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

                                    FORM 10-K
                Annual Report pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934

      For the fiscal year ended                     Commission file number
           October 29, 2005                                  1-5745

                          FOODARAMA SUPERMARKETS, INC.
             (Exact name of Registrant as specified in its charter)

             New Jersey                                       21-0717108
  (State or other jurisdiction of                          (I.R.S. Employer
   incorporation or organization)                         Identification No.)

          Building 6, Suite 1, 922 Hwy. 33, Freehold, New Jersey 07728
                    (Address of principal executive offices)

Registrant's telephone number, including area code: (732) 462-4700

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

                                                     Name of each exchange on
        Title of each class                              which registered
        -------------------                              ----------------

Common Stock, par value $1.00 per share               American Stock Exchange

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

                                      NONE
                                (Title of Class)

      Indicate by check mark if the Registrant is a well-known seasoned issuer,
as defined in Rule 405 of the Securities Act. Yes |_| No |X|

      Indicate by check mark if the Registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act. Yes |_| No |X|

      Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months and (2) has been subject to such filing
requirements for the past 90 days. Yes |X| No |_|

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

      Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes |_| No |X|

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

      The aggregate market value of voting stock held by non-affiliates of the
Registrant was approximately $12,191,142. Computation is based on the closing
sales price of $34.00 per share of such stock on the American Stock Exchange on
April 29, 2005, the last business day of the Registrant's most recently
completed second quarter.

      As of January 13, 2006, the number of shares outstanding of Registrant's
Common Stock was 988,117.

                       DOCUMENTS INCORPORATED BY REFERENCE

            None.



                                     PART I

Disclosure Concerning Forward-Looking Statements

All statements,  other than statements of historical fact, included in this Form
10-K, including without limitation the statements under "Management's Discussion
and Analysis of Financial  Condition and Results of Operations"  and "Business",
are, or may be deemed to be, "forward-looking  statements" within the meaning of
Section 27A of the  Securities Act of 1933, as amended (the  "Securities  Act"),
and  Section  21E of the  Securities  Exchange  Act of  1934,  as  amended  (the
"Exchange Act"). Such forward-looking statements involve assumptions,  known and
unknown  risks,  uncertainties  and other  factors  which  may cause the  actual
results,  performance  or  achievements  of Foodarama  Supermarkets,  Inc.  (the
"Company", which may be referred to as we, us or our) to be materially different
from any future  results,  performance or  achievements  expressed or implied by
such  forward-looking  statements  contained in this Form 10-K.  Such  potential
risks and uncertainties,  include without limitation, competitive pressures from
other  supermarket  operators,   warehouse  club  stores  and  discount  general
merchandise  stores,  economic  conditions  in the  Company's  primary  markets,
consumer  spending  patterns,  availability of capital,  cost of labor,  cost of
goods sold including  increased costs from the Company's  cooperative  supplier,
Wakefern Food Corporation  ("Wakefern"),  and other risk factors detailed herein
and in other of the Company's  Securities and Exchange Commission  filings.  The
forward-looking  statements  are made as of the date of this  Form  10-K and the
Company  assumes no  obligation to update the  forward-looking  statements or to
update the reasons  actual  results  could  differ from those  projected in such
forward-looking statements.

Item 1. Business

General

Foodarama Supermarkets,  Inc., a New Jersey corporation formed in 1958, operates
a chain of twenty-six supermarkets located in Central New Jersey, as well as two
liquor stores and one garden center, all licensed as ShopRite. We also operate a
central  food  processing  facility  to supply  our  stores  with  certain  meat
products, various prepared salads, prepared foods and other items, and a central
baking facility which supplies our stores with bakery products. The Company is a
member of Wakefern, the largest retailer owned food cooperative warehouse in the
United  States and owner of the  ShopRite  name.  The  Company  operates  in one
industry segment,  the retail sale of food and non-food  products,  primarily in
the Central New Jersey region.

We have  incorporated  the  concept  of  "World  Class"  supermarkets  into  our
operations.   "World  Class"   supermarkets   are   significantly   larger  than
conventional  supermarkets  and feature  fresh  fish-on-ice,  prime meat service
butcher departments,  in-store bakeries,  international foods including Chinese,
sushi and kosher  sections,  meals to go, salad bars, snack bars, bulk foods and
pharmacies.  Currently,  twenty-two of our stores are "World Class" and four are
conventional supermarkets.

On  December  2, 2005,  the Company  announced  that it  received a  non-binding
proposal for a going private  transaction  from a purchaser group  consisting of
Richard J. Saker, the Company's Chief Executive Officer and President, Joseph J.
Saker, the Company's  Chairman of the Board, and six other members of the family
of Joseph J. Saker who are shareholders of the Company (the  "Purchasers").  The
transaction (the "Going Private  Transaction") will result in the acquisition by
a corporation  formed by the purchaser  group of all the  outstanding  shares of
common  stock of the Company not already  owned by the members of the  purchaser
group. The purchaser group currently owns or controls  approximately  51% of the
Company's issued and outstanding common stock.


                                       2


The  proposed  transaction  will be effected by means of a tender  offer for the
remaining  49% of the  Company's  outstanding  shares which will be  conditioned
upon, among other things, that (i) the majority of the minority 49% shareholders
tender their shares in the tender offer, (ii) the acquiring entity hold at least
90% of the  Company's  outstanding  common stock after the closing of the tender
offer (inclusive of the shares held by the purchasers),  and (iii) the Foodarama
shareholders  approve an agreement and plan of share exchange  pursuant to which
each  outstanding  share of Foodarama  common  stock would be exchanged  for one
share of common stock of a newly formed Delaware corporation. The share exchange
would be followed by a merger of the  Delaware  corporation  into the  acquiring
entity  pursuant to which  shareholders  who do not tender  shares in the tender
offer would receive $52 in exchange for their shares of the Delaware corporation
they receive in the share exchange.  As a result of the tender offer,  the share
exchange and the merger, Foodarama would become a wholly-owned subsidiary of the
acquiring  entity.  The Company will proceed with the proposed  tender offer and
other  transactions only if the requisite  consent of Wakefern is obtained.  The
Purchasers have arranged for financing of this  transaction with GMAC Commercial
Finance,  LLC.  The loan  will be  secured  by the  assets of the  Company.  All
unvested stock options fully vest as a result of the Going Private  Transaction,
and all outstanding options not held by the Purchasers will be cashed out.

                (Remainder of This Page Intentionally Left Blank)


                                       3


The  following   table  sets  forth  certain  data  relating  to  the  Company's
supermarket business for the periods indicated:





                                                        ---------------------------------------------------------------------------
                                                                                   Fiscal Year Ended
                                                        ---------------------------------------------------------------------------
                                                        October 29,      October 30,    November 1,     November 2,     November 3,
                                                           2005             2004           2003            2002            2001**
                                                        -----------      -----------    -----------     -----------     -----------
                                                                                                            
Average annual sales per store
(in millions)* ...................................       $  46.3           $ 48.0          $ 45.3          $ 43.0          $ 42.5
Same store sales increase(decrease)
from prior year*** ...............................         (1.22%)           2.04%           1.47%           1.56%           3.77%
Total store area in square feet
(in thousands) ...................................         1,808            1,764           1,558           1,340           1,301
Total store selling area in square feet
(in thousands) ...................................         1,352            1,316           1,181           1,001             973
Average total square feet per store (in
thousands) .......................................            67               68              65              61              59
Average square feet of selling area per
store (in thousands) .............................            50               51              49              46              44
Annual sales per square foot of selling
area* ............................................       $   915           $  940          $  963          $  956          $  962
Number of stores:
     Stores remodeled (over $500,000) ............             1                2               1               0               2
     New stores opened/acquired ..................             1                2               2               0               0
     Stores replaced/expanded ....................             0                2               3               1               1
     Stores closed/divested ......................             0                1               2               1               0
Number of stores by size
(total store area):
     30,000 to 39,999 sq.ft ......................             1                1               2               2               3
     40,000 to 49,999 sq.ft ......................             2                1               1               3               3
     Greater than 50,000 sq.ft.(1) ...............            24               24              21              17              16
Total stores open at period end(1) ...............            27               26              24              22              22


(1)   One location was closed in November 2005 at the end of its lease term.

*     Sales for stores open less than 52 weeks have been excluded from this
      calculation.

**    Calculated on a 53 week basis. A like 52 week comparison would be $41.7
      million in average annual sales per store and $943 in annual sales per
      square foot of selling area.

***   Sales from relocated and closed stores, as well as new stores opened or
      acquired, in the respective periods are not included in this calculation
      while sales from remodeled and expanded stores are included in this
      calculation.


                                       4


Store Expansion and Remodeling

We believe that  significant  capital  investment  is critical to our  operating
strategy  and we are  continuing  our  program to upgrade our  existing  stores,
replace outdated  locations and open new "World Class"  supermarkets  within our
core market area of Central New Jersey.

In fiscal year 2005, a location in  Pennington,  New Jersey was  purchased  from
Wakefern  and in  November  2005,  subsequent  to our 2005  fiscal  year end,  a
location in Edison,  New Jersey was closed.  Additionally,  an existing location
was  remodeled.  Over  the  next  three  years  the  Company  plans  to open two
replacement and three new stores and expand one existing location.  All of these
stores are in Central New Jersey and will be "World Class" operations.

Technology

Automation and  computerization  are important to our operations and competitive
position.  All  stores  utilize  IBM 4690  software  for the  scanning  checkout
systems.  The hardware for the point of sale ("POS") systems was replaced in our
stores in fiscal  1999 and 2000.  Software  enhancements  are made on an ongoing
basis.  In fiscal 2005 all POS systems  had either  memory  upgrades or hardware
replacements.  These POS upgrades  bring all of our stores to a state of the art
level with increased processing speed and enhanced marketing capabilities. These
systems improve pricing accuracy,  enhance productivity and reduce checkout time
for customers.  During fiscal 2005 automated  checkout systems were installed in
one additional location and another installation is in progress.  These systems,
which allow the customer to checkout without interaction with Company personnel,
are now operating in eleven stores.  Automated checkout systems provide improved
customer service,  especially  during peak volume periods,  and labor scheduling
benefits to the Company.  Additionally,  all stores have IBM RS/6000 processors,
which were  replaced  with the  current  version of this  equipment  in 1999 and
subsequently  enhanced as needed.  All applications on the RS/6000 will be moved
to web based servers and we expect to eliminate the RS/6000 within two years.

A frame relay  communications  network is being used for high speed transmission
and  collection  of data.  This system  replaced  slower  telephone  lines.  The
increased speed improves our ability to access,  review for accuracy and analyze
data.   During   fiscal  2002,   the   infrastructure   for  improved   wireless
communications  was  installed  in all of our  stores  and  ISDN  circuits  were
installed which serve as a back up system for the frame relay.  The use of these
systems allows the Company to offer its customers  debit and credit card payment
options,  participation in Price Plus(R), ShopRite's preferred customer program,
the use of the ShopRite  co-branded  credit  card,  and the  opportunity  to use
ShopRite  gift cards.  By  presenting  the  scannable  Price Plus(R) card or the
ShopRite  co-branded  card,   customers  can  be  given  electronic   discounts,
participate  in  customer  loyalty  programs,  receive  credit  for the value of
ShopRite  in-ad Clip Less  coupons and cash  personal  checks.  Also,  customers
receive a 1% future rebate when paying with the ShopRite  credit card. In fiscal
2005, we replaced in all locations  our Voice Over  Internet  Protocol  ("VOIP")
system  with a  current  technology  VOIP  system  to  improve  the  quality  of
communications within the Company and with the Wakefern communications system.

We are also using other in-store computer systems.  Computer  generated ordering
is installed in all stores.  This system is designed to reduce  inventory levels
and out of stock  positions,  enhance shelf space  utilization  and reduce labor
costs. In all stores, meat, seafood,  bakery, food service and


                                       5


appetizing prices are maintained on department  computers for automatic weighing
and  pricing.  In fiscal  2005 a  browser  based  scale  management  system  was
installed  which allows us to control all scales from a central  location.  This
system maintains a master item pricing file for all department  scales which has
improved  control  and  accuracy,  as  well  as our  ability  to  monitor  scale
performance.  Additionally,  all stores have  computerized  time and  attendance
systems which are used for, among other things,  automated labor  scheduling.  A
new web based time and  attendance  system was  installed in 11 stores in fiscal
2005.  The Company's  remaining  stores will receive the new system in the first
six months of fiscal  2006.  The new  system  allows us to  remotely  recall and
maintain  information.  A browser based labor scheduling system was installed in
all stores in fiscal 2004. Most stores also have computerized  energy management
systems.  Web based  hiring  kiosks were  installed in all stores in fiscal 2005
which  allows  the  applicant  to  complete  an online  employment  application,
facilitates  sharing  information  between  our stores and reduces the amount of
paper being  handled.  We also utilize a direct  store  delivery  receiving  and
pricing system for most items not purchased through Wakefern in order to provide
cost and retail price control over these  products,  and  computerized  pharmacy
systems which provide  customer  profiles,  retail price control and third-party
billing.  The Company has also installed  computer based training systems in all
stores.  The system is presently being used to train all new checkout,  produce,
grocery and bakery department  personnel.  Modules for training  seafood,  meat,
dairy,  frozen,  sanitation and appetizing personnel will be installed in all of
our stores in fiscal 2006.

