
Jersey"), an indirect wholly-owned subsidiary of The Prudential Insurance
Company of America ("Prudential"), as a separate investment account pursuant to
New Jersey law. The assets of the Real Property Account are segregated from
Pruco Life of New Jersey's other assets. The Real Property account is used to
fund benefits under certain variable life insurance and variable annuity
contracts issued by Pruco Life of New Jersey. These products are Appreciable
Life ("VAL"), Variable Life ("VLI"), Discovery Plus ("SPVA"), and Discovery Life
Plus ("SPVL").

The assets of the Real Property Account are invested in The Prudential Variable
Contract Real Property Partnership (the "Partnership"). The Partnership is
organized under New Jersey law and is registered under the Securities Act of
1933. The Partnership is the investment vehicle for assets allocated to the real
estate investment option under certain variable life insurance and annuity
contracts. The Real Property Account, along with the Pruco Life Variable
Contract Real Property Account and The Prudential Variable Contract Real
Property Account, are the sole investors in the Partnership.

The Partnership has a policy of investing at least 65% of its assets in direct
ownership interests in income-producing real estate and participating mortgage
loans.


NOTE 2:    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  BASIS OF ACCOUNTING

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

B.  INVESTMENT IN PARTNERSHIP INTEREST

The investment in the Partnership is based on the Real Property Account's
proportionate interest of the Partnership's market value. At December 31, 1999
and 1998 the Real Property Account's interest in the Partnership was 4.3% or
435,051 shares and 3.9% or 456,853 shares respectively.

C.  INCOME RECOGNITION

Net investment income and realized and unrealized gains and losses are
recognized daily. Amounts are based upon the Real Property Account's
proportionate interest in the Partnership.

D.  EQUITY OF PRUCO LIFE INSURANCE COMPANY OF NEW JERSEY

Pruco Life of New Jersey maintains a position in the Real Property Account for
property acquisitions and capital expenditure funding needs. The position is
also utilized for liquidity purposes including unit purchases and redemptions,
Partnership share transactions, and expense processing. The position does not
have an effect on the contract owner's account or the related unit value.


                                      F-4
<PAGE>

NOTE 3:    INVESTMENT INFORMATION FOR THE PRUDENTIAL VARIABLE CONTRACT REAL
           PROPERTY PARTNERSHIP

The number of shares (rounded) held by the Real Property Account in the
Partnership, the Partnership net asset value per share (rounded) and the
aggregate cost of investments in the Real Property Accounts' shares held at
December 31, 1999 and December 31, 1998 were as follows:

<TABLE>
<CAPTION>
                                         DECEMBER 31, 1999    DECEMBER 31, 1998
                                         -----------------    -----------------
<S>                                      <C>                  <C>
NUMBER OF  SHARES (ROUNDED):                   435,051             456,853
NET ASSET VALUE PER SHARE (ROUNDED):           $20.86               $20.27
COST:                                        $5,058,737           $5,311,507
</TABLE>


NOTE 4:      CONTRACT OWNER UNIT INFORMATION

Outstanding contract owner units, unit values and total value of contract owner
equity at December 31, 1999 and December 31, 1998 by product, were as follows:

<TABLE>
<CAPTION>
1999:
-----
                                            VAL               VLI               SPVA             SPVL               TOTAL
                                            ---               ---               ----             ----               -----
<S>                                         <C>               <C>               <C>              <C>              <C>
CONTRACT OWNER UNITS OUTSTANDING:            2,497,281           446,482            57,529           66,927
UNIT VALUE:                                 $  1.92825        $  1.99254        $  1.77073       $  1.77073
                                            ----------        ----------        ----------       ----------
TOTAL CONTRACT OWNER EQUITY:                $4,815,383        $  889,633        $  101,868       $  118,510       $5,925,394
                                            ----------        ----------        ----------       ----------       ----------
                                            ----------        ----------        ----------       ----------       ----------

<CAPTION>

1998:
-----
                                            VAL               VLI               SPVA             SPVL               TOTAL
                                            ---               ---               ----             ----               -----
<S>                                         <C>               <C>               <C>              <C>              <C>
CONTRACT OWNER UNITS OUTSTANDING:            2,800,465           475,689            62,086           66,824
UNIT VALUE:                                 $  1.88513        $  1.94314        $  1.74229       $  1.74229
                                            ----------        ----------        ----------       ----------
TOTAL CONTRACT OWNER EQUITY:                $5,279,240        $  924,330        $  108,772       $  116,428       $6,428,170
                                            ----------        ----------        ----------       ----------       ----------
                                            ----------        ----------        ----------       ----------       ----------
</TABLE>


NOTE 5:      CHARGES AND EXPENSES

A.  MORTALITY RISK AND EXPENSE RISK CHARGES

Mortality risk and expense risk charges are determined daily using an effective
annual rate of 0.6%, 0.35%, 0.9% and 0.9% for VAL, VLI, SPVA, SPVL,
respectively. Mortality risk is that life insurance and annuity contract owners
may not live as long as estimated or annuitants may live longer than estimated
and expense risk is that the cost of issuing and administering the policies may
exceed related charges by Pruco Life of New Jersey.

B.  ADMINISTRATIVE CHARGES

Administrative charges are determined daily using an effective annual rate of
0.35% applied daily against the net assets representing equity of contract
owners held in each subaccount for SPVA and SPVL. Administrative charges include
costs associated with issuing the contract, establishing and maintaining
records, and providing reports to contract owners.

C.  COST OF INSURANCE AND OTHER RELATED CHARGES

Contract owner contributions are subject to certain deductions prior to being
invested in the Real Property Account. The deductions for VAL and VLI are (1)
state premium taxes; (2) sales charges which are deducted in order to compensate
Pruco Life of New Jersey for the cost of selling the contract and (3)
transaction costs, applicable to VAL, are deducted from each premium payment to
cover premium collection and processing costs. Contracts are also subject to
monthly charges for the costs of administering the contract to compensate Pruco
Life of New Jersey for the guaranteed minimum death benefit risk.


                                      F-5
<PAGE>

D.  DEFERRED SALES CHARGE

Subsequent to a contract owner redemption, a deferred sales charge is imposed
upon surrenders of certain variable life insurance contracts to compensate Pruco
Life of New Jersey for sales and other marketing expenses. The amount of any
sales charge will depend on the number of years that have elapsed since the
contract was issued. No sales charge will be imposed after the sixth and tenth
year of the contract for SPVL and VAL, respectively. No sales charge will be
imposed on death benefits.

E.  PARTIAL WITHDRAWAL CHARGE

A charge is imposed by Pruco Life of New Jersey on partial withdrawals of the
cash surrender value for VAL. A charge equal to the lesser of $15 or 2% will be
made in connection with each partial withdrawal of the cash surrender value of a
contract.


NOTE 6:   TAXES

Pruco Life of New Jersey is taxed as a "life insurance company" as defined by
the Internal Revenue Code and the results of operations of the Real Property
Account form a part of Prudential's consolidated federal tax return. Under
current federal law, no federal income taxes are payable by the Real Property
Account. As such, no provision for the tax liability has been recorded in these
financial statements.




NOTE 7:   NET WITHDRAWALS BY CONTRACT OWNERS


Contract owner activity for the real estate investment option in Pruco Life of
New Jersey's variable insurance and variable annuity products for the years
ended December 31, 1999, 1998 and 1997 were as follows:

<TABLE>
<CAPTION>
1999:
-----
                                                VAL              VLI              SPVA             SPVL               TOTAL
                                                ---              ---              ----             ----               -----
<S>                                             <C>              <C>              <C>              <C>             <C>
Contract Owner Net Payments:                    $ 133,235        $  44,778        $       0        $      (9)       $ 178,004
Policy Loans:                                    (206,458)         (11,382)               0           (1,005)        (218,845)
Policy Loan Repayments and Interest:              295,414           10,661                0            2,140          308,215
Surrenders, Withdrawals, and Death Benefits:     (278,883)         (57,044)          (7,957)               0         (343,884)
Net Transfers From(To) Other Subaccounts
    or Fixed Rate Option:                        (288,687)         (14,518)               0                0         (303,205)
Administrative and Other Charges:                (232,010)         (29,982)              43             (947)        (262,896)
                                                ----------       ----------       ----------       ----------       ----------
NET WITHDRAWALS BY CONTRACT OWNERS              $(577,389)       $ (57,487)       $  (7,914)       $     179        $(642,611)
                                                ----------       ----------       ----------       ----------       ----------
                                                ----------       ----------       ----------       ----------       ----------

<CAPTION>

1998:
-----
                                                VAL              VLI              SPVA             SPVL               TOTAL
                                                ---              ---              ----             ----               -----
<S>                                             <C>              <C>              <C>              <C>              <C>
Contract Owner Net Payments:                    $ 457,528        $  83,120        $       0         $     70        $ 540,718
Policy Loans:                                    (415,907)         (12,329)               0          (26,073)        (454,309)
Policy Loan Repayments and Interest:              147,539           21,940                0            2,028          171,507
Surrenders, Withdrawals, and Death Benefits:     (289,995)         (60,417)         (32,020)             (11)        (382,443)
Net Transfers From(To) Other Subaccounts
    or Fixed Rate Options:                       (319,287)         (17,694)               0                0         (336,981)
Administrative and Other Charges:                (264,212)         (32,789)             (36)            (924)        (297,961)
                                                ----------       ----------       ----------       ----------       ----------
NET WITHDRAWALS BY CONTRACT OWNERS              $(684,334)       $ (18,169)       $ (32,056)       $ (24,910)       $(759,469)
                                                ----------       ----------       ----------       ----------       ----------
                                                ----------       ----------       ----------       ----------       ----------


                                      F-6
<PAGE>

<CAPTION>

1997:
-----
                                                VAL              VLI              SPVA             SPVL               TOTAL
                                                ---              ---              ----             ----               -----
<S>                                             <C>              <C>              <C>              <C>              <C>
Contract Owner Net Payments:                    $ 533,340        $  88,026        $      (5)       $      37        $ 621,398
Policy Loans:                                    (171,484)         (14,313)               0           (2,456)        (188,253)
Policy Loan Repayments and Interest:              136,212           14,124                0            1,104          151,440
Surrenders, Withdrawals, and Death Benefits:     (336,616)         (74,935)          (5,395)               0         (416,946)
Net Transfers From(To) Other Subaccounts
    or Fixed Rate Options:                       (304,993)         (20,526)               0          (17,463)        (342,982)
Administrative and Other Charges:                (315,155)         (32,755)               0             (904)        (348,814)
                                                ----------       ----------       ----------       ----------       ----------
NET WITHDRAWALS BY CONTRACT OWNERS              $(458,696)       $ (40,379)       $  (5,400)       $ (19,682)       $(524,157)
                                                ----------       ----------       ----------       ----------       ----------
                                                ----------       ----------       ----------       ----------       ----------
</TABLE>


NOTE 8:  UNIT ACTIVITY

Transactions in units for the years ended December 31, 1999, 1998, 1997 were as
follows:

<TABLE>
<CAPTION>
1999:
-----
                                                VAL              VLI              SPVA             SPVL
                                                ---              ---              ----             ----
<S>                                             <C>              <C>              <C>              <C>

Contract Owner Contributions:                    223,951          29,238              26            1,215
Contract Owner Redemptions:                     (527,135)        (58,445)         (4,583)          (1,112)

<CAPTION>

1998:
-----
                                                VAL              VLI              SPVA             SPVL
                                                ---              ---              ----             ----
<S>                                             <C>              <C>              <C>              <C>
Contract Owner Contributions:                    428,040          59,733                3            1,240
Contract Owner Redemptions:                     (808,537)        (69,561)         (19,312)         (16,223)


1997:
                                                VAL              VLI              SPVA             SPVL
                                                ---              ---              ----             ----
<S>                                             <C>              <C>              <C>              <C>
Contract Owner Contributions:                    477,493           4,305               0               758
Contract Owner Redemptions:                     (757,408)        (88,132)         (3,635)          (13,874)
</TABLE>


NOTE 9:  PURCHASES AND SALES OF INVESTMENTS

The aggregate costs of purchases and proceeds from sales of investments in the
Partnership for the year ended December 31, 1999 were as follows:

<TABLE>
             <S>         <C>
             Purchases:  $ 0
             Sales:      $ (455,602)
</TABLE>


                                      F-7
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Partners of Prudential
Variable Contract Real Property Partnership:

In our opinion, the accompanying consolidated statements of assets and
liabilities, including the schedule of investments, and the related consolidated
statements of operations, of changes in net assets and of cash flows present
fairly, in all material respects, the financial position of Prudential Variable
Contract Real Property Partnership (the "Partnership") at December 31, 1999 and
1998, and the results of its operations and its cash flows for each of the three
years in the period ended December 31, 1999 in conformity with accounting
principles generally accepted in the United States. These financial statements
are the responsibility of the management of The Prudential Insurance Company of
America; our responsibility is to express an opinion on these financial
statements based on our audits. We conducted our audits of these statements in
accordance with auditing standards generally accepted in the United States,
which require that we plan and perform the audits to obtain reasonable assurance
about whether the financial statements are free of material misstatement. An
audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for the opinion expressed above.



PricewaterhouseCoopers LLP
New York, New York
February 17, 2000


                                      F-8
<PAGE>

                      REPORT OF INDEPENDENT ACCOUNTANTS ON

                          FINANCIAL STATEMENT SCHEDULES


To the Partners of Prudential
Variable Contract Real Property Partnership:

Our audit of the consolidated financial statements referred to in our report
dated February 17, 2000 also included an audit of the accompanying financial
statement schedules. In our opinion, these financial statement schedules present
fairly, in all material respects, the information set forth therein when read in
conjunction with the related consolidated financial statements.



PricewaterhouseCoopers LLP
New York, New York
February 17, 2000


                                      F-9
<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP


               CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

<TABLE>
<CAPTION>

                                                                     DECEMBER 31, 1999        DECEMBER 31, 1998
                                                                     -----------------        -----------------
<S>                                                                  <C>                      <C>
ASSETS
REAL ESTATE INVESTMENTS - At estimated market value:
  Real estate and improvements
    (cost: 12/31/99 -- $190,007,568; 12/31/98 -- $170,045,055)            $171,154,516             $155,374,462
  Real estate partnership (cost plus equity in undistributed
    earnings: 12/31/99 -- $5,187,126; 12/31/98 -- $0)                        4,506,257                        0
  Real estate investment trusts (cost: 12/31/99 -- $32,535,158;
    12/31/98 -- $10,000,005)                                                29,727,085               11,554,649
                                                                     -----------------        -----------------

       Total real estate investments                                       205,387,858              166,929,111

MARKETABLE SECURITIES - At estimated market value
  (cost: 12/31/99 -- $2,805,493; 12/31/98 -- $14,967,236)                    2,797,008               14,950,525

CASH AND CASH EQUIVALENTS                                                   13,972,669               58,578,848

DIVIDEND RECEIVABLE                                                            131,542                  167,275

OTHER ASSETS (net of allowance for uncollectible
  accounts: 12/31/99 -- $179,000; 12/31/98 -- $66,000)                       2,853,576                3,623,513
                                                                     -----------------        -----------------