During  fiscal  2005  we  evaluated  our  information  technology  platform  and
applications  at  our   administrative   office.   We  are  now  implementing  a
modernization  program involving the migration away from our existing  mainframe
computer  system and  applications.  As part of this  process we began using the
PeopleSoft(R)  payroll  application  on January 1, 2006.  This payroll system is
being provided by Wakefern.

In addition,  all field  merchandisers  and operations  supervisors are equipped
with personal laptop computers. This provides field personnel with current labor
and  product  information  to  facilitate  the  making of  accurate  and  timely
decisions.  Lotus Notes(R) is used to enhance  communication among the Company's
stores, our executive offices and Wakefern.

Industry Segment and Principal Products

The Company is engaged in one industry segment. For the last three fiscal years,
our sales were divided among the categories listed below:

                                                       Fiscal Year Ended
                                                       -----------------
Product Categories                              10/29/05   10/30/04    11/01/03
------------------                              --------   --------    --------
Groceries & Tobacco                               37.2%       37.2%       37.6%
Dairy & Frozen                                    16.6        16.8        16.3
Meats, Seafood & Poultry                          10.6        10.5        10.3
Non-Foods                                          9.4         9.4        10.1
Produce                                            9.6         9.4         9.4
Appetizers & Prepared Foods                        7.0         7.4         7.0
Pharmacy                                           5.6         5.3         5.4
Bakery                                             2.2         2.2         2.2
Liquor, Floral & Garden Centers                    1.8         1.8         1.7
                                                 -----       -----       -----
                                                 100.0%      100.0%      100.0%
                                                 -----       -----       -----

Gross  profit  derived  by  the  Company  from  each  product  category  is  not
necessarily  consistent  with


                                       6


the percentage of total sales represented by such product category.

Wakefern Food Corporation

The  Company  owns a  15.7%  interest  in  Wakefern,  a New  Jersey  corporation
organized in 1946,  which  provides  purchasing,  warehousing  and  distribution
services  on a  cooperative  basis to its  shareholder  members,  including  the
Company,  who are  operators of ShopRite or alternate  format  supermarkets.  As
required by the Wakefern  By-Laws,  repayment of the  Company's  obligations  to
Wakefern is personally  guaranteed by Joseph J. Saker,  Richard J. Saker, Joseph
J. Saker, Jr. and Thomas A. Saker. These personal guarantees are required of any
5%  shareholder  of the Company who is active in the  operation  of the Company.
Wakefern and its 42 shareholder  members operate  approximately 220 supermarkets
of which Wakefern owns and operates 51 locations.  Products bearing the ShopRite
label  accounted  for  approximately  14% of the  Company's  total sales for the
fiscal year ended October 29, 2005. Wakefern maintains  warehouses in Elizabeth,
South  Brunswick  and  Woodbridge,  New  Jersey  which  handle  a full  line  of
groceries, meats, frozen foods, produce, bakery, dairy and delicatessen products
and health and beauty aids, as well as a number of non-food items. Wakefern also
operates a grocery warehouse in Breinigsville, Pennsylvania.

Wakefern's professional advertising staff and its advertising agency develop and
place  most of the  Company's  advertising  on  television,  radio  and in major
newspapers.  We are charged for these services  based on various  formulas which
account  for the  estimated  proportional  benefits  we  receive.  In  addition,
Wakefern  charges us for,  and provides  the Company  with,  product and support
services  in  numerous  administrative   functions.   These  include  insurance,
supplies,  technical support for  communications and electronic payment systems,
certain  financial  accounting   applications,   equipment  purchasing  and  the
coordination of coupon  processing.  Additionally,  we sublease two supermarkets
from Wakefern. See Item 2. Properties.

Wakefern distributes, as a patronage dividend to each of its members, a share of
its net earnings in proportion  to the dollar  volume of business  transacted by
each member with Wakefern  during each fiscal year. The Company's  participation
percentage  was  13.6%  for  fiscal  2005.  See Note 4 of Notes to  Consolidated
Financial Statements.

Although Wakefern has a significant in house professional  staff, it operates as
a member  cooperative  and senior  executives of the Company spend a substantial
amount of their time working on Wakefern  committees  overseeing  and  directing
Wakefern purchasing, merchandising and various other programs.

Wakefern  licenses the ShopRite name to its  shareholder  members and provides a
substantial and extensive  merchandising  program for the ShopRite label. Except
for the license to use the name "ShopRite", we do not believe that the ownership
of, or rights in, patents, trademarks,  licenses,  franchises and concessions is
material to our business.  The  locations at which we may open new  supermarkets
under  the  name  ShopRite  are  subject  to the  approval  of  Wakefern's  Site
Development Committee.  Under circumstances  specified in its By-Laws,  Wakefern
may refuse to sell merchandise to, and may repurchase the Wakefern stock of, any
shareholder member. Such circumstances include certain unapproved transfers by a
shareholder member of its supermarket business or its capital stock in Wakefern,
unapproved acquisition by a shareholder member of certain supermarket or grocery
wholesale supply  businesses,  the conduct of a business in a manner contrary to
the policies of Wakefern,  the material  breach of any provision of the Wakefern
By-Laws or any agreement with Wakefern or a  determination  by Wakefern that the
continued  supplying of merchandise or services


                                       7


to such shareholder member would adversely affect Wakefern.

Wakefern  requires each  shareholder to invest in Wakefern's  capital stock to a
maximum of $650,000  for each store  operated by such  shareholder  member.  The
precise amount of the investment is computed according to a formula based on the
volume of each store's  purchases from Wakefern.  On June 19, 2003 the amount of
the per store  investment  was  increased to its current level from the previous
amount of $550,000.

Under its By-Laws,  all bills for merchandise and other indebtedness are due and
payable  to  Wakefern  weekly  and,  if these  bills  are not  paid in full,  an
additional 1% service charge is due on the unpaid portion. Wakefern requires its
shareholder  members to pledge their Wakefern stock as collateral for payment of
their  obligations  to  Wakefern.  The  Company's  investment  in  Wakefern  was
$17,079,000  as of October 29, 2005 and  $16,444,000  as of October 30, 2004. We
also have an investment in another  company  affiliated  with Wakefern which was
$1,244,000  as of October 29, 2005 and  $1,211,000  as of October 30, 2004.  See
Note 4 of Notes to Consolidated Financial Statements.

Since  September 18, 1987,  the Company has had an  agreement,  amended in 1992,
with Wakefern and all other shareholders of Wakefern, which provides for certain
commitments by, and  restrictions  on, all  shareholders of Wakefern.  Under the
agreement, each shareholder,  including the Company, agreed to purchase at least
85% of its merchandise in certain defined product categories from Wakefern.  The
Company  fulfilled this obligation  during the 52 week periods ended October 29,
2005,  October 30, 2004 and November 1, 2003. If any  shareholder  fails to meet
these   purchase   requirements,   it  must  make   payments  to  Wakefern  (the
"Compensatory  Payments") based on a formula designed to compensate Wakefern for
the profit lost by it by virtue of its lost warehouse  volume.  Similar payments
are due if  Wakefern  loses  volume  by  reason  of the sale of one or more of a
shareholder's  stores,  any  shareholder's  merger  with  another  entity or the
transfer of a  controlling  interest in the  shareholder.  Subject to a right of
first refusal granted to Wakefern, sales of certain under facilitated stores are
permitted free of the  restrictions of the agreement.  Also, the restrictions of
the  agreement  do not apply if volume  lost by a  shareholder  by the sale of a
store is made up by such  shareholder  by  increased  volume of new or  existing
stores. In any event, the Compensatory Payments otherwise required to be made by
the  shareholder  to Wakefern  are not required if the sale is made to Wakefern,
another  shareholder of Wakefern or to a purchaser  which is neither an owner or
operator of a chain of 25 or more  supermarkets in the United States,  excluding
any ShopRite supermarkets in any area in which Wakefern operates.  The agreement
extends for an indefinite term and is subject to termination ten years after the
approval by a vote of 75% of the outstanding voting stock of Wakefern.

The loss of, or material change in, our relationship  with Wakefern  (neither of
which is  considered  likely)  could have a  significant  adverse  impact on the
Company's  business.  The  failure of Wakefern  to fulfill  its  obligations  or
another  member's  insolvency  or  withdrawal  from  Wakefern  could  result  in
additional costs to the remaining members.

We also purchase  products and items sold in our supermarkets  from a variety of
sources  other  than  Wakefern.  Neither  the  Company  nor,  to the best of our
knowledge,  Wakefern has  experienced  or  anticipates  experiencing  any unique
material difficulties in procuring products and items in adequate quantities.

Competition

The supermarket  business is highly  competitive.  The Company competes directly
with a number of


                                       8


national and regional chains,  including A&P,  Pathmark,  Wegmans,  Acme, Stop &
Shop and Foodtown,  as well as various local chains,  other ShopRite members and
numerous  single-unit  stores.  We also compete with warehouse club stores which
charge a membership fee, are non-unionized and operate larger units.  Additional
competition comes from drug stores,  discount general  merchandise  stores, fast
food chains and convenience  stores. See Management's  Discussion and Analysis -
Overview.

Many of the Company's competitors have greater financial resources and sales. As
most  of  our  competitors  offer  substantially  the  same  type  of  products,
competition is based primarily upon price, and particularly in the case of meat,
produce, bakery,  delicatessen,  and prepared foods, on quality.  Competition is
also based on  service,  location,  appearance  of stores and on  promotion  and
advertising.  The Company  believes  that its  membership  in  Wakefern  and the
ShopRite  brand name allow it to  maintain a  low-price  image  while  providing
quality products and the availability of a wide variety of merchandise including
numerous  private label  products under the ShopRite brand name. We also provide
clean, well maintained  stores,  courteous and quick service to the customer and
flexibility in tailoring the products  offered in each store to the demographics
of the communities we service.  The  supermarket  business is  characterized  by
narrow profit margins,  and accordingly,  our viability depends primarily on our
ability to  maintain  a  relatively  greater  sales  volume  and more  efficient
operations than our competitors.

Regulatory and Environmental Matters

Our stores and facilities,  in common with those of the industry in general, are
subject to numerous existing and proposed Federal,  State and local regulations.
These  regulations  govern various  matters  including,  but not limited to, the
discharge of materials into the environment  and other aspects of  environmental
protection,  and occupational safety and health standards.  Additionally,  these
regulations govern the licensing of the Company's  pharmacies and our two liquor
stores.  In  addition,  as a company with  publicly  traded  securities,  we are
subject to the requirements of the Sarbanes-Oxley Act of 2002 signed into law on
July 30, 2002. The cost of compliance with this Act had a material affect on our
earnings in fiscal 2005. We believe our operations  are in compliance  with such
existing laws and  regulations and are of the opinion that compliance with these
laws and regulations, except for the Sarbanes-Oxley Act of 2002, has not had and
will not have any material adverse effect on our capital expenditures,  earnings
or competitive position.

Employees

As of December  31,  2005,  we employed  approximately  6,850  persons,  of whom
approximately 6,300 are covered by collective bargaining agreements.  75% of the
employees  are part time and almost all of these  employees  are  covered by the
collective  bargaining   agreements.   Although  the  Company  has  historically
maintained  favorable  relations  with  its  unionized  employees,  it  could be
affected by labor disputes. Most of our competitors are similarly unionized. See
Management's Discussion and Analysis - Overview. The Company is a party to seven
collective bargaining agreements expiring on various dates from February 2006 to
June 2009. The bargaining agreements with the United Food and Commercial Workers
Local 464 for the meat  commissary  and Local 1262 expired in February and April
2005, respectively, and have been renegotiated. The new contracts expire in June
and April 2009, respectively.

By virtue of the nature of the  Company's  supermarket  operations,  information
concerning backlog, seasonality, major customers, government contracts, research
and  development  activities  and  foreign  operations  and export  sales is not
relevant.