       Total assets                                                        225,142,653              244,249,272
                                                                     -----------------        -----------------

LIABILITIES

MORTGAGE LOAN PAYABLE                                                       10,184,662                        0

ACCOUNTS PAYABLE AND ACCRUED EXPENSES                                        2,967,614                1,985,400

DUE TO AFFILIATES                                                              869,477                1,598,535

OTHER LIABILITIES                                                              525,892                  504,940

MINORITY INTEREST                                                              372,068                        0
                                                                     -----------------        -----------------

       Total liabilities                                                    14,919,713                4,088,875
                                                                     -----------------        -----------------

       Partners' equity                                                    210,222,940              240,160,397
                                                                     -----------------        -----------------

TOTAL LIABILITIES AND PARTNERS' EQUITY                                    $225,142,653             $244,249,272
                                                                     -----------------        -----------------
                                                                     -----------------        -----------------

NUMBER OF SHARES OUTSTANDING AT END OF PERIOD                               10,078,921               11,848,275
                                                                     -----------------        -----------------
                                                                     -----------------        -----------------

SHARE VALUE AT END OF PERIOD                                                    $20.86                   $20.27
                                                                     -----------------        -----------------
                                                                     -----------------        -----------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-10
<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                                                         YEAR ENDED DECEMBER 31,
                                                                        ----------------------------------------------------------
                                                                            1999                  1998                     1997
                                                                        -----------            -----------             -----------
<S>                                                                     <C>                    <C>                     <C>
  INVESTMENT INCOME:
   Revenue from real estate and improvements                            $21,807,346            $24,572,642             $21,582,968
   Equity in income of real estate partnership                               98,375                 33,462                 435,296
   Dividend income from real estate investment trusts                     1,221,843                669,100                 158,184
   Interest on short-term investments                                     1,707,485              1,888,348               2,305,364
                                                                        -----------            -----------             -----------

     Total investment income                                             24,835,049             27,163,552              24,481,812
                                                                        -----------            -----------             -----------

  EXPENSES:
   Investment managment fee                                               2,730,713              2,900,445               2,640,470
   Real estate taxes                                                      2,616,553              2,406,624               2,208,972
   Administrative                                                         2,234,949              1,951,235               2,326,155
   Operating                                                              3,794,081              4,071,735               3,296,350
   Interest                                                                 145,418                      0                 220,118
   Minority interest in consolidated partnership                             33,746                      0                       0
                                                                        -----------            -----------             -----------

     Total investment expenses                                           11,555,460             11,330,039              10,692,065
                                                                        -----------            -----------             -----------

  NET INVESTMENT INCOME                                                  13,279,589             15,833,513              13,789,747
                                                                        -----------            -----------             -----------

  REALIZED AND UNREALIZED (LOSS) GAIN
    ON INVESTMENTS
   Net proceeds from real estate investments
    sold or converted                                                    21,649,562             37,443,762               6,297,422
   Less: Cost of real estate investments sold
      or converted                                                       19,602,032             37,361,533               6,274,539
      Realization of prior periods' unrealized
      gain (loss) on real estate investments
      sold or converted                                                   2,080,673             (2,969,150)               (283,157)
                                                                        -----------            -----------             -----------

   Net (loss) gain realized on real estate
      investments sold or converted                                         (33,143)             3,051,379                 306,040
                                                                        -----------            -----------             -----------

    Change in unrealized (loss) gain on real estate
      investments                                                        (7,145,372)             1,743,732               8,179,192
    Minority interest in unrealized gain on investments                     (38,531)                     0                       0
                                                                        -----------            -----------             -----------

    Net unrealized (loss) gain on real estate investments                (7,183,903)             1,743,732               8,179,192
                                                                        -----------            -----------             -----------

  NET REALIZED AND UNREALIZED (LOSS)
    GAIN ON INVESTMENTS                                                  (7,217,046)             4,795,111               8,485,232
                                                                        -----------            -----------             -----------

  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS                                                      $6,062,543            $20,628,624             $22,274,979
                                                                        -----------            -----------             -----------
                                                                        -----------            -----------             -----------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-11

<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>

                                                                                    YEAR ENDED DECEMBER 31,
                                                                    ------------------------------------------------------
                                                                         1999                 1998                1997
                                                                    ------------          ------------        ------------
<S>                                                                 <S>                   <C>                 <C>
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS:
 Net investment income                                               $13,279,589           $15,833,513         $13,789,747
 Net (loss) gain realized on real estate
   investments sold                                                      (33,143)            3,051,379             306,040
 Net unrealized (loss) gain from real estate
   investments                                                        (7,183,903)            1,743,732           8,179,192
                                                                    ------------          ------------        ------------

   Net increase in net assets resulting from
     operations                                                        6,062,543            20,628,624          22,274,979
                                                                    ------------          ------------        ------------

NET DECREASE IN NET ASSETS RESULTING
  FROM CAPITAL TRANSACTIONS:
Withdrawals by partners
  (1999 -- 1,769,354, 1998 -- 0, and 1997 -- 0
  shares, respectively)                                              (36,000,000)                    0                   0
                                                                    ------------          ------------        ------------
   Net decrease in net assets resulting from
    capital transactions                                             (36,000,000)                    0                   0
                                                                    ------------          ------------        ------------

NET INCREASE IN NET ASSETS                                           (29,937,457)           20,628,624          22,274,979

NET ASSETS - Beginning of year                                       240,160,397           219,531,773         197,256,794
                                                                    ------------          ------------        ------------

NET ASSETS - End of year                                            $210,222,940          $240,160,397        $219,531,773
                                                                    ------------          ------------        ------------
                                                                    ------------          ------------        ------------

</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-12

<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                              YEAR ENDED DECEMBER 31,
                                                               ----------------------------------------------------
                                                                   1999                1998                1997
                                                               -----------          -----------         -----------
<S>                                                            <C>                  <C>                 <C>
  CASH FLOWS FROM OPERATING ACTIVITIES:
  Net increase in net assets resulting from operations          $6,062,543          $20,628,624         $22,274,979
  Adjustments to reconcile net increase in net assets
    resulting from operations to net cash provided by
    operating activities:
      Net realized and unrealized loss (gain) on
        investments                                              7,217,046           (4,795,111)         (8,485,232)
      Equity in income of real estate partnership's
        operations in excess of distributions                      (98,376)                   0                   0
      Minority interest from operating activities                   33,746                    0                   0
      Bad debt expense                                             124,059               28,264              99,929
      Decrease (increase) in:
        Dividend receivable                                         35,733              (20,276)           (146,999)
        Other assets                                               645,878           (1,704,926)             20,136
      (Decrease) increase in:
        Obligation under capital lease                                   0                    0             (72,677)
        Accounts payable and accrued expenses                      982,214              143,373             201,667
        Due to affiliates                                         (729,058)             765,613             113,722
        Other liabilities                                           20,952              (33,473)             71,404
                                                               -----------          -----------         -----------

  Net cash flows from operating activities                      14,294,737           15,012,088          14,076,929
                                                               -----------          -----------         -----------

  CASH FLOWS FROM INVESTING ACTIVITIES:
    Net proceeds from real estate investments sold              10,706,996           37,443,762           6,297,422
    Acquisition of real estate property                         (7,200,743)                   0         (23,417,474)
    Acquisition of real estate partnership                      (5,088,750)                   0                   0
    Acquisition of real estate investment trust                (31,239,744)                   0         (10,000,005)
    Improvements and additional costs on prior purchases:
      Additions to real estate owned                            (2,516,645)          (5,736,333)         (1,311,864)
    Sale (purchase) of marketable securities, net               12,153,517           (1,021,229)         10,497,348
                                                               -----------          -----------         -----------

    Net cash flows from investing activities                   (23,185,369)          30,686,200         (17,934,573)
                                                               -----------          -----------         -----------

  CASH FLOWS FROM FINANCING ACTIVITIES:
    Withdrawals by partners                                    (36,000,000)                   0                   0
    Principal payments on mortgage loans payable                   (15,338)                   0                   0
    Distributions to minority interest partners                    (93,425)                   0                   0
    Contributions from minority interest partners                  393,216                    0                   0
    Principal payments on capital lease obligation                       0                    0          (4,000,000)
                                                               -----------          -----------         -----------

    Net cash flows from financing activities                   (35,715,547)                   0          (4,OO0,000)
                                                               -----------          -----------         -----------

  NET CHANGE IN CASH AND CASH
    EQUIVALENTS                                                (44,606,179)          45,698,288          (7,857,644)

  CASH AND CASH EQUIVALENTS - Beginning of year                 58,578,848           12,880,560          20,738,204
                                                               -----------          -----------         -----------

  CASH AND CASH EQUIVALENTS - End of year                      $13,972,669          $58,578,848         $12,880,560
                                                               -----------          -----------         -----------
                                                               -----------          -----------         -----------

  SUPPLEMENTAL DISCLOSURE OF CASH FLOW
    INFORMATION:
  Cash paid during the year for interest                          $145,418                   $0            $220,118
                                                               -----------          -----------         -----------
                                                               -----------          -----------         -----------

  SUPPLEMENTAL DISCLOSURE OF NON-CASH
   INVESTING ACTIVITY:
     Assumption of Mortgage Loan Payable                       $10,200,000                   $0                  $0
                                                               -----------          -----------         -----------
                                                               -----------          -----------         -----------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-13

<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
                             SCHEDULE OF INVESTMENTS

<TABLE>
<CAPTION>

                                                                    DECEMBER 31,1999                      DECEMBER 31,1998
                                                         ----------------------------------         ----------------------------
                                                                                ESTIMATED                           ESTIMATED
                                                              COST             MARKET VALUE            COST        MARKET VALUE
                                                         -----------------------------------------------------------------------
<S>                                                      <C>                 <C>                    <C>            <C>
REAL ESTATE AND IMPROVEMENTS (PERCENT OF NET ASSETS)                                 81.4%                                64.7%
Location                  Description
--------------------------------------------------------------------------------------------------------------------------------
Lisle, IL                 Office Building                 $22,075,782          $13,895,122           $21,634,707    $14,123,742
Atlanta, GA               Garden Apartments                15,646,846           16,104,268            15,601,495     15,651,216
Roswell, GA               Retail Shopping Center           32,394,853           27,000,939            32,272,627     28,649,176
Morristown, NJ            Office Building                  20,116,694           12,337,499            19,409,490     11,596,138
Bolingbrook, IL           Warehouse                         8,948,028            7,000,000             8,948,028      7,000,000
Raleigh, NC               Garden Apartments                15,833,928           17,004,623            15,822,682     16,804,570
Nashville, TN             Office Building                   8,509,908           10,000,000             8,448,026     10,152,399
Oakbrook Terrace, IL      Office Complex                   12,945,366           14,200,000            12,945,366     15,750,000
Beaverton, OR             Office Complex                   10,768,811           10,400,866            10,728,618     11,200,000
Salt Lake City, UT        Industrial Building               5,640,709            5,703,419             5,388,134      5,450,000
Aurora, CO                Industrial Building              10,119,072           10,520,780             9,304,171      9,497,221
Brentwood, TN             Office Complex                    9,606,828            9,537,000             9,541,711      9,500,000
Jacksonville, FL          Garden Apartments                17,400,743           17,450,000                     0              0
                                                         ----------------------------------------------------------------------
                                                         $190,007,568         $171,154,516          $170,045,055   $155,374,462
                                                         ----------------------------------------------------------------------
                                                         ----------------------------------------------------------------------

REAL ESTATE PARTNERSHIPS (PERCENT OF NET ASSETS)                                      2.1%
Location                  Description
--------------------------------------------------------------------------------------------------------------------------------

Kansas City, KS; MO       Retail Shopping Center           $5,187,126           $4,506,257                    $0             $0
                                                         ----------------------------------------------------------------------
                                                         ----------------------------------------------------------------------

REAL ESTATE INVESTMENT TRUSTS (PERCENT OF NET ASSETS)                                14.1%                                 4.8%

--------------------------------------------------------------------------------------------------------------------------------
Prologis REIT Shares (386,208 shares)                      $7,579,332           $7,434,504                   -              -
AMB Property Corp (42,100 shares)                             933,851              839,369                   -              -
Alexandria Real Est Equities (30,800 shares)                  874,221              979,825                   -              -
Apartment Inv & Mgmt Co - Class A (16,500 shares)             672,953              656,906                   -              -
Centerpoint Properties Corp (16,200 shares)                   544,308              581,175                   -              -
Cousins Properties (24,800 shares)                            890,459              841,650                   -              -
Equity Office Properties Trust (32,400 shares)                901,571              797,850                   -              -
Equity Residential Property Trust (13,100 shares)             623,573              559,206                   -              -
Excel Legacy Corp (322,300 shares)                          1,479,431            1,067,619                   -              -
Franchise Finance Cp Amer (25,500 shares)                     620,027              610,406                   -              -
General Growth Properties (13,600 shares)                     512,353              380,800                   -              -
Intrawest Corporation (76,100 shares)                       1,258,575            1,317,481                   -              -
MeriStar Hotels & Resorts Inc. (239,100 shares)               875,818              851,794                   -              -
Mission West Properties (116,800 shares)                      938,124              905,200                   -              -
Philips International Realty (63,700 shares)                1,052,331            1,047,069                   -              -
Prime Hospitality Corp. (112,500 shares)                    1,320,524              991,406                   -              -
Public Storage (45,100 shares)                              1,269,884            1,023,206                   -              -
Reckson Service Industries (18,200 shares)                    221,041            1,135,225                   -              -
Reckson Assoc Realty Corp (52,200 shares)                   1,299,227            1,070,100                   -              -
Spieker Properties (12,000 shares)                            426,078              437,250                   -              -
Starwood Hotels and Resorts (87,200 shares)                 3,027,806            2,049,200                   -              -
Sun Communities Inc. (16,700 shares)                          606,047              537,531                   -              -
Vornado Realty Trust (51,800 shares)                        1,930,911            1,683,500                   -              -
Sun International Hotels Ltd (30,900 shares)                1,116,266              598,688                   -              -
Boardwalk Equities, Inc. (146,800.shares)                   1,560,447            1,330,125                   -              -
Meridian REIT Shares (506,894 shares)                             -                    -              10,000,005     11,554,649
                                                         ----------------------------------------------------------------------
                                                          $32,535,158          $29,727,085           $10,000,005    $11,554,649
                                                         ----------------------------------------------------------------------
                                                         ----------------------------------------------------------------------

MARKETABLE SECURITIES (PERCENT OF NET ASSETS)                                         1.3%                                 6.2%
Description (See next page for details)
-------------------------------------------------------------------------------------------------------------------------------
TOTAL MARKETABLE SECURITIES                                $2,805,493           $2,797,008           $14,967,236    $14,950,525

CASH AND CASH EQUIVALENTS (PERCENT OF NET ASSETS)                6.6%                                                     24.4%
Description (See next page for details)
-------------------------------------------------------------------------------------------------------------------------------
TOTAL CASH AND CASH EQUIVALENT                            $13,972,669          $13,972,669           $58,578,848    $58,578,848
                                                         ----------------------------------------------------------------------
                                                         ----------------------------------------------------------------------
</TABLE>


*Real estate partnership accounted for by the consolidated method.