                                       9


Item 2. Properties

The Company's  twenty-six  supermarkets,  all of which are leased, range in size
from 31,000 to 101,000  square feet with sales area  averaging 75 percent of the
total area. All stores are air-conditioned,  have modern fixtures and equipment,
have their own ample parking facilities and are located in suburban areas.

Leases for 23 of the Company's 26 existing  supermarkets expire on various dates
from 2007 through  2029.  One location is being leased on a month to month basis
with a six month notice required before termination. With regard to the month to
month lease,  the Company is continuing to evaluate its marketing  plans for the
trade area  involved.  Two of our  supermarkets  are subleased from Wakefern and
these subleases expire in 2006 and 2008, respectively.  Upon expiration of these
subleases,  the underlying leases for these supermarkets will be assigned to and
assumed by us if certain  conditions,  which  include the absence of defaults by
the Company in its obligations to Wakefern and our lenders,  and the maintenance
of a specified  level of net worth,  are  satisfied.  The terms of these  leases
expire  in 2021  and  2018,  respectively.  Except  for the two  subleases  with
Wakefern  and the month to month  lease,  all  leases  contain  renewal  options
ranging from 5 to 25 years. Eight leases require, in addition to a fixed rental,
a further  rental payment based on a percentage of the annual sales in excess of
a  stipulated  minimum.  The  minimum  has  been  exceeded  in one of the  eight
locations  in the last  fiscal  year.  Most  leases  also  require us to pay for
insurance,  common area  maintenance and real estate taxes. One additional lease
has  been  signed  for a  new  supermarket  location.  The  terms  of  this  new
supermarket  lease is  substantially  similar to the terms of the leases for our
existing  supermarkets.  The  Company has  experienced  delays in the opening of
certain  new stores  because of  extensive  governmental  approvals  required to
develop new retail  properties in New Jersey.  The Company also leases space for
our two liquor stores and our garden center. One of the liquor stores is part of
one of our  supermarkets  and the other  occupies  9,000 square feet in the same
shopping center as another of our supermarkets.  The lease for this liquor store
expires in 2008.  The 30,000  square foot garden  center is free standing and is
subject to a lease which expires in 2018.

Also,   we  are  subject  to  leases   covering  our   executive  and  principal
administrative  offices containing  approximately  18,000 square feet in Howell,
New Jersey and a 37,500  square  foot  facility  for our  bakery  commissary  in
Freehold,  New Jersey.  The Company also leases 57,000 square feet of space used
for food  preparation,  equipment repair  facilities and storage in Howell,  New
Jersey.  The  Company  owns a meat and  prepared  foods  processing  facility in
Linden,  New Jersey,  which is the only real property  owned by us. See Notes 10
and 14 of Notes to Consolidated Financial Statements.

Item 3. Legal Proceedings

In the ordinary  course of our  business,  we are party to various legal actions
not covered by insurance. Although a possible range of loss cannot be estimated,
it is the  opinion  of  management,  that  settlement  or  resolution  of  these
proceedings  will not, in the aggregate,  have a material  adverse impact on the
financial condition or results of operations of the Company.

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

Not applicable.


                                       10


                                     Part II

Item 5. Market for Registrant's  Common Equity,  Related Stockholder Matters and
Issuer Purchases of Equity Securities

(a)   High and Low Common Stock Market Prices

      The Company's  Common Stock is traded on the American Stock Exchange.  The
      following  table sets  forth the high and low sales  prices for the Common
      Stock as reported on the  American  Stock  Exchange  for the fiscal  years
      ended October 30, 2004 and October 29, 2005.

      Fiscal Quarter Ended              High                Low
      --------------------              ----                ---

      January 31, 2004                $  32.00           $   24.05
      May 1, 2004                        37.23               29.25
      July 31, 2004                      48.25               36.75
      October 30, 2004                   48.00               36.00

      January 29, 2005                $  40.75           $   36.50
      April 30, 2005                     40.00               34.00
      July 30, 2005                      35.75               31.00
      October 29, 2005                   38.00               32.00

(b)   Holders of Record

      The approximate number of record holders of the Company's Common Stock was
      293 as of January 13, 2006. In addition,  the Company  believes that as of
      that date there were approximately 311 beneficial owners.

(c)   Dividends

      No  dividends  have been  declared or paid with  respect to the  Company's
      Common Stock since October 1979. We are prohibited  from paying  dividends
      on our Common Stock by the Third Amended and Restated Revolving Credit and
      Term Loan Agreement  between the Company and four financial  institutions.
      See   Management's   Discussion  and   Analysis-Financial   Condition  and
      Liquidity.  The Company has no intention of paying dividends on its Common
      Stock in the foreseeable future.

(d)   Stock Repurchase Program

      On  June  8,  2001  the  Company  announced  the  commencement  of a stock
      repurchase  program  whereby  we would  seek to  repurchase  shares of our
      Common  Stock  having  a  value  of up to $3  million.  This  program  was
      increased  to $5.6 million in April 2002.  For the year ended  November 2,
      2002,  the Company  repurchased a total of 102,853 shares of Common Stock.
      101,553  of  these  shares  were   purchased   in   privately   negotiated
      transactions  and the remaining  1,300 shares were acquired in open market
      transactions.  6,377 of these  shares were owned by a member of the family
      of Joseph J. Saker,  the  Company's  Chairman,  and were  purchased for an
      average  of $39.52  per  share.  $4,523,670,  or an  average of $43.98 per
      share,  was  expended for the  purchase of the 102,853  shares.  Since the
      announcement of the stock repurchase program in June 2001, the Company has
      repurchased  131,923  shares  for  $5,591,597  or an average of $42.39 per
      share.


                                       11


Item 6. Selected Financial Data

The  selected  financial  data set forth  below is  derived  from the  Company's
consolidated  financial  statements and should be read in  conjunction  with the
consolidated  financial  statements and related notes included elsewhere in this
Annual Report. See Management's Discussion and Analysis-Financial  Condition and
Liquidity and Results of Operations.



                                                                                 Fiscal Year Ended
                                                                                 -----------------
                                                  October 29,     October 30,     November 1,    November 2,     November 3,
                                                    2005(1)         2004(2)        2003(3)       2002(4)(6)       2001(5)(6)
                                                  -----------     -----------     -----------    -----------     -----------
                                                                                                   
Income statement data:

Sales                                             $1,215,490      $1,173,977      $1,048,532      $ 962,380       $ 943,380

Net income                                        $      976      $    1,800      $    2,283      $   3,240       $   3,938

Net income per common share:

        Basic                                     $      .99      $     1.82      $     2.31      $    3.16       $    3.54
        Diluted                                   $      .95      $     1.75      $     2.26      $    3.01       $    3.50

Cash dividends per common share                           --              --              --             --              --

Balance sheet data (at year end):
Working capital (deficit)                         $    6,637      $    4,294      $    3,959      $    (590)      $  (6,907)

Total assets                                      $  329,005      $  348,636      $  315,246      $ 219,389       $ 194,526

Long-term debt (excluding current portion)        $  194,637      $  209,145      $  180,549      $ 100,037       $  75,553

Common shareholders' equity (6)                   $   42,895      $   41,233      $   39,022      $  36,625       $  38,493

Book value per common share                       $    43.41      $    41.75      $    39.54      $   37.13       $   35.37

Tangible book value per common share              $    40.36      $    38.50      $    36.69      $   34.09       $   32.29


(1)   The  Company  purchased  a store from  Wakefern  in  September  2005.  See
      Management's Discussion and Analysis - Results of Operations - Sales.

(2)   The  Company  opened  one new  location  in April  2004 and a  replacement
      location in May 2004. Additionally, the expansion of an existing store was
      completed in January 2004 and a store was purchased  from Wakefern in June
      2004.  A new garden  center  was  opened in May 2004 and the two  existing
      garden  centers  were  closed in May and  August  2004.  See  Management's
      Discussion and Analysis - Results of Operations - Sales.


                                       12


(3)   The Company  opened two  replacement  stores in December 2002 and May 2003
      and two new  locations  in January  and  October  2003.  See  Management's
      Discussion and Analysis - Results of Operations - Sales.

(4)   The Company opened one replacement location in November 2001.

(5)   53 week period.

(6)   The  Company  repurchased  shares of its Common  Stock in fiscal  2001 and
      2002.  See  Item 5. -  Market  for  Registrant's  Common  Equity,  Related
      Stockholder Matters and Issuer Purchases of Equity Securities

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

OVERVIEW

We operate a chain of 26 ShopRite supermarkets in Central New Jersey. We believe
it is important to maintain a modern, one stop competitive  shopping environment
for our  customers  and therefore  have  invested  heavily in new,  expanded and
remodeled  facilities.  We have incorporated  upscale service departments in our
World Class  supermarket  concept.  We are the largest  member of Wakefern,  the
largest retailer owned food cooperative warehouse in the United States. Since we
purchase from Wakefern most of the product we sell,  participate in advertising,
supply,  insurance and technology  programs with Wakefern,  and receive 13.6% of
Wakefern's patronage dividend,  our success is integrally tied to the success of
Wakefern.

We operate in a highly  competitive  geographic area. Certain of our competitors
are  non-union and  therefore  may have lower labor and related  fringe  benefit
costs. In the past six years a non-union  competitor,  Wegmans,  has opened five
stores in our trading  area.  We expect  Wegmans to continue to open  additional
locations in our marketing area in the future.  Additionally,  another non-union
operator,  Wal-Mart, is expected to open Super Centers,  which include extensive
food operations, in our trading area.

Certain  categories  of  selling,   general  and  administrative  expenses  have
increased  disproportionately in comparison to our sales growth and to inflation
in the last three years. We have experienced  substantial  increases in employee
health and pension costs under union  contracts  and for  non-union  associates.
Additionally,  the  cost of  utilities  to  operate  our  stores  has  increased
dramatically  in fiscal 2004 and 2005.  We expect  these  trends to continue for
fiscal 2006.

We look at a variety of  indicators  to evaluate our  performance,  such as same
store sales; sales per store; sales per selling square foot; percentage of total
sales by department;  shrink by department and store;  departmental gross profit
margins; sales per man hour; hourly labor rates and percent of overtime.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Critical  accounting  policies are those  accounting  policies  that  management
believes are important to the portrayal of the Company's financial condition and
results.   The  application  of  those  critical


                                       13


accounting policies requires management's most difficult,  subjective or complex
judgments,  often as a result of the need to make estimates  about the effect of
matters that are inherently uncertain.

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities and disclosures of contingent  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.
The  decline in fiscal 2005 in average  total  square feet per store and average
square feet of selling  area per store was affected by the purchase of a smaller
than average  store from  Wakefern in June 2004.  The decrease in fiscal 2005 in
annual  sales per square foot of selling  area was  affected by the  decrease in
comparable  store sales, the lower than average sales from the two new locations
opened in fiscal 2004 and the purchase of a lower than average volume store from
Wakefern in June 2004.

Impairment of Goodwill

Effective  November 3, 2002,  the Company  implemented  Statement  of  Financial
Accounting  Standards No. 142 ("SFAS 142"),  "Accounting  for Goodwill and Other
Intangible  Assets."  Goodwill and other intangibles that have indefinite useful
lives will not be  amortized,  but instead will be tested at least  annually for
impairment at the reporting unit level.  The Company has  determined  that it is
contained  within one  reporting  unit and as such,  impairment is tested at the
company level.  During the first quarter of fiscal 2005,  the Company  completed
the goodwill annual  impairment test prescribed by SFAS 142. The Company engaged
an  independent  third party  appraiser with expertise in valuations of the type
contemplated  to undertake  the first step of  Foodarama's  Goodwill  Impairment
Test. The carrying value of the Company's  equity was compared to the fair value
of the Company's equity as of October 31, 2004 (the "Valuation Date"), the first
day of the  Company's  fiscal year ended  October 29,  2005.  The fair value was
calculated  using a  weighted  average  from  the  results  obtained  from  four
widely-accepted valuation approaches:

1.    discounted cash flow analysis;

2.    comparable public company analysis;

3.    comparable public transaction analysis;

4.    current stock trading price.

The Goodwill Impairment Test is comprised of several steps. Based on the results
obtained from the first step of the Goodwill  Impairment Test, which resulted in
the fair value exceeding the carrying value of equity,  further analysis was not
required,  and Foodarama's goodwill was determined not to be impaired. No events
or  circumstances  occurring  subsequent to the Valuation Date have affected the
valuation as of that date.