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-14

<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                            SCHEDULE OF INVESTMENTS

<TABLE>
<CAPTION>

                                                                                     DECEMBER 31, 1999
                                                                   -----------------------------------------------------
                                                                                                           NET ESTIMATED
                                                                     FACE AMOUNT           COST             MARKET VALUE
                                                                   --------------       -----------        -------------
<S>                                                                <C>                  <C>                <C>
MARKETABLE SECURITIES (PERCENT OF NET ASSETS)                                                                       1.3%

J.P. Morgan and Co., Inc., 5.96%, March 13, 2000                   $      995,000           980,010        $     980,010
Ford Motor Credit Co., 7.50%, April 6, 2000                               150,000           151,779              150,654
CIT Group Inc., 6.80%, April 17, 2000                                     500,000           503,765              501,487
Associates Corp of North America, 6.71 %, June 1, 2000                  1,160,000         1,169,939            1,164,857
                                                                   --------------       -----------        -------------

TOTAL MARKETABLE SECURITIES                                        $    2,805,000       $ 2,805,493        $   2,797,008
                                                                   --------------       -----------        -------------
                                                                   --------------       -----------        -------------

CASH AND CASH EQUIVALENTS (PERCENT OF NET ASSETS)                                                                   6.6%

Duke Energy Corp., 5.00%, January 3, 2000                                 550,000           549,771              549,771
Bell Atlantic Financial Services, 5.20%, January 7, 2000                  672,000           671,321              671,321
Household Finance Corp, 5.93%, January 18, 2000                           990,000           983,314              983,314
Ford Motor Credit Co., 6.00%, January 21, 2000                            847,000           840,789              840,789
American Express Cr. Corp., 6.02%, January 26, 2000                       999,000           990,981              990,981
Procter & Gamble Co., 6.00%, January 26, 2000                             200,000           197,867              197,867
Goldman Sachs Group L.P., 6.43%, January 31, 2000                       1,000,000           991,963              991,963
Countrywide Home Loans, 6.00%, February 3, 2000                           990,000           980,595              980,595
Merrill Lynch & Co., Inc., 5.98%, February 3, 2000                        990,000           980,626              980,626
Unifunding Inc., 6.05%, February 3, 2000                                  900,000           892,135              892,135
Metlife Funding Inc., 5.90%, February 4, 2000                             841,000           832,730              832,730
General Electric Cap Corp., 5.95%, February 10 2000                       350,000           346,182              346,182
GTE Funding, Inc., 6.10%, February 10, 2000                             1,000,000           990,681              990,681
E.I. Du Pont De Nemours & Co. Inc., 6.00%, February 11, 2000              250,000           246,667              246,667
General Electric Capital Corp., 5.92% March 1, 2000                       406,000           400,258              400,258
                                                                   --------------       -----------        -------------

TOTAL CASH EQUIVALENTS                                                 10,985,000        10,895,880           10,895,880

CASH                                                                    3,076,789         3,076,789            3,076,789
                                                                   --------------       -----------        -------------

TOTAL CASH AND CASH EQUIVALENTS                                       $14,061,789       $13,972,669          $13,972,669
                                                                   --------------       -----------        -------------
                                                                   --------------       -----------        -------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-15

<PAGE>

           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP

                            SCHEDULE OF INVESTMENTS

<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,1998
                                                                          --------------------------------------------
                                                                                                         NET ESTIMATED
                                                                          FACE AMOUNT       COST          MARKET VALUE
                                                                          -----------    -----------     -------------
<S>                                                                       <C>            <C>             <C>
MARKETABLE SECURITIES (PERCENT OF NET ASSETS)                                                                     6.2%

General Motors Acceptance Corp., 5.26%, January 26, 1999                     $830,000       $817,556          $817,556
American Express Credit Corp., 7.375%, February 1, 1999                       325,000        329,342           325,418
Canadian Imperial Bank of Commerce, 5.55%, February 10, 1999                1,000,000        999,520           999,947
Federal National Mortgage Assoc., 5.33%, February 12, 1999                    100,000         99,703            99,703
Salomon Smith Barney Holdings, Inc., 5.38%, February 16, 1999               1,720,000      1,695,137         1,695,397
General Motors Acceptance Corp., 5.29 %, February 17, 1999                    650,000        641,501           641,501
Chrysler Financial Company LLC , 5.26%, February 22, 1999                   2,400,000      2,365,700         2,365,700
International Lease Finance Corp. 7.50% March 1, 1999                         500,000        508,250           501,367
Federal Home Loan Mortgage Corp., 5.505%, March 12, 1999                    1,000,000      1,000,856         1,000,630
General Motors Acceptance Corp., 6.04%, March 19, 1999                      1,000,000      1,003,480         1,000,707
Merrill Lynch & CO., Inc. 5.23%, March 19, 1999                             1,790,000      1,758,820         1,758,820
Canadian Wheat Board, 5.14%, April 1, 1999                                  2,000,000      1,962,406         1,962,406
International Lease Finance Corp., 6.625%, April 1, 1999                      375,000        377,419           375,721
CIT Group Holdings, Inc, 6.375%, May 21, 1999                                 400,000        402,120           400,873
Federal National Mortgage Assoc., 6.07%, July 1, 1999                       1,000,000      1,005,426         1,004,779
                                                                          -----------    -----------     -------------

TOTAL MARKETABLE SECURITIES                                               $15,090,000    $14,967,236       $14,950,525
                                                                          -----------    -----------     -------------
                                                                          -----------    -----------     -------------

CASH AND CASH EQUIVALENTS (PERCENT OF NET ASSETS)                                                               24.4%

Countrywide Home Loans, 5.403%, January 4, 1999                            $1,000,000       $999,400         $999,400
Fortune Brands Inc. 5.05%, January 4, 1999                                  3,463,000      3,461,057        3,461,057
Xerox Capital (Europe) PLC 5.303%, January 4, 1999                          3,483,000      3,480,949        3,480,949
Federal National Mortgage Assoc, 5.77%, January 5, 1999                    10,401,000     10,000,000       10,000,000
Ford Motor Credit Co, 5.454%, January 5, 1999                                 500,000        499,622          499,622
Pioneer Hi-BRED International, 5.665%, January 7, 1999                      1,000,000        997,332          997,332
Ford Motor Credit Co., 6.11%, January 8, 1999                                 167,000        166,717          166,717
Deere & Co., 5.372 %, January 13, 1999                                      2,520,000      2,509,514        2,509,514
E.I. Du Pont De Nemours & Co., Inc. 5.277%, January 13, 1999                  648,000        644,598          644,598
Household Finance Corp., 5.356 %, January 13, 1999                            175,000        174,119          174,119
Household Finance Corp., 5.355%, January 15, 1999                           2,343,000      2,331,899        2,331,899
Potomac Electric Power Co., 5.569%, January 15, 1999                        3,122,000      3,110,930        3,110,930
Chrysler Financial Corp., 5.537%, January 25, 1999                          1,164,000      1,158,121        1,158,121
Eastman Kodak Co., 5.232%, January 26, 1999                                 2,518,000      2,502,360        2,502,360
Cigna Corp., 5.559%, January 27, 1999                                       1,819,000      1,809,220        1,809,220
Cigna Group Holdings, Inc. 5.334%, January 27, 1999                         1,851,000      1,835,496        1,835,496
Countrywide Home Loan, Inc. 5.506%, January 27, 1999                        1,342,000      1,333,028        1,333,028
Countrywide Home Loan, Inc. 5.587%, January 27, 1999                        1,177,000      1,169,197        1,169,197
General RE Corp., 5.187%, January 29, 1999                                    542,000        538,046          538,046
PNC Funding Corp. 5.728%, January 29, 1999                                  2,500,000      2,487,729        2,487,729
GTE Funding, Inc, Inc, 5.211%, February 1, 1999                             2,526,000      2,506,048        2,506,048
Norwest Financial, Inc. 5.536%, February 3, 1999                            3,563,000      3,539,593        3,539,593
CIGNA Corp., 5.233%, February 4, 1999                                       1,745,000      1,730,660        1,730,660
General Electric Capital Corp. 5.537%, February 4, 1999                     3,563,000      3,539,049        3,539,049
Associates First Capital Corp., 5.241%, February 8, 1999                    2,519,000      2,498,988        2,498,988
GTE Funding, Inc., 5.304%, February 11, 1999                                1,000,000        993,413          993,413
                                                                          -----------    -----------     -------------

TOTAL CASH EQUIVALENTS                                                     56,651,000     56,017,086       56,017,086

CASH                                                                        2,561,762      2,561,762        2,561,762
                                                                          -----------    -----------     -------------

TOTAL CASH AND CASH EQUIVALENTS                                           $59,212,762    $58,578,848      $58,578,848
                                                                          -----------    -----------     -------------
                                                                          -----------    -----------     -------------
</TABLE>

                       SEE NOTES TO FINANCIAL STATEMENTS


                                      F-16
<PAGE>

                        NOTES TO FINANCIAL STATEMENTS OF
           THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
                FOR YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

NOTE 1: ORGANIZATION

On April 29, 1988, The Prudential Variable Contract Real Property Partnership
(the "Partnership"), a general partnership organized under New Jersey law, was
formed through an agreement among The Prudential Insurance Company of America
("Prudential"), Pruco Life Insurance Company ("Pruco Life"), and Pruco Life
Insurance Company of New Jersey ("Pruco Life of New Jersey"). The Partnership
was established as a means by which assets allocated to the real estate
investment option under certain variable life insurance and variable annuity
contracts issued by the respective companies could be invested in a commingled
pool. The partners in the Partnership are Prudential, Pruco Life and Pruco Life
of New Jersey.

The Partnership's policy is to invest at least 65% of its assets in direct
ownership interests in income-producing real estate and participating mortgage
loans.

The estimated market value of the Partnership's shares is determined daily,
consistent with the Partnership Agreement. On each day during which the New York
Stock Exchange is open for business, the net asset value of the Partnership is
estimated using the estimated market value of its assets, principally as
described in Notes 2A and 2B below, reduced by any liabilities of the
Partnership. The periodic adjustments to property values described in Notes 2A
and 2B below and other adjustments to previous estimates are made on a
prospective basis. There can be no assurance that all such adjustments to
estimates will be made timely.

Shares of the Partnership are held by Prudential Variable Contract Real Property
Account, Pruco Life Variable Contract Real Property Account and Pruco Life of
New Jersey Variable Contract Real Property Account (the "Real Property
Accounts") and may be purchased and sold at the then current share value of the
Partnership's net assets. Share value is calculated by dividing the estimated
market value of net assets of the Partnership as determined above by the number
of shares outstanding. A Contract owner participates in the Partnership through
interests in the Real Property Accounts.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        A:    BASIS OF PRESENTATION - It is the Partnership's policy to
              consolidate those real estate partnerships in which it has a
              controlling financial interest. All significant intercompany
              balances and transactions have been eliminated in the
              consolidation.

        B:    REAL ESTATE INVESTMENTS - The Partnership's investments in real
              estate are initially valued at their purchase price. Thereafter,
              real estate investments are reported at their estimated market
              values based upon appraisal reports prepared by independent real
              estate appraisers (members of the Appraisal Institute or an
              equivalent organization) within a reasonable amount of time
              following acquisition of the real estate and no less frequently
              than annually thereafter. The Chief Appraiser of Prudential
              Insurance Company's Valuation Unit (Valuation Unit) is responsible
              to assure that the valuation process provides independent and
              accurate market value estimates. In the interest of maintaining
              and monitoring the independence and accuracy of the appraisal
              process, the Comptroller of Prudential has appointed a third party
              firm to act as the Appraisal Management Firm. The Appraisal
              Management Firm, among other responsibilities, approves the
              selection and scheduling of external appraisals; engages all
              external appraisers; reviews and provides comments on all external
              appraisals; prepares all quarterly update appraisals; assists in
              developing policies and procedures and assists in the evaluation
              of the performance and competency of external appraisers.


                                      F-17
<PAGE>

              The purpose of an appraisal is to estimate the market value of
              real estate as of a specific date. Market value has been defined
              as the most probable price for which the appraised real estate
              will sell in a competitive market under all conditions requisite
              to fair sale, with the buyer and seller each acting prudently,
              knowledgeably, and for self interest, and assuming that neither is
              under undue duress.

              The estimate of market value generally is a correlation of three
              approaches, all of which require the exercise of subjective
              judgment. The three approaches are: (1) current cost of
              reproducing the real estate less deterioration and functional and
              economic obsolescence; (2) discounting of a series of income
              streams and reversion at a specified yield or by directly
              capitalizing a single year income estimate by an appropriate
              factor; and (3) value indicated by recent sales of comparable
              properties in the market space. In the reconciliation of these
              three approaches, the one most heavily relied upon is the one
              then recognized as the most appropriate by the independent
              appraiser for the type of real estate in the market.

              Real estate partnerships are valued at the Partnership's equity in
              net assets as reflected in the partnership's financial statements
              with properties valued as described above.

              The market value of real estate and real estate partnerships does
              not reflect transaction costs which may be incurred at
              disposition.

              As described above, the estimated market value of real estate and
              real estate related assets is determined through an appraisal
              process. These estimated market values may vary significantly from
              the prices at which the real estate investments would sell since
              market prices of real estate investments can only be determined by
              negotiation between a willing buyer and seller. Although the
              estimated market values represent subjective estimates, management
              believes these estimated market values are reasonable
              approximations of market prices and the aggregate value of
              investments in real estate is fairly presented as of December 31,
              1999 and 1998.

        C:    INVESTMENT IN REAL ESTATE INVESTMENT TRUSTS - Shares of real
              estate investment trusts (REITs) are generally valued at their
              quoted market price. These values may be adjusted for discounts
              resulting from restrictions, if any, on the future sale of these
              shares, such as lockout periods or limitations on the number of
              shares which may be sold in a given time period. Any such
              discounts are determined by the Valuation Unit. On March 30, 1999,
              the Partnership converted 506,894 shares of Meridian REIT to
              557,583 shares of ProLogis REIT, fair value of $10,942,566, and
              cash of $1,013,796 (or total fair value of $11,956,362) as a
              result of ProLogis' acquisition of Meridian. Management continued
              applying a 3% discount to the market value of the ProLogis REIT
              shares through June 29, 1999 because of the restriction which
              limits the number of shares that can be publicly traded during any
              six month period to 30% of the total shares originally acquired.
              The application of the 3% discount was discontinued on June 30,
              1999 because this restriction no longer applied.

        D:    REVENUE RECOGNITION - Rent from real estate is recognized when
              billed. Revenue from certain real estate investments is net of all
              or a portion of related real estate expenses and taxes. Since real
              estate is stated at estimated market value, net income is not
              reduced by depreciation and amortization expense. Dividend income
              is accrued at the ex-dividend date.

        E:    EQUITY IN INCOME OF REAL ESTATE PARTNERSHIPS - Equity in income
              from real estate partnership operations represents the
              Partnership's share of the current year's partnership income as
              provided for under the terms of the partnership agreements. As is
              the case with wholly-owned real estate, partnership net income is
              not reduced by depreciation or amortization expense. Frequency of
              distribution of income is determined by formal agreements or by
              the executive committees of the partnerships.