Inventory Valuation

We value our  inventories  at the lower of cost or market.  Cost was  determined
using  the  last-in,   first-out   ("LIFO")  method  for  approximately  82%  of
inventories in both fiscal years 2005 and 2004. Under the LIFO method,  the cost
assigned to items sold is based on the cost of the most recent items  purchased.
As a result,  the costs of the first items purchased remain in inventory and are
used to value ending inventory.  The excess of estimated current costs over LIFO
carrying value, or LIFO reserve, was approximately  $4,720,000 and $3,740,000 at
October 29, 2005 and October 30,  2004,


                                       14


respectively.  Costs  for the  balance  of  inventories  are  determined  by the
first-in, first-out ("FIFO") method.

Cost was determined using the retail method for approximately 76% of inventories
in each of fiscal years 2005 and 2004. Under the retail method, the valuation of
inventories at cost and the resulting gross margins are determined by applying a
cost-to-retail  ratio for various groupings of similar items to the retail value
of inventories. Inherent in the retail inventory method calculations are certain
management  judgments  and  estimates,  which could impact the ending  inventory
valuation at cost as well as the resulting  gross  margins.  Cost was determined
using the item cost  method  for  approximately  24% of  inventories  in each of
fiscal  years  2005  and  2004.  This  method  involves  counting  each  item in
inventory,  assigning  costs to each of these items based on the actual purchase
costs (net of vendor  allowances)  of each item and recording the actual cost of
items  sold.  The  item-cost  method  of  accounting  allows  for more  accurate
reporting  of  periodic  inventory  balances  and  enables  management  to  more
precisely  manage  inventory and  purchasing  levels when compared to the retail
method of accounting.  We believe we have the  appropriate  inventory  valuation
controls in place to minimize the risk that inventory values would be materially
misstated.

Patronage Dividends

As a stockholder of Wakefern,  the Company earns a share of Wakefern's earnings,
which is  distributed  as a "patronage  dividend".  This  dividend is based on a
distribution of Wakefern's operating profits for its fiscal year, which ends the
Saturday closest to September 30, in proportion to the dollar volume of business
transacted  by each  member of  Wakefern  during  that  fiscal  year.  Patronage
dividends are recorded as a reduction of cost of goods sold. The Company accrues
estimated patronage dividends due from Wakefern quarterly,  based on an estimate
of the annual Wakefern patronage dividend and an estimate of the Company's share
of this annual dividend based on the Company's  estimated  proportional share of
the  dollar  volume of  business  transacted  with  Wakefern  that  year.  These
estimates  are  based on both  historical  patronage  dividend  percentages  and
current volume merchandise purchased from Wakefern. A change in this estimate by
.01% would  represent a change in annual gross profit  dollars of  approximately
$120,000.

Pension Plans and Other Postretirement Benefits

We sponsor two defined benefit pension plans covering  administrative  personnel
and members of a union.  The plans' assets consist  primarily of publicly traded
stocks, index funds and fixed income securities.  Additionally, the Company will
provide certain current officers and provided former officers with  supplemental
income  payments  and  limited   medical   benefits   during   retirement.   The
determination  of the  Company's  obligation  and  expense for pension and other
postretirement  benefits is dependent,  in part,  on the Company's  selection of
assumptions used by actuaries in calculating  those amounts.  These  assumptions
are described in Notes 15 and 16 of Notes to Consolidated  Financial  Statements
and include,  among others,  the discount rate,  the expected  long-term rate of
return  on plan  assets  and the rate of  increase  in  compensation  costs.  In
accordance with generally accepted  accounting  principles,  actual results that
differ from the Company's  assumptions are accumulated and amortized over future
periods  and,  therefore,  generally  affect  recognized  expense  and  recorded
obligations in future periods.  While  management  believes that its assumptions
are  appropriate,  significant  differences in actual  experience or significant
changes in the Company's  assumptions may materially affect pension  obligations
and future expense.


                                       15


To develop the expected  long-term  rate of return on plan  assets,  the Company
considered the historical  returns and the future  expectations  for returns for
each  asset  class,  as well  as the  target  asset  allocation  of the  pension
portfolio.  Based on these factors and the asset allocation discussed below, the
Company  elected to use an 8.0%  expected  return on plan assets in  determining
pension expense for fiscal 2005. This is the same expected return on plan assets
used in determining pension expense for fiscal 2004. The assumptions were net of
expected plan expenses  payable from the plans' assets.  A .50% reduction in our
expected  long-term  rate of return on pension  plan  assets,  holding all other
factors constant, would have increased our pension expense during fiscal 2005 by
approximately $33,000.

The  Company's  objective  in  selecting  a discount  rate is to select the best
estimate  of the rate at which  the  benefit  obligations  could be  effectively
settled on the measurement date. In making this best estimate, the Company looks
at rates of return on high-quality  fixed-income investments currently available
and expected to be available during the period to maturity of the benefits. This
process  includes  looking at the universe of bonds available on the measurement
date with a quality  rating of Aa or better.  Based on the  Company's  review of
market  interest  rates,  the  Company  used  5.75%  as  the  discount  rate  in
determining  future pension  obligations  for fiscal 2005. A range from 5.75% to
6.25% was used for determining future pension obligations for fiscal 2004.

Pension and postretirement benefit expense is sensitive to the discount rate and
other  assumptions  used. A .50% decrease in the discount rate  assumption  used
would have increased  pension and  postretirement  benefit expense during fiscal
2005 by $77,000 and $40,000, respectively.

As of October  29,  2005,  the  pension  and  postretirement  benefit  plans had
cumulative  net  actuarial  losses due to the  difference  between  expected and
actual plan experience,  and to changes in actuarial  assumptions  including the
discount  rate, of  approximately  $4.7 million and $1.3 million,  respectively.
These  unrecognized  net  actuarial  losses,  to the extent not offset by future
actuarial  gains,  result in increases in our future pension and  postretirement
benefit expense  depending on several factors,  including whether such gains and
losses,  as recognized at each  measurement  date,  exceed the corridor in which
gains and losses are not amortized,  in accordance with SFAS No. 87, "Employers'
Accounting for Pensions".

The value of our pension plan assets has increased  from $6.4 million at October
30, 2004 to $7.1 million at October 29, 2005. The investment performance returns
and the  contributions  made by the Company have  increased the funded status of
our pension plans. We believe that,  based on our actuarial  assumptions and due
to the funded  status of our  pension  plans,  we will be  required to make cash
contributions  of $1.5  million to our pension  plans for the fiscal year ending
October 28, 2006.

Workers' Compensation Insurance

From June 1, 1991 to May 31, 1997 we maintained workers' compensation  insurance
with various  carriers on a  retrospective  basis. We have  established  reserve
amounts  based  upon our  evaluation  of the  status of claims  still open as of
October 29, 2005 and loss development factors used by the insurance industry. As
of October 29, 2005, the workers'  compensation  reserve  totaled  approximately
$529,000.  Such reserve amount is only an estimate and there can be no assurance
that our eventual workers'  compensation  obligations will not exceed the amount
of the  reserve.  However,  we believe  that any  difference  between the amount
recorded for our estimated liability and the costs of settling the actual claims
would not be material to the results of operations.


                                       16


Long-lived Assets

The Company  reviews  the  carrying  values of its  long-lived  assets,  such as
property,  equipment and fixtures and intangibles  subject to amortization,  for
possible  impairment  whenever events or changes in circumstances  indicate that
the carrying amount of assets may not be  recoverable.  Such review analyzes the
undiscounted  estimated  future cash flows from such assets to  determine if the
carrying value of such assets is recoverable  from their  respective cash flows.
If an impairment is indicated,  it is measured by comparing the discounted  cash
flows for the long-lived asset held for use to its carrying value.

FINANCIAL CONDITION AND LIQUIDITY

The Company is a party to a Third Amended and Restated Revolving Credit and Term
Loan Agreement (the "Credit  Agreement") with four financial  institutions.  The
Credit  Agreement  serves as our primary  funding source for working capital and
capital  expenditures.  The Credit Agreement is secured by substantially  all of
the Company's  assets and provided for a total  commitment of up to $80,000,000,
including  a  revolving  credit  facility  (the  "Revolving   Note")  of  up  to
$35,000,000,  a term loan ("the Term Loan") in the amount of  $25,000,000  and a
capital expenditures  facility (the "Capex Facility") of up to $20,000,000.  The
Credit  Agreement  expires December 31, 2007. As of October 29, 2005 the Company
owed $10,000,000 on the Term Loan and $17,857,142 under the Capex Facility.

As of  August  22,  2005,  in order to better  accommodate  the  Company's  cash
requirements,  the Credit  Agreement  was amended to allow the Company to borrow
under  the  revolving  credit  facility  up  to  $7,000,000  in  excess  of  the
availability under the borrowing base limitation of 65% of eligible inventory as
long as a like amount of cash and cash equivalents are on hand at store level or
in transit to the  Company's  lenders.  The  overall  borrowing  limit under the
revolving credit facility remains at $35,000,000.

The Credit Agreement  contains a number of covenants with which the Company must
comply.  Non-compliance with any of such covenants could affect the availability
of funds under the Credit  Agreement and have a material  adverse  effect on the
Company's financial  condition and liquidity.  The Company is in compliance with
the major financial covenants under the Credit Agreement as of October 29, 2005,
as follows:

                                                                    Actual
                                                             (As defined in the
Financial Covenant             Credit Agreement               Credit Agreement)
------------------             ----------------              ------------------

Adjusted EBITDA(1)           Greater than $26,000,000            $27,484,000
Leverage Ratio(1)(2)         Less than 2.50 to 1.00              2.33 to 1.00
Debt Service Coverage
Ratio(3)                     Greater than 1.10 to 1.00           1.57 to 1.00
Adjusted Capex(4)            Less than $4,117,000(5)(7)          $ 3,719,000(6)
Store Project Capex          Less than $27,269,000(5)(7)         $   186,000(6)


                                       17


(1)   EBITDA  adjusted for non-cash write downs and changes in the LIFO reserve,
      less minimum lease payments due under capitalized leases.

(2)   The Leverage  Ratio is calculated by dividing the current and  non-current
      portions  of  Long-Term  Debt,  excluding  obligations  under  capitalized
      leases, and Long-Term Debt Related Party by Adjusted EBITDA.

(3)   The Debt Service  Coverage Ratio is calculated by dividing  Operating Cash
      Flow by the sum of adjusted net interest expense,  which excludes interest
      on  capitalized  leases,  the  current  provision  for  income  taxes  and
      regularly scheduled principal payments,  which excludes principal payments
      on  capitalized  leases.  Operating Cash Flow is calculated by subtracting
      amounts  expended  for  property  and  equipment  which  are not  used for
      projects in excess of $500,000  ($2,641,000  in fiscal 2005) from Adjusted
      EBITDA.

(4)   Adjusted  Capex is all  capital  expenditures  other than  New/Replacement
      Store Project Capex.

(5)   Represents limitations on capital expenditures for fiscal 2005. For fiscal
      2005 the Company budgeted $8,117,000 for capital expenditures.  Any unused
      amounts  available  under the Credit  Agreement will be carried forward to
      future periods.

(6)   Represents capital expenditures for fiscal 2005.

(7)   Includes  amounts  available  but not used in the  prior  fiscal  year and
      available  to be carried  forward to fiscal  2005:  $117,000  for Adjusted
      Capex and $1,251,000 for Store Project Capex.

On January 29, 2004 we financed the purchase of  $1,100,000 of equipment for the
expanded store location in East Brunswick,  New Jersey.  The note bears interest
at 6.20% and is payable in monthly installments over its five year term.

During the fifty two weeks ended  October 29, 2005,  the Company was required to
make an additional  investment in Wakefern for the Pennington location purchased
from Wakefern.  Additionally, in each of fiscal years 2003 and 2004, the Company
was required to make additional  investments for two new locations.  On June 19,
2003 Wakefern  increased the amount that each  shareholder is required to invest
in Wakefern's  capital stock to a maximum of $650,000 for each store operated by
such  shareholder  member.  Previously,  the maximum was $550,000 per store. The
above changes in the amounts of required investment  increased our investment in
Wakefern by $5,274,000,  which is being paid weekly in varying amounts,  without
interest, through 2012.

Over the next three years the Company  plans to open two  replacement  and three
new stores and expand one existing  location.  For fiscal  years 2006,  2007 and
2008 we have budgeted  $20,200,000,  $30,500,000 and $18,850,000,  respectively,
for these projects,  store  remodelings and  maintenance  capital  expenditures.
Financing for these projects will be provided by cash flow from operations,  the
Revolving  Note and  additional  financing  outside  of, and which is  permitted
under, the Credit Agreement.  Any additional investment required by Wakefern for
new locations will be financed by Wakefern.

No cash  dividends have been paid on the Common Stock since 1979, and we have no
present  intentions  or ability to pay any  dividends  in the near future on our
Common  Stock.  The Credit  Agreement  does not  permit the  payment of any cash
dividends on the Company's Common Stock.


                                       18


Working Capital:

At October 29, 2005,  the Company had working  capital of $6,637,000 as compared
to working  capital of  $4,294,000  on October 30,  2004 and working  capital of
$3,959,000 on November 1, 2003. The Company  normally  requires small amounts of
working capital since inventory is generally sold at approximately the same time
that  payments to Wakefern  and other  suppliers  are due and most sales are for
cash or cash  equivalents.  Working capital improved in fiscal 2005 primarily as
the result of a decrease in accounts  payable others and accrued  expenses.  The
balances  in these  categories  at October  30,  2004  included  amounts due for
construction  and  equipment  for stores  opened and  remodeled  in 2004 and the
management  incentive  program for fiscal 2004.  When these amounts were paid in
fiscal 2005 the Revolving  Note,  which is  classified as long-term  borrowings,
increased.  This resulted in a corresponding  increase in working  capital.  The
balance of accounts  receivables  consist  primarily of returned  checks due the
Company, third party pharmacy insurance claims and organization charge accounts.
The  terms  of  most  receivables  are  30  days  or  less.  The  allowance  for
uncollectible  accounts  is  large  in  comparison  to the  amount  of  accounts
receivable  because the allowance  consists  primarily of a reserve for returned
checks which are not written off until all collection efforts are exhausted.

Working capital  improved in fiscal 2004 and fiscal 2003 primarily as the result
of increases in receivables  from Wakefern.  These increases relate primarily to
receivables  for  patronage  dividends  and other  current  amounts due us. When
collected, the proceeds from these receivables were used to reduce the Revolving
Note  which  is  classified  as  long-term   borrowings.   This  resulted  in  a
corresponding decrease in working capital.

Working capital ratios were as follows:

      October 29, 2005                   1.09 to 1.00
      October 30, 2004                   1.05 to 1.00
      November 1, 2003                   1.05 to 1.00

Cash flows (in millions) were as follows:

                                                 2005         2004       2003
                                                 ----         ----       ----
From operations .............................    $16.9        $19.6      $17.9
Investing activities ........................     (3.1)       (24.3)     (34.8)
Financing activities ........................    (14.3)         5.4       17.9
                                                 -----        -----      -----
Totals                                           $ (.5)       $  .7      $ 1.0
                                                 =====        =====      =====

Fiscal  2005  capital  expenditures,   excluding  capitalized  leases,   totaled
$3,905,000  with  depreciation  of  $21,884,000   compared  to  $28,232,000  and
$20,634,000,  respectively,  for fiscal 2004 and  $34,432,000  and  $17,096,000,
respectively,  for fiscal 2003. The increase in  depreciation in fiscal 2005 was
the result of a full year of  depreciation  related to the purchase of equipment
and leasehold improvements for the two new locations opened in Lawrenceville and
Aberdeen, New Jersey in April and May 2004, respectively,  the completion of the
expansion  and  remodeling  of the East  Brunswick  store in January  2004,  the
remodeling of the Neptune  location  completed in November 2004 and the purchase
of the Bordentown,  New Jersey location in June 2004, as well as the addition of
one new  capitalized  real estate lease and the increase in obligations  under a
capitalized  real  estate  lease  for  a  replacement   store  in  fiscal  2004.
Additionally,  a non-cash  impairment  charge of $163,000 was recorded in fiscal
2005. This charge resulted from the write off of the difference  between the net
book value of  equipment  sold upon the closing of a store in November  2005 and
the  value  received


                                       19


for the equipment.  There were no new capital projects undertaken in fiscal 2005
and therefore capital expenditures declined in fiscal 2005.

The  increase in  depreciation  in fiscal 2004 was the result of the purchase of
equipment  and  leasehold  improvements  for  the two new  locations  opened  in
Lawrenceville and Aberdeen, New Jersey in April and May 2004, respectively,  the
completion  of the  expansion  and  remodeling  of the East  Brunswick  store in
January 2004, the remodeling of the Neptune location  completed in November 2004
and the purchase of the Bordentown, New Jersey location in June 2004, as well as
the  addition  of one new  capitalized  real  estate  lease and the  increase in
obligations  under a capitalized real estate lease for a replacement store and a
full  year of  depreciation  for the  four  locations  opened  in  fiscal  2003.
Additionally,  a non-cash impairment charge of $1,198,000 was recorded in fiscal
2004. This charge resulted from operating losses incurred at a location having a
lease  which is  expiring  in  fiscal  2006.  The  number  of  capital  projects
undertaken in fiscal 2004 decreased and therefore capital expenditures  declined
in fiscal 2004.

The  increase in  depreciation  in fiscal 2003 was the result of the purchase of
equipment  and  leasehold  improvements  for the four new  locations  opened  in
Woodbridge,  Ewing,  North Brunswick and Hamilton,  New Jersey in December 2002,
January  2003,  May 2003 and  October  2003,  respectively,  and the new  bakery
facility,  as well as six additional  capitalized  real estate  leases.  Capital
expenditures increased in fiscal 2003 as the result of the purchase of equipment
and leasehold improvements for the four new locations opened in fiscal 2003, the
construction of and equipment for our new bakery commissary, projects in process
in fiscal 2003 for two new stores  which were  completed  in fiscal 2004 and the
expansion and remodeling of an existing location. There was no impairment charge
recorded in fiscal 2003.

In fiscal  2005,  long-term  debt  decreased  $13,516,000  as cash  generated by
operations  was used to pay down a  portion  of  existing  debt.  There  were no
additional borrowings in fiscal 2005.

In fiscal 2004,  long-term debt increased  $29,147,000 due to the capitalization
of one new real estate lease,  the increase in  obligations  under a capitalized
real estate lease for a replacement  store, an increase in borrowings  under the
Credit Agreement,  financing outside of the Credit Agreement for the purchase of
equipment  for one  location  and  the  issuance  of  notes  for the  additional
investments required by Wakefern for three of the new locations.  Cash generated
by operations was used to pay down a portion of existing debt.

In fiscal 2003,  long-term debt increased  $82,043,000 due to the capitalization
of six real estate leases, an increase in borrowings under the Credit Agreement,
financing  outside of the Credit Agreement for the purchase of equipment for two
locations and notes for the additional  investments required by Wakefern for two
of the new locations and the increase in the required  Wakefern  investment  for
each  location.  Cash  generated by operations was used to pay down a portion of
existing debt.

At October 29, 2005,  the Company had  $4,606,000 of available  credit under its
revolving  credit  facility.  The  availability  does not include the additional
$1,900,000  provided by the August 22, 2005  amendment  to the Credit  Agreement
which allows the inclusion of cash in transit as additional collateral. Since no
capital  projects were in process,  the Company has no capital  commitments  for
equipment  and  leasehold  improvements  as of  October  29,  2005.  The  Credit
Agreement  and  permitted  borrowings  outside  of  the  Credit  Agreement  will
adequately meet our expected operating needs, scheduled capital expenditures and
debt service for fiscal 2006.

During fiscal year 2002,  the Business Tax Reform Act was passed in the State of
New Jersey.  This


                                       20


legislation  is effective  for tax years  beginning on or after  January 1, 2002
(fiscal  2003).  Corporate  taxpayers  are  subject to an  "Alternative  Minimum
Assessment ("AMA"),  which is based upon either New Jersey Gross Receipts or New
Jersey Gross  Profits,  if the AMA exceeds the tax based on net income.  We have
included in our current tax  provision  the effect of the AMA. The AMA increased
our State current tax liability,  net of Federal tax benefit,  by $1,484,000 for
fiscal 2005.

The table below summarizes our contractual  obligations at October 29, 2005, and
the effect such  obligations  are expected to have on liquidity and cash flow in
future periods.



                                          -----------------------------------------------------------------------------
                                                                       Payments Due By Period
                                          -----------------------------------------------------------------------------
                                                             Less
                                                             Than              2-3              4-5             After 5
Contractual Obligations                   Total             1 Year            Years            Years             Years
-----------------------                   -----             ------            -----            -----             -----
                                                                    (Dollars In Thousands)
                                                                                                
Long-term debt                           $ 59,921          $ 9,009          $ 49,996          $   916          $     --

Interest on Long Term Debt(1)               9,346            4,579             4,729               38                --
Related party debt,
   non interest bearing                     4,211            1,026             1,603            1,061               521
Capital lease obligations(2)              338,463           16,002            31,189           32,255           259,017
Operating leases(2)                        55,025            8,918            14,610            9,605            21,892
Other Liabilities (3)                       5,351            1,772               761              764             2,054
Purchase obligations -
  leaseholds and equipment                     --               --                --               --                --
Lease commitments - stores
  under construction                           --               --                --               --                --
                                         --------          -------          --------          -------          --------
Total                                    $472,317          $41,306          $102,888          $44,639          $283,484
                                         ========          =======          ========          =======          ========



                                       21


(1)   Includes interest expense at estimated interest rates of 8.25% to 9.25% on
      variable  rate debt of $55,319 and interest  expense at interest  rates of
      6.20% to 6.44% on fixed rate debt of $4,602.

(2)   Lease obligation figures do not include insurance, common area maintenance
      charges and real estate taxes for which the Company is obligated.

(3)   Other liabilities  include  estimated  unfunded pension  liabilities,  and
      estimated   post-retirement  and  post-employment   obligations  based  on
      available actuarial data.

RESULTS OF OPERATIONS

Sales:

The  Company's  sales were  $1,215.5  million,  $1,174.0  million  and  $1,048.5
million,  respectively,  in fiscal  2005,  2004 and  2003.  This  represents  an
increase  of 3.5% in 2005 and an  increase  of 12.0% in 2004.  These  changes in
sales levels were the result of a full year of operations from the stores opened
and  purchased in fiscal 2004 and the operation of the location  purchased  from
Wakefern in September  2005, the opening of one new and one  replacement  store,
the purchase of a supermarket  and the expansion of an existing  supermarket  in
fiscal  2004 and the  opening  of two new and two  replacement  stores in fiscal
2003.  The  locations  opened in May 2004,  May 2003 and December  2002 replaced
smaller, older stores.

Comparable  store  sales  decreased  1.2% in fiscal 2005 and  increased  2.0% in
fiscal  2004.  Sales from  relocated  and closed  stores,  as well as new stores
opened,  in the respective  periods are not included in this  calculation  while
sales from remodeled and expanded  stores are included in this  calculation.  In
fiscal  2005  decreased  sales  in  certain  of  Company's  stores  affected  by
competitive  store openings and the impact from the opening of our new locations
were partially  offset by comparable  sales  increases in stores not affected by
competitive  openings.  Comparable  store  sales  increases  in fiscal 2004 were
partially  offset by decreased sales in certain of the Company's stores affected
by  competitive  store  openings  and  the  impact  of  several  of our  new and
replacement locations.

Gross Profit:

Gross profit totaled $316.5 million in fiscal 2005 compared to $308.7 million in
fiscal  2004 and $271.9  million in fiscal  2003.  Gross  profit as a percent of
sales was 26.0% in fiscal  2005,  26.3% in fiscal 2004 and 25.9% in fiscal 2003.
Cost of goods  sold  includes  the  costs  of  inventory  sold  and the  related
purchase,  inbound freight and distribution  costs including those costs charged
by Wakefern for operation of warehouses, distribution and delivery of product to
our stores.  Vendor allowances and rebates and Wakefern patronage  dividends are
reflected as a reduction of cost of goods sold. Any costs to us related to other
services which Wakefern provides are not included in cost of goods sold.

Gross profit as a percentage  of sales  decreased in fiscal 2005  primarily as a
result of a .25%  increase,  as measured as a percentage of sales,  in costs for
programs  implemented in certain of the Company's stores to address  competitive
store openings.

Gross profit as a percentage  of sales  increased in fiscal 2004  primarily as a
result of improved  product mix (.13%),  the contribution of the one new and one
replacement store opened in fiscal


                                       22


2004,  including Wakefern  incentive programs for new locations (.25%),  reduced
Wakefern  assessment  as a percentage of sales (.20%) and a reduction in product
loss through improved shrink control (.03%). These increases were offset in part
by  programs   implemented  in  certain  of  the  Company's  stores  to  address
competitive  store  openings  (.22%) and a decrease  in the  Wakefern  patronage
dividend (.03%).

Gross profit as a percentage  of sales  increased in fiscal 2003  primarily as a
result of improved  product mix (.53%),  the contribution of the two new and two
replacement stores opened in fiscal 2003,  including Wakefern incentive programs
for new locations (.32%),  reduced Wakefern  assessment as a percentage of sales
(.05%), an increase in the Wakefern patronage dividend (.13%) and a reduction in
product loss through improved shrink control (.03%). These increases were offset
in part by programs  implemented  in certain of the Company's  stores to address
competitive  store  openings and by  promotional  programs for the new locations
opened in the current year period (.49%).

Patronage  dividends applied as a reduction of the cost of merchandise sold were
$10,210,000,  $9,848,000 and  $9,119,000  for the last three fiscal years.  This
translates to .84%, .84% and .87% of sales for the respective periods.



                                                                      Fiscal Years Ended
                                                                      ------------------
                                                            10/29/05        10/30/04       11/01/03
                                                            --------        --------       --------
                                                                         (in millions)
                                                                                  
Sales ...............................................       $1,215.5        $1,174.0       $1,048.5
Gross profit ........................................          316.5           308.7          271.9
Gross profit percentage .............................           26.0%           26.3%          25.9%


Selling, General and Administrative Expenses:

Fiscal 2005 selling,  general and administrative expenses totaled $296.6 million
compared to $289.5 million in fiscal 2004 and $255.8 million in fiscal 2003.



                                                                      Fiscal Years Ended
                                                                      ------------------
                                                            10/29/05        10/30/04       11/01/03
                                                            --------        --------       --------
                                                                         (in millions)
                                                                                  
Sales ...............................................       $1,215.5        $1,174.0       $1,048.5
Selling, General and Administrative Expenses ........          296.6           289.5          255.8
Percent of Sales ....................................           24.4%           24.7%          24.4%



                                       23


Selling,  general and  administrative  expenses  decreased as a percent of sales
when  comparing  fiscal 2005 to fiscal  2004.  Decreases  in labor,  pre-opening
costs,  impairment charges and administration were partially offset by increases
in fringe  benefits,  depreciation,  miscellaneous  expense and occupancy costs.
Although  labor  decreased as a percent of sales,  labor expense  increased from
$121,169,000  to  $121,260,000.  The decrease in labor as a percent of sales was
due to improved  efficiency in the locations  opened in fiscal 2003 and 2004 and
the  increase  in  labor  expense  was  due to  two  additional  locations,  the
replacement of a smaller store and the enlargement of an additional  location in
fiscal  2004,  as  well  as  the  acquisition  of a  store  in  September  2005.
Pre-opening  cost decreased as no new stores were opened in fiscal 2005. Two new
locations  were  opened  in the  second  and  third  quarters  of  fiscal  2004.
Pre-opening  costs  decreased  from  $1,154,000  to  zero.   Impairment  charges
resulting  from the non-cash  write off of the  difference  between the net book
value of  equipment  sold upon the closing of a store in  November  2005 and the
value received for the equipment was minor compared to the prior year impairment
charge which related to the recording of a non-cash  write down of the leasehold
improvements  resulting  from  operating  losses  incurred at the same location.
Impairment  charges  decreased  from  $1,198,000  to  $163,000.   Administration
decreased as several components  increased at a slower rate than the increase in
sales  and the  incentive  compensation  accrual  for  administrative  personnel
decreased   based  upon   operating   results  for  the  current   fiscal  year.
Administration  costs declined from $19,478,000 to $19,440,000.  The increase in
fringe  benefits  was the  result  of  contractual  increases.  Fringe  benefits
increased from $49,317,000 to $52,492,000.  Depreciation increased as the result
of the purchase of equipment  and leasehold  improvements  for two new locations
opened during 2004 in Lawrenceville and Aberdeen,  New Jersey, the completion in
January 2004 of the expansion and  remodeling of the East Brunswick  store,  the
remodeling  of the  Neptune  location  in  October  2004,  the  purchase  of the
Bordentown, New Jersey location in June 2004, as well as the addition of one new
capitalized  real  estate  lease  and  the  increase  in  obligations   under  a
capitalized real estate lease for a replacement  store.  Depreciation  increased
from  $20,634,000 to $21,884,000.  The increase in occupancy costs was primarily
the result of increases in utility costs,  repairs and maintenance,  real estate
tax expense and common area maintenance expense.  Occupancy costs increased from
$38,493,000 to $41,859,000.  The increase in miscellaneous expense was primarily
the result of increases in Wakefern support services, debit/credit card and bank
service fees and services provided by outside vendors,  including floor care and
sanitation.  Miscellaneous expense increased from $18,624,000 to $19,856,000. As
a percentage of sales,  labor decreased .35%,  pre-opening costs decreased .10%,
impairment  charges  decreased .09% and  administration  decreased  .06%.  These
decreases  were  partially  offset  by  increases  in fringe  benefits  of .12%,
depreciation of .04%, occupancy of .17% and miscellaneous expense of .04%.

Selling,  general and  administrative  expenses  increased as a percent of sales
when comparing fiscal


                                       24


2004  to  fiscal  2003.   Increases  in  labor  and  related  fringe   benefits,
depreciation,  impairment  charges and occupancy costs were partially  offset by
decreases in  pre-opening  costs and  administration.  The increase in labor and
related  fringe  benefits  was the  result of  contractual  increases  in fringe
benefits.  Labor and related  fringe  benefits  increased from  $146,006,000  to
$164,280,000.  Depreciation increased as the result of the purchase of equipment
and leasehold  improvements for two new locations  opened in  Lawrenceville  and
Aberdeen, New Jersey, the completion of the expansion and remodeling of the East
Brunswick  store, the remodeling of the Neptune location and the purchase of the
Bordentown,  New Jersey location, as well as the addition of one new capitalized
real estate  lease and the  increase in  obligations  under a  capitalized  real
estate lease for a  replacement  store and a full year of  depreciation  for the
four locations opened in fiscal 2003. Depreciation increased from $17,096,000 to
$20,634,000.  The impairment charge relates to the recording of a non-cash write
down of the leasehold improvements resulting from operating losses incurred at a
location having a lease which is expiring in fiscal 2006. The impairment  charge
was $1,198,000 as compared to no impairment  charge in fiscal 2003. The increase
in  occupancy  was  primarily  the result of increases in electric and gas rates
from utility companies. Utility costs increased from $10,024,000 to $12,929,000.
Administration  decreased as several components  increased at a slower rate than
the increase in sales and idle  facility  costs  decreased as leases for several
previously  occupied  locations were terminated.  Administration  costs declined
from $19,750,000 to $19,479,000.  Pre-opening costs decreased since only two new
locations were opened in fiscal 2004 compared to four new stores in fiscal 2003.
Pre-opening  costs were  $1,154,000  in fiscal 2004  compared to  $1,796,000  in
fiscal  2003.  As a  percentage  of sales,  labor and  related  fringe  benefits
increased .06%,  depreciation  increased .12%, impairment charges increased .10%
and occupancy increased .19%. These increases were partially offset by decreases
in pre-opening costs of .07% and administrative expense of .22%.

Amortization  expense  decreased in fiscal 2005 to $510,000 compared to $548,000
in fiscal 2004 and  $475,000 in fiscal 2003.  The  decrease in fiscal  2005,  as
compared to fiscal  2004,  was the result of a decrease in the  amortization  of
deferred  financing costs and deferred  escalation  rents partially offset by an
increase in the amortization of bargain leases.  The increase in fiscal 2004, as
compared to fiscal 2003,  was the result of increased  amortization  of deferred
financing  costs  partially   offset  by  decreased   amortization  of  deferred
escalation  rents and the  discontinuance  of the  amortization  of  goodwill as
required  by SFAS  No.  142.  See  Note 1 of  Notes  to  Consolidated  Financial
Statements.

Interest Expense:

Interest  expense totaled $18.5 million in fiscal 2005 compared to $16.4 million
in fiscal  2004 and $12.4  million in fiscal  2003.  The  increase  in  interest
expense  for  fiscal  2005 and  fiscal  2004 was due to an  increase  in average
outstanding debt,  including  increased  capitalized lease  obligations,  and an
increase in the average interest rate paid on debt.

Income Taxes:

The Company recorded a tax provision of $.6 million in fiscal 2005, $1.1 million
in  fiscal  2004  and  $1.5  million  in  fiscal  2003.  See Note 13 of Notes to
Consolidated Financial Statements.

Net Income:

The Company had net income of $976,000 or $.95 per diluted  share in fiscal 2005
compared to net income of  $1,800,000 or $1.75 per diluted share in fiscal 2004.
EBITDA for fiscal 2005 were  $42,486,000  as compared to  $41,534,000  in fiscal
2004.  Fiscal  2003  resulted in net income of  $2,283,000  or $2.26 per diluted
share. EBITDA for fiscal 2003 were $33,636,000.


                                       25


Weighted  average  diluted  shares  outstanding  were 1,031,715 for fiscal 2005,
1,030,167 for fiscal 2004 and 1,011,350 for fiscal 2003.

EBITDA  is  presented  because  management  believes  that  EBITDA  is a  useful
supplement  to net income and other  measurements  under  accounting  principles
generally  accepted in the United  States since it is a meaningful  measure of a
company's  performance and ability to meet its future debt service requirements,
fund capital expenditures and meet working capital requirements. EBITDA is not a
measure of financial  performance under accounting principles generally accepted
in the United States and should not be considered as an  alternative  to (i) net
income (or any other measure of performance under generally accepted  accounting
principles)  as a measure of  performance  or (ii) cash  flows  from  operating,
investing or financing  activities as an indicator of cash flows or as a measure
of liquidity. The following table reconciles reported net income to EBITDA:

                                                 Fiscal Years Ended
                                                 ------------------
                                       10/29/05        10/30/04        11/01/03
                                       --------        --------        --------

Net income                           $   976,000     $ 1,800,000     $ 2,283,000
Add:
     Interest expense, net            18,355,000      16,251,000      12,260,000
     Income tax provision                598,000       1,103,000       1,522,000
     Depreciation                     21,884,000      20,634,000      17,096,000
     Impairment charge                   163,000       1,198,000              --
     Amortization                        510,000         548,000         475,000
                                     -----------     -----------     -----------

EBITDA                               $42,486,000     $41,534,000     $33,636,000
                                     ===========     ===========     ===========

RECENT ACCOUNTING PRONOUNCEMENTS

In November 2004, the Financial  Accounting  Standards Board (the "FASB") issued
SFAS No. 151, "Inventory Costs", an amendment of ARB No. 43, Chapter 4. SFAS No.
151 amends the  guidance  in ARB No. 43,  Chapter  4,  "Inventory  Pricing,"  to
clarify the accounting for abnormal amounts of idle facility  expense,  freight,
handling  costs,  and  spoilage.  This  statement  requires  that those items be
recognized  as  current  period  charges  regardless  of  whether  they meet the
criterion of "so abnormal" which was the criterion specified in ARB No. 43. This
pronouncement  is effective for fiscal years  beginning after June 15, 2005. The
Company does not expect any material impact from the adoption of SFAS No. 151 on
the Company's consolidated financial statements.

In December  2004,  the FASB issued SFAS No. 123  (revised  2004),  "Share-Based
Payment",  which is a revision  of SFAS No.  123,  "Accounting  for  Stock-Based
Compensation."  SFAS No. 123(R)  supersedes APB Opinion No. 25,  "Accounting for
Stock Issued to  Employees"  and amends SFAS No. 95,  "Statement of Cash Flows."
Generally,  the approach in SFAS No. 123(R) is similar to the approach described
in SFAS No. 123. However,  SFAS No. 123(R) requires all share-based  payments to
employees,  including grants of employee stock options,  to be recognized in the
income  statement based on their fair values.  Pro forma disclosure is no longer
an alternative.  In April 2005, the Securities and Exchange Commission adopted a
final rule amending Rule 4-01(a) of Regulation S-X amending the compliance  date
for FASB Statement No. 123(R) to be effective starting with the first interim or
annual  reporting period of the first fiscal year beginning on or after June 15,
2005.  The  provisions  of FASB  Statement  No. 123(R) will be effective for the
Company's  first quarter of fiscal


                                       26


year 2006 beginning  October 30, 2005. It is estimated that the adoption of this
standard will reduce the  Company's  net income in fiscal 2006 by  approximately
$63,000.

In  December  2004,  the FASB issued SFAS No.  153,  "Exchanges  of  Nonmonetary
Assets, an amendment of APB Opinion No. 29." SFAS No. 153 specifies the criteria
required to record a nonmonetary  asset exchange using carryover basis. SFAS No.
153 is effective for nonmonetary  asset exchanges  occurring after July 1, 2005.
The Company  adopted this  statement in the third quarter of fiscal 2005 and the
adoption of this standard did not have any impact on our financial statements.

In December 2004,  the FASB issued FSP FAS 109-1,  Application of FASB Statement
No. 109,  "Accounting  for Income  Taxes," to the "Tax  Deduction  on  Qualified
Production  Activities  Provided by the American  Jobs  Creation Act of 2004" to
provide  accounting  guidance  on the  appropriate  treatment  of  tax  benefits
generated by the enactment of the Act. The FSP requires that the  manufacturer's
deduction be treated as a special  deduction in accordance with SFAS 109 and not
as a tax rate reduction.  The Company is awaiting final tax regulations from the
Internal  Revenue  Service  before  completing  its  assessment of the impact of
adopting FSP FAS 109-1 on its financial statements.

In March 2005, the FASB issued FASB Interpretation (FIN) No. 47, "Accounting for
Conditional  Asset  Retirement  Obligations  - an  Interpretation  of  Financial
Accounting Standard (FAS) No. 143, Accounting for Asset Retirement Obligations."
FIN No. 47 clarifies  the  requirements  to record  liabilities  stemming from a
legal obligation to clean up and retire fixed assets, when retirement depends on
a future  event.  The FASB  believes  this  interpretation  will  result in more
consistent recognition of liabilities relating to asset retirement  obligations,
more  information  about  expected  future  cash  outflows  associated  with the
obligations  and  investments  in long-lived  assets  because  additional  asset
retirement  costs  will be  recognized  as part of the  carrying  amounts of the
assets.  FIN No. 47 will be  effective  no later  than the end of  fiscal  years
ending after  December 15, 2005. The adoption of this standard will not have any
impact on the Company's financial statements.

In March 2005, the FASB issued FSP No.  46(R)-5,  "Implicit  Variable  Interests
under  FASB   Interpretation   No.46,   or  FIN  46  (Revised   December  2003),
Consolidation  of  Variable  Interest  Entities,"  or FSP FIN  46(R)-5.  FSP FIN
46(R)-5  provides  guidance  for a reporting  enterprise  on whether it holds an
implicit variable interest in Variable Interest Entities,  or VIEs, or potential
VIEs  when  specific  conditions  exist.  This FSP was  effective  for the first
interim period  beginning  after March 3, 2005 in accordance with the transition
provisions  of  FIN 46  (Revised  2003),  "Consolidation  of  Variable  Interest
Entities -- an  Interpretation  of Accounting  Research Bulletin No. 51," or FIN
46(R).  The adoption of FSP FIN 46(R)-5 did not have any impact on the Company's
results of operations and financial condition.

In May 2005, the FASB issued FASB Statement No.154 "Accounting Changes and Error
Corrections a replacement  of APB Opinion No. 20 and FASB Statement No. 3." This
Statement  applies to all  voluntary  changes in accounting  principle.  It also
applies  to changes  required  by an  accounting  pronouncement  in the  unusual
instance that the pronouncement does not include specific transition provisions.
APB Opinion No. 20 previously required that most voluntary changes in accounting
principle be  recognized  by including in net income of the period of the change
the  cumulative  effect  of  changing  to the  new  accounting  principle.  This
Statement  requires  retrospective   application  to  prior  periods'  financial
statements of changes in accounting  principle,  unless it is  impracticable  to
determine  either the  period-specific  effects or the cumulative  effect of the
change.  FASB  Statement  No.154 will be effective  for  accounting  changes and
corrections of errors made in fiscal years beginning after December 15, 2005.


                                       27


In June 2005, the FASB issued Emerging Issues Task Force (EITF) Issue No. 05-06,
"Determining the Amortization Period for Leasehold Improvements." EITF Issue No.
05-06  indicates  that for operating  leases,  leasehold  improvements  that are
placed  in  service  significantly  after  and not  contemplated  at or near the
beginning of the lease term should be  amortized  over the shorter of the useful
life of the assets or a term that includes  required  lease periods and renewals
that are deemed to be reasonably assured at the date the leasehold  improvements
are purchased.  Leasehold improvements acquired in a business combination should
be  amortized  over the  shorter of the useful life of the assets or a term that
includes  required  lease  periods and renewals that are deemed to be reasonably
assured  at the date of  acquisition.  EITF  Issue No.  05-06 is  effective  for
leasehold  improvements  that are  purchased  or acquired in  reporting  periods
beginning after June 28, 2005.  Earlier  application is permitted in periods for
which financial  statements have not been issued.  The adoption of this EITF did
not have any impact on the Company's financial statements.

In October  2005,  the FASB  issued  FASB Staff  Position  ("FSP") No. FAS 13-1,
"Accounting for Rental Costs Incurred during a Construction Period." FSP No. FAS
13-1 requires rental costs  associated  with operating  leases that are incurred
during a construction period to be recognized as rental expense. FSP FAS 13-1 is
effective  for  reporting   periods  beginning  after  December  15,  2005.  The
transition   provisions   of  FSP  No.  FAS  13-1  permit  early   adoption  and
retrospective  application  of the guidance.  The adoption of this standard will
not have any material impact on the Company's financial statements.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

Except  for  indebtedness  under the Credit  Agreement  which is  variable  rate
financing,  the balance of our indebtedness is fixed rate financing.  We believe
that our exposure to market risk relating to interest rate risk is not material.
The Company believes that its business operations are not exposed to market risk
relating to foreign currency exchange risk, commodity price risk or equity price
risk.

Item 8. Financial Statements and Supplementary Data

See Consolidated  Financial  Statements and Schedules  included in Part IV, Item
15.

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

None.

Item 9A. Controls and Procedures

As required by Rule 13a-15 under the Exchange Act within  ninety (90) days prior
to the filing date of this report,  the Company carried out an evaluation of the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures.  This evaluation was carried out under the supervision and with
the participation of the Company's management, including the Company's


                                       28


President and Chief  Executive  Officer along with the Company's Chief Financial
Officer, who concluded that the Company's disclosure controls and procedures are
effective.  The Company's  Director of Internal  Audit and Principal  Accounting
Officer also  participated  in this  evaluation.  There have been no significant
changes in the  Company's  internal  controls  or in other  factors  which could
significantly  affect  internal  controls  subsequent  to the date  the  Company
carried out its evaluation.

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

Item 9B. Other Information

None.


                                       29


                                    Part III

Item 10. Directors and Executive Officers of the Registrant

Directors of the Company



                                                                                                         Year First
                                                                                                         Elected a
Name and Age                                                  Principal Occupation                        Director
-----------------------------------------       ----------------------------------------------------     ----------
                                                                                                      
Joseph J. Saker (77).....................       Chairman of the Board of the Company                        1958
Richard J. Saker (54)....................       President and Chief Executive Officer of the Company        1987
Charles T. Parton (64)...................       Chairman of the Board - Two River Community Bank, a         1995
                                                    commercial bank
Albert A. Zager (57).....................       Member -Zager, Fuchs, Ambrose & Krantz, P.C.,               1995
                                                    Attorneys at Law
Robert H. Hutchins (54)..................       President and Managing Director - Hutchins, Farrell,        2001
                                                    Meyer & Allison, P.A., Certified Public
                                                    Accountants


Mr. Joseph J. Saker served as President of the Company from its incorporation in
1958 until  October 3, 2000 and as Chief  Executive  Officer of the Company from
its incorporation until November 1, 2003. Mr. Saker has served as Chairman since
1971.  Joseph J. Saker is the father of Richard J.  Saker,  President  and Chief
Executive Officer of the Company,  Joseph J. Saker, Jr., Senior Vice President -
Marketing and Advertising and Secretary of the Company and Thomas A. Saker, Vice
President - Store Operations of the Company.

Mr. Richard J. Saker, a graduate of St. Joseph's  University,  has been employed
by the Company  since 1969 and served as Senior Vice  President-Operations  from
1984 until  1995,  at which time he  assumed  the  position  of  Executive  Vice
President-Operations.  On October  3,  2000,  he was  elected  President  of the
Company.  On November 2, 2003,  Mr. Saker was elected by the Board to assume the
position of Chief Executive Officer of the Company,  a position formerly held by
Joseph J. Saker.  He is a member of the Board of  Directors  of  Wakefern  and a
member of its Finance Committee.

Mr. Charles T. Parton is Chairman of the Board of Two River  Community Bank (the
"Bank")  and has served in that  position  since May 1, 2000.  Prior to assuming
that position,  he served as President and Chief  Executive  Officer of the Bank
from  February 1, 2000 to April 30,  2000.  In addition,  on March 1, 1999,  Mr.
Parton began serving and continues to serve as a managing  member of TRB, LLC, a
financial  holding  company formed in connection with the  incorporation  of the
Bank. He has been a financial  executive,  consultant  and  Certified  Financial
Planner for the last eleven years and is Executive  Vice President and Treasurer
of The Parton  Corporation.  He is also a Director of Kuehne  Chemical Co., Inc.
(chlorine and caustic soda products).

Mr.  Albert  A.  Zager is a member  of Zager,  Fuchs,  Ambrose  & Krantz,  P.C.,
Attorneys at Law. He was a member of Carton, Arvanitis, McGreevy, Argeris, Zager
& Aikins,  L.L.C.,  Attorneys at Law, and its predecessors from 1977 until 2004,
having served as the Chairman of its Executive and Management Committees.  He is
President  of the Board of  Directors  of the  Center for  Holocaust  Studies of
Brookdale  Community College, a founding member of the Board of Directors of the
Eastern  Monmouth Area Chamber of Commerce  Educational  Foundation,  Inc.,  and
outside General Counsel for Meridian Health System, Inc.

Mr. Robert H.  Hutchins,  CPA, has been the  President and Managing  Director of
Hutchins,  Farrell,  Meyer & Allison,  P.A., a certified public accounting firm,
since he founded the firm in 1984. In addition,  Mr. Hutchins has been active in
community  affairs.  He is a founder  and  Chairman  of the Board of Trustees of
Ocean Housing  Alliance,  Inc., and has served as an elected Board Member of the
Toms River  Regional  School  District and as an  appointed  member of the Ocean
County Mental Health  Advisory Board. He is past Chairman of the American Cancer
Society-Ocean Unit, Co-chairperson of the American Cancer Society Eastern Region
Excalibur  and a  member  of the  National  American  Cancer  Society  Excalibur
Advisory Committee.


                                       30


Executive Officers of the Company

The executive officers of the Company are as set forth below:



Name                            Age    Capacities in Which Served
----------------------          ---    --------------------------------------------------
                                 
Joseph J. Saker (1)(2)           77    Chairman of the Board
Richard J. Saker (1)             54    Chief Executive Officer and President
Michael Shapiro (3)              64    Senior Vice President, Chief Financial Officer and
                                         Treasurer
Emory A. Altobelli (4)           65    Senior Vice President - Corporate Subsidiaries and
                                         Services
Carl L. Montanaro (5)            64    Senior Vice President - Sales and Merchandising
Joseph J. Saker, Jr. (6)         45    Senior Vice President - Marketing and Advertising
                                         and Secretary
Robert V. Spires (7)             52    Senior Vice President - Human Resources and Labor
                                         Relations
Joseph C. Troilo (8)             72    Senior Vice President - Financial Administration,
                                         Assistant Secretary and Assistant Treasurer


(1)   See "Directors of the Company."

(2)   Mr. Saker retired as an executive officer of the Company effective October
      30, 2005.

(3)   Mr.  Shapiro  joined  the  Company  on  August  15,  1994 as  Senior  Vice
      President, Chief Financial Officer and Treasurer.

(4)   Mr. Altobelli has served as Senior Vice President,  Corporate Subsidiaries
      and Services,  since June 21, 1995. Prior to that date he served as Senior
      Vice  President,  Administration,  commencing in June 1990. Mr.  Altobelli
      retired as an executive officer of the Company effective January 15, 2006.

(5)   Mr.   Montanaro   has  served  as  Senior   Vice   President,   Sales  and
      Merchandising, since June 21, 1995. From March 1988 to June 1995 he served
      as Vice President of Sales and Merchandising.

(6)   Mr. Joseph J. Saker,  Jr. has served as Senior Vice  President,  Marketing
      and  Advertising,  since  March 1, 2002 and as  Secretary  since April 14,
      2004. From October 2001 to February 28, 2002 he served as a Vice President
      of Operations. From May 1990 to September 2001, he served as a Director of
      Operations.

(7)   Mr. Spires has served as Senior Vice President,  Human Resources and Labor
      Relations,  since June 21, 1995.  From August 1991 to June 1995, he served
      as Vice President of Human Resources and Labor Relations.

(8)   Mr. Troilo has served as Senior Vice President,  Financial Administration,
      since  August  1994.  From 1974 to August  1994,  he served as Senior Vice
      President, Finance.


                                       31


Audit Committee

The Audit Committee of the Board (the "Audit  Committee" or the  "Committee") is
comprised of the  following  directors:  Charles T. Parton,  Albert A. Zager and
Robert H.  Hutchins.  Each member of the Committee  qualifies as an  independent
director in accordance  with the rules of the American Stock  Exchange  ("AMEX")
and the rules and regulations of the SEC. In addition,  the Board has determined
that Robert H. Hutchins is both independent and qualifies as a financial expert,
as defined by SEC rules.  The Audit  Committee  operates under a written charter
previously adopted by the Board.

Compliance with Reporting Requirements

Section 16(a) of the Exchange Act requires the Company's  executive officers and
directors, and persons who own more than ten percent (10%) of a registered class
of the Company's equity securities,  to file reports of ownership and changes of
ownership on Forms 3, 4 and 5 with the SEC.  Executive  officers,  directors and
greater than ten percent (10%)  shareholders  are required by SEC  regulation to
furnish the Company with copies of all Forms 3, 4 and 5 they file.

Based  solely  on the  Company's  review  of the  copies  of such  forms  it has
received,  the Company  believes that,  during the fiscal year ended October 29,
2005,  all of its  executive  officers,  directors  and greater than ten percent
(10%) beneficial owners complied with all filing requirements applicable to them
with  respect to reports  required to be filed by Section  16(a) of the Exchange
Act.

Code of Conduct

The Company  currently has a Code of Conduct (the "Code") which is applicable to
all directors,  officers and employees of the Company,  including, the Company's
principal  executive and senior  financial  officers.  The Code requires,  among
other things,  that all  directors,  officers and employees of the Company avoid
conflicts of interest, comply with all laws and legal requirements and otherwise
conduct business in an honest and ethical manner. A copy of the Code is filed as
an exhibit to this Annual Report on Form 10-K.

Item 11. Executive Compensation

The aggregate  compensation paid or accrued by the Company during the last three
fiscal years ended,  November 1, 2003,  October 30, 2004 and October 29, 2005 to
the  Chief  Executive  Officer  of  the  Company  and to the  four  most  highly
compensated  executive  officers (other than the Chief Executive  Officer) whose
compensation in salary and bonus exceeded  $100,000 in the last fiscal year (the
"Named Officers") is set forth in the following table:

                           Summary Compensation Table



                                                         Annual Compensation                 All Other Compensation
                                                 --------------------------------------      ----------------------
Name and Principal Position                      Year         Salary          Bonus (1)      SERP(2)      401(k)(3)
--------------------------------------           ----         ------          ---------      -------      ---------
                                                                                            
Joseph J. Saker (4)...................           2005        $275,000        $       0      $166,800       $4,200
   Chairman                                      2004         325,000           64,189       161,500        4,000
                                                 2003         413,200           57,656       161,500        4,000

Richard J. Saker......................           2005         576,548                0       407,500        4,200
   President and Chief Executive                 2004         553,000          108,755       401,000        4,000
   Officer (5)                                   2003         522,650           72,476       392,000        4,000

Michael Shapiro.......................           2005         217,596                0        89,900        7,394
   Senior Vice President, Chief                  2004         209,498           32,805        87,200        7,104
   Financial Officer and Treasurer               2003         202,970           22,381        91,300        6,753

Carl L. Montanaro.....................           2005         192,751                0        48,600        6,621
   Senior Vice President, Sales                  2004         198,912           26,431        47,900        6,717
   and Merchandising                             2003         180,993           18,033        53,200        6,115

Joseph J. Saker, Jr. .................           2005         170,939                0        53,600        6,055
   Senior Vice President, Marketing              2004         167,530           26,431        45,000        5,985
   and Advertising and Secretary                 2003         163,763           18,033             0        5,566



                                       32


(1)   Incentive compensation paid or accrued pursuant to the Company's Incentive
      Compensation  Plans (the  "Incentive  Plans").  The  Incentive  Plans were
      adopted by the Board for each of the fiscal  years  presented in the table
      to attract,  retain and motivate salaried employees by providing incentive
      compensation  awards in cash. The Board  administers the Incentive  Plans,
      which includes  designating  salaried employees eligible to participate in
      the Incentive  Plans and awarding  incentive  compensation to the eligible
      employees,  subject to the Company  achieving  certain specified levels of
      pre-tax profit.  In administering the Incentive Plans, the Board took into
      account the recommendations of the Company's  executive  officers,  except
      that  determinations  made with respect to the  Company's  Chairman of the
      Board  and  President  were  made  solely  by  the  Company's  independent
      directors.  The  Company  did not  achieve  the  level of  pre-tax  profit
      specified  in the  Incentive  Plan  for  fiscal  2005,  and  no  incentive
      compensation awards were made for that year.

(2)   The Company adopted its first  Supplemental  Executive  Retirement Plan in
      1989 (the "1989 SERP") and a second Supplemental Executive Retirement Plan
      effective  December 31, 2004 (the "2004 SERP"). The 1989 SERP and the 2004
      SERP are referred to  collectively as the "SERP Plans." The SERP Plans are
      intended  to  supplement  the  Company's   retirement   benefits  and  the
      participants in each of the SERP Plans are currently  identical.  The SERP
      Plans currently cover three former executive officers and key employees of
      the Company,  including Mr. Joseph Saker, and nine executive  officers and
      key  employees  of the Company.  Pursuant to a  resolution  adopted by the
      Board on June 8,  2005,  vesting  in the 1989 Plan was frozen and only the
      participants  vested as of  December  31, 2004 (Mr.  Joseph  Saker and one
      other executive  officer of the Company) are entitled to receive  benefits
      under the 1989 Plan.  Benefits  payable  under the 1989 Plan are  deducted
      from the benefits  payable under the 2004 Plan to the two participants who
      have vested benefits in the 1989 Plan.

      The amounts  reflected in the Summary  Compensation  Table  represent  the
      projected  annual benefit at retirement under the 1989 SERP Plan as of the
      end of fiscal  years 2003 and 2004 and the 2004 SERP Plan as of the end of
      fiscal 2005 for the Named Officers.  Amounts  payable at retirement  under
      the SERP Plans  range from 40% to 50% of the  employee's  highest  average
      compensation over a five year period less primary Social Security, pension
      plan benefits and 401(k)  benefits and are payable until death,  but for a
      minimum  of 120  months,  except  for Mr.  Joseph J.  Saker  (see Note (4)
      below).  In addition to the benefits


                                       33


      described  above,  each  participant  in the  SERP  Plans is  entitled  to
      receive, on a monthly basis, an amount equal to 50% of the average monthly
      premium required to purchase Medicare insurance  coverage.  The retirement
      and medical insurance payments are not payable until the earlier of death,
      disability or retirement of the covered employee.  The Company anticipates
      paying for benefits under the SERP Plans as they become due out of current
      operating income.

      The SERP Plans provide for a pre-retirement  death benefit of one-half the
      amount  payable  upon  retirement,  actuarially  computed,  payable to the
      employee's  beneficiary  over  120  months.  If the  employee  dies  after
      retirement,  such employee's beneficiary will receive the same benefit the
      employee would have received if the employee had lived for 120 months. The
      Company has amended the SERP Plans for Mr. Joseph J. Saker as described in
      Note (4) below.  During  fiscal  2005,  the Company  recorded  $783,000 of
      deferred compensation expense with respect to the SERP Plans.

(3)   Represents  amounts  contributed by the Company under its 401(k) Plan (the
      "401(k)  Plan").  The Company  maintains  a 401(k) Plan for all  qualified
      non-union  employees.  Employees are eligible to participate in the 401(k)
      Plan after  completing one (1) year of service (1,000 hours) and attaining
      age 21. Employee  contributions  are  discretionary to a maximum of 30% of
      compensation  but may not exceed $14,000 per year. The Company has elected
      to match 25% of the employee's contributions up to 6% of employee eligible
      compensation  not  exceeding  $210,000.  The Company  may make  additional
      discretionary contributions. These discretionary contributions amounted to
      2% of eligible  compensation  for the three calendar years ending December
      31, 2005.

(4)   Effective  November 2, 2003, Joseph J. Saker  relinquished his position as
      Chief  Executive  Officer of the  Company,  but  continued  to serve as an
      executive  officer of the Company,  occupying  the position of Chairman of
      the Board pursuant to a two (2) year employment agreement (the "Employment
      Agreement")  commencing  November  2, 2003 and  ended  October  29,  2005.
      Richard J. Saker was elected by the Board to assume the  position of Chief
      Executive  Officer.  On October 29,  2005,  Joseph J. Saker  retired as an
      executive officer of the Company. He continues to serve as Chairman of the
      Board.

      Mr.  Saker's base salary under the  Employment  Agreement was $325,000 and
      $275,000 during the first and second years,  respectively,  of the term of
      the  agreement.  Mr. Saker was eligible to  participate  in the  Company's
      Incentive  Plans and 401(k)  Plan and was  entitled  to receive  insurance
      benefits made available to other  employees of the Company during the term
      of the Employment Agreement.

      The Employment Agreement provides certain post retirement benefits for Mr.
      Saker and his wife. Specifically,  the Company has agreed to provide fully
      paid medical and dental  insurance  coverage for Joseph Saker and his wife
      during  their   respective   lives.   The  Company  will  provide  certain
      supplemental life insurance for Mr. Saker post retirement and the premiums
      to be paid by the Company  for such  insurance  shall not exceed  $22,104.
      Also,  the Company  amended its SERP, as to Mr. Saker only, to provide for
      payments  under that plan for the joint and several  lives of Joseph Saker
      and his wife. Each other executive  participating  in the SERP is entitled
      to a  benefit  payable  for his  life  and,  in the  event of  death,  his
      beneficiary  is  entitled  to receive a benefit  for a period of up to 120
      months. See Note (2) above.


                                       34


(5)   The members of the Board  elected  Richard J. Saker to assume the position
      of Chief Executive Officer of the Company effective November 2, 2003.

Option Grants and Exercises During Fiscal Year Ended October 29, 2005

      Shown below is information with respect to options  exercised by the Named
Officers  during the Fiscal  Year Ended  October 29,  2005.  The Company did not
grant any stock options in the Fiscal Year Ended October 29, 2005.

      Aggregated Option Exercises in the Fiscal Year Ended October 29, 2005
            and Fiscal Year-End Option Values for the Named Officers



-------------------------------------------------------------------------------------------------------------------------
                                                          Total Number of Securities           Value of Unexercised
                                                            Underlying Unexercised             In-the-Money Options
                                                          Options at October 29, 2005         at October 29, 2005 (1)
-------------------------------------------------------------------------------------------------------------------------
                                 Shares
                              Acquired on       Value
         Name (2)               Exercise       Realized   Exercisable   Unexercisable(3)    Exercisable     Unexercisable
-------------------------------------------------------------------------------------------------------------------------
                                                                                            
Joseph J. Saker                    --             --         40,000              --           $736,000              --
-------------------------------------------------------------------------------------------------------------------------
Richard J. Saker                   --             --         40,000          10,000           $736,000        $184,000
-------------------------------------------------------------------------------------------------------------------------
Michael Shapiro                    --             --            500              --           $  9,200              --
-------------------------------------------------------------------------------------------------------------------------
Carl L. Montanaro                  --             --            500              --           $  9,200              --
-------------------------------------------------------------------------------------------------------------------------
Joseph J. Saker, Jr                --             --             --              --                 --              --
-------------------------------------------------------------------------------------------------------------------------


(1)   This represents the difference  between the closing price of the Company's
      Common  Stock on October  28,  2005,  the last  trading day in fiscal 2005
      ($38.00), and the exercise price of the options ($19.60).

(2)   All stock  options  were  granted on August 8, 2001 (the "Grant  Date") in
      accordance  with the Stock  Incentive  Plan. The stock options  granted to
      Joseph J.  Saker and  Richard  J.  Saker  are  assignable  to any of their
      respective  children or  grandchildren  who are employed by the Company at
      the store  manager  or higher  level.  The  options  granted to Richard J.
      Saker,  which include 40,000 shares  subject to options  exercisable as of
      October 29, 2005,  vest quarterly from the Grant Date over a five (5) year
      period. The options granted to Joseph J. Saker are fully vested. All other
      stock options granted