                                      F-18
<PAGE>

        F:    MORTGAGE LOAN PAYABLE - Mortgage loan payable is stated at the
              principal amount of the obligation outstanding.

        G:    CASH AND CASH EQUIVALENTS - For purposes of the Statement of Cash
              Flows, all short-term investments with an original maturity of
              three months or less are considered to be cash equivalents.

              Cash of $72,861 and $114,745 at December 31, 1999 and 1998,
              respectively, was maintained by the properties for tenant security
              deposits and is included in Other Assets on the Statements of
              Assets and Liabilities.

        H:    MARKETABLE SECURITIES - Marketable securities are highly liquid
              investments with maturities of more than three months when
              purchased and are carried at estimated market value.

        I:    FEDERAL INCOME TAXES - The Partnership is not a taxable entity
              under the provisions of the Internal Revenue Code. The income and
              capital gains and losses of the Partnership are attributed, for
              federal income tax purposes, to the Partners in the Partnership.
              The Partnership may be subject to state and local taxes in
              jurisdictions in which it operates.

        J:    MANAGEMENT'S USE OF ESTIMATES IN THE FINANCIAL STATEMENTS - The
              preparation of financial statements in conformity with generally
              accepted accounting principles requires management to make
              estimates and assumptions that affect the reported amounts of
              assets and liabilities at the date of the financial statements and
              the reported amounts of revenues and expenses during the reporting
              period. Actual results could differ from those estimates.


                                      F-19
<PAGE>

NOTE 3: REAL ESTATE PARTNERSHIP

Real estate partnership is valued at the Partnership's equity in net assets as
reflected by the partnership's financial statements with properties valued as
indicated above. The partnership's financial position at December 31, 1999 and
1998, and results from operations for the years then ended are summarized as
follows:

<TABLE>
<CAPTION>

                                                                                           December 31,
                                                                                 1999                        1998
                                                                              ---------------------------------------
<S>                                                                           <C>                          <C>
Partnership Assets and Liabilities
         Real Estate at estimated market value                                $26,350,000                         $0
         Other Assets                                                           1,685,059                          0
                                                                              -----------                  ---------
         Total Assets                                                          28,035,059                          0
                                                                              -----------                  ---------
         Mortgage loans payable                                                20,889,782                          0
         Other Liabilities                                                      1,250,146                          0
                                                                              -----------                  ---------
         Total Liabilities                                                     22,139,928                          0
                                                                              -----------                  ---------
         Net Assets                                                            $5,895,131                         $0
                                                                              -----------                  ---------
                                                                              -----------                  ---------

Partnership's Share of Net Assets                                              $4,506,257                         $0
                                                                              -----------                  ---------
                                                                              -----------                  ---------

<CAPTION>
                                                                                           December 31,
                                                                                 1999                        1998
                                                                              ---------------------------------------
<S>                                                                             <C>                          <C>
Partnership Operations

         Rental Revenue                                                         $926,283                     $33,462
         Other Revenue                                                                 0                           0
                                                                              -----------                  ---------
         Total Revenue                                                           926,283                      33,462
                                                                              -----------                  ---------
         Real Estate Expenses and Taxes                                          795,115                           0
                                                                              -----------                  ---------
         Net Investment Income                                                  $131,168                     $33,462
                                                                              -----------                  ---------
                                                                              -----------                  ---------

Partnership's Share of Net Investment Income                                     $98,375                     $33,462
                                                                              -----------                  ---------
</TABLE>

NOTE 4: DEBT

The mortgage loan has a variable interest rate which is adjusted annually. The
rate is equal to the 6-month Treasury rate plus 1.565%. It is subject to a
maximum of 11.345% and a minimum of 2.345%. The change from year to year may not
be more than 2%. At December 31, 1999, the rate was 6.845%.

As of December 31, 1999, the mortgage loan payable was payable as follows:

<TABLE>
<CAPTION>
            Year Ending
            December 31,                                                             (000's)
            ------------                                                          ----------
            <S>                                                                   <C>
                    2000                                                           $      96
                    2001                                                                 105
                    2002                                                                 112
                    2003                                                                 120
                    2004                                                                 127
                    Thereafter                                                         9,625
                                                                                    --------
                    Total                                                          $  10,185
                                                                                    --------
                                                                                    --------
</TABLE>

The mortgage payable is secured by a real estate investment with an estimated
market value of $17,450,000.


                                      F-20
<PAGE>

NOTE 5:  LEASING ACTIVITY

The Partnership leases space to tenants under various operating lease
agreements. These agreements, without giving effect to renewal options, have
expiration dates ranging from 2000 to 2009. At December 31, 1999, the aggregate
future minimum base rental payments under non-cancelable operating leases by
year and in the aggregate are as follows (excluding apartment leases):

<TABLE>
<CAPTION>
            Year Ending
            December 31,                                                             (000's)
            ------------                                                          ----------
            <S>                                                                   <C>
                    2000                                                           $  11,918
                    2001                                                              10,543
                    2002                                                               8,984
                    2003                                                               5,718
                    2004                                                               3,687
                    Thereafter                                                        10,186
                                                                                    --------
                    Total                                                          $  51,036
                                                                                    --------
</TABLE>

NOTE 6:  COMMITMENT FROM PARTNER

In 1986, Prudential committed to fund up to $100 million to enable the
Partnership to acquire real estate investments. Contributions to the Partnership
under this commitment are utilized for property acquisitions, and returned to
Prudential on an ongoing basis from Contract owners' net contributions and other
available cash. The amount of the commitment is reduced by $10 million for every
$100 million in current value net assets of the Partnership. Thus, with $225
million in net assets, the commitment has been automatically reduced to $80
million. As of December 31, 1999, Prudential's equity interest in the
Partnership under this commitment was $45 million. Prudential does not intend to
make any contributions during the 2000 fiscal year and will begin to phase out
this commitment over the next several years.


NOTE 7:  RELATED TRANSACTIONS

Pursuant to an investment management agreement, Prudential charges the
Partnership a daily investment management fee at an annual rate of 1.25% of the
average daily gross asset valuation of the Partnership. For the years ended
December 31, 1999, 1998 and 1997 management fees incurred by the Partnership
were $2.7 million; $2.9 million; and $2.6 million, respectively.

The Partnership also reimburses Prudential for certain administrative services
rendered by Prudential. The amounts incurred for the years ended December 31,
1999, 1998 and 1997 were $116,463; $116,128; and $115,346, respectively, and are
classified as administrative expenses in the Statements of Operations.

On February 1, 1999, Prudential and its partners withdrew $30 million from the
Partnership. On December 23, 1999, Prudential and its partners withdrew $6
million from the Partnership.

The Partnership owned a 50% interest in four warehouse/distribution buildings in
Jacksonville, Florida (the Unit warehouses). The remaining 50% interest was
owned by Prudential and one of its subsidiaries. In September 1997, the Unit
warehouses were sold as part of an industrial package for cash of $12.5 million.
The partnership's share of the proceeds was $6.3 million.


                                      F-21
<PAGE>

<TABLE>
<CAPTION>
                                                       THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
                                                              SCHEDULE III - REAL ESTATE OWNED: PROPERTIES
                                                                            DECEMBER 31, 1999
                                             -----------------------------------------------------------------------------------
                                                                                                         GROSS AMOUNT AT
                                                                                                          WHICH CARRIED
                                      INITIAL COSTS TO THE PARTNERSHIP                                   AT CLOSE OF YEAR
                              ----------------------------------------------       COSTS         -------------------------------
                                                                                CAPITALIZED
                                                                BUILDING &     SUBSEQUENT TO                      BUILDING &
        DESCRIPTION            ENCUMBRANCES        LAND        IMPROVEMENTS     ACQUISITION          LAND        IMPROVEMENTS
----------------------------  --------------  --------------  --------------  ---------------    -------------  --------------
<S>                           <C>             <C>             <C>             <C>                <C>            <C>
Properties:

Office Building
Lisle, IL                          None           1,780,000      15,743,881        4,551,901        1,780,000      20,295,782

Garden Apartments
Atlanta, GA                        None           3,631,212      11,168,904          846,730 (b)    3,631,212      12,015,634

Retail Shopping Center
Roswell, GA                        None           9,454,622      21,513,677        1,426,554        9,500,725      22,894,128

Office Building
Morristown, NJ                     None           2,868,660      12,958,451        4,289,583        2,868,660      17,248,034

Office/Warehouse
Bolingbrook, IL                    None           1,373,199       7,302,518          272,311        1,373,199       7,574,829

Garden Apartments
Raleigh, NC                        None           1,623,146      14,135,553           75,229        1,623,146      14,210,782

Office Building
Nashville, TN                      None           1,797,000       6,588,451          124,457        1,797,377       6,712,531

Office Park
Oakbrook Terrace, IL               None           1,313,310      11,316,883          315,173        1,313,821      11,631,545

Office Building
Beaverton, OR                      None             816,415       9,897,307           55,089          844,751       9,924,060

Industrial Building
Salt Lake City, UT                 None             582,457       4,805,676          252,576          594,780       5,045,929

Industrial Building
Aurora, CO                         None           1,338,175       7,202,411        1,578,486        1,415,159       8,703,913

Office Complex
Brentwood, TN                      None           2,425,000       7,063,755          118,073        2,453,117       7,153,711

                                              --------------  --------------  ---------------    -------------  --------------
                                                 29,003,196     129,697,467       13,906,162       29,195,947     143,410,878
                                              --------------  --------------  ---------------    -------------  --------------
                                              --------------  --------------  ---------------    -------------  --------------

<CAPTION>

                                                  GROSS AMOUNT AT
                                                   WHICH CARRIED
                                                  AT CLOSE OF YEAR
                              --------------------------------------------------------

                                1999                          YEAR OF         DATE
        DESCRIPTION            SALES    TOTAL (a)(b)(c)    CONSTRUCTION     ACQUIRED
----------------------------  -------  -----------------  --------------  ------------
<S>                           <C>      <C>                <C>             <C>
Properties:

Office Building
Lisle, IL                                    22,075,782        1985        Apr., 1988

Garden Apartments
Atlanta, GA                                  15,646,846        1987        Apr., 1988

Retail Shopping Center
Roswell, GA                                  32,394,853        1988        Jan., 1989

Office Building
Morristown, NJ                               20,116,694        1981        Aug., 1988

Office/Warehouse
Bolingbrook, IL                               8,948,028        1989        Feb., 1990

Garden Apartments
Raleigh, NC                                  15,833,928        1995        Jun., 1995

Office Building
Nashville, TN                                 8,509,908        1982        Oct., 1995

Office Park
Oakbrook Terrace, IL                         12,945,366        1988        Dec., 1995

Office Building
Beaverton, OR                                10,768,811        1995        Dec., 1996

Industrial Building
Salt Lake City, UT                            5,640,709        1997        Jul., 1997

Industrial Building
Aurora, CO                                   10,119,072        1997        Sep., 1997

Office Complex
Brentwood, TN                                 9,606,828        1987        Oct., 1997

                              -------  -----------------
                                   0        172,606,825
                              -------  -----------------
                              -------  -----------------
</TABLE>

<TABLE>
<CAPTION>

                                                                   1999             1998             1997
                                                              --------------  ---------------    -------------
<S>                      <C>                                  <C>             <C>                <C>
(a)                      Balance at beginning of year           170,045,055      201,670,248      177,082,291
                           Additions:
                            Acquisitions                                  0                0       23,417,474
                            Improvements, etc.                    2,561,770        5,827,888        1,170,483
                           Deletions:
                            Sale                                          0      (37,453,081)               0

                                                              --------------  ---------------    -------------
                         Balance at end of year                 172,606,825      170,045,055      201,670,248
                                                              --------------  ---------------    -------------
                                                              --------------  ---------------    -------------

(b)                      Net of $1,000,000 settlement received from lawsuit.
</TABLE>


                                      F-22
<PAGE>

<TABLE>
<CAPTION>
                                                          THE PRUDENTIAL VARIABLE CONTRACT REAL PROPERTY PARTNERSHIP
                                                           SCHEDULE III - REAL ESTATE OWNED: INTEREST IN PROPERTIES
                                                                             DECEMBER 31, 1999
                                             -------------------------------------------------------------------------------------
                                                                                                         GROSS AMOUNT AT
                                                                                                          WHICH CARRIED
                                             INITIAL COSTS TO THE PARTNERSHIP                           AT CLOSE OF YEAR
                                             --------------------------------     COSTS      -------------------------------------
                                                                               CAPITALIZED
                              ENCUMBRANCES                     BUILDING &     SUBSEQUENT TO                 BUILDING &      1999
          DESCRIPTION         AT 12/31/99        LAND         IMPROVEMENTS     ACQUISITION      LAND       IMPROVEMENTS    SALES
-------------------------   ---------------  ------------  -----------------  -------------  -----------  --------------  -------
<S>                         <C>              <C>           <C>                <C>            <C>          <C>             <C>
Interest in Properties:

Garden Apartments
Jacksonville, FL                10,184,662     2,750,000         14,650,743              0    2,750,000      14,650,743

Retail Shopping Center
Kansas City MO and KS    *      15,968,149     5,710,916         15,211,504        232,855    5,710,916      15,444,359


                            ---------------  ------------  -----------------  -------------  -----------  --------------  -------
                                26,152,811     8,460,916         29,862,247        232,855    8,460,916      30,095,102        0
                            ---------------  ------------  -----------------  -------------  -----------  --------------  -------
                            ---------------  ------------  -----------------  -------------  -----------  --------------  -------

<CAPTION>

                                                GROSS AMOUNT AT
                                                 WHICH CARRIED
                                               AT CLOSE OF YEAR
                            ----------------------------------------------------

                                                    YEAR OF            DATE
          DESCRIPTION         TOTAL (a)(b)(c)     CONSTRUCTION       ACQUIRED
-------------------------    -----------------  -----------------  -------------
<S>                          <C>                <C>                <C>
Interest in Properties:

Garden Apartments
Jacksonville, FL                  17,400,743          1973          Sept., 1999

Retail Shopping Center
Kansas City MO and KS    *        21,155,275     Various Ranging    Sept., 1999
                                                 From 1972-1992

                             -----------------
                                   38,556,018
                             -----------------
                             -----------------
</TABLE>

<TABLE>
<CAPTION>

                                                                  1999            1998         1997
                                                           -----------------  -------------  -----------
<S>                         <C>                            <C>                <C>            <C>
(a)                         Balance at beginning of year                  0              0    6,133,157
                              Additions:
                               Acquisitions                      38,556,018              0            0
                               Improvements, etc.                         0              0            0
                              Deletions:
                               Sale                                       0              0   (6,133,157)

                            Encumbrances on Joint
                              Ventures accounted for by
                              the equity method                 (15,968,149)             0            0

                                                           -----------------  -------------  -----------
                            Balance at end of year               22,587,869              0            0
                                                           -----------------  -------------  -----------
</TABLE>

* Partnership interest accounted for by the equity method.


                                      F-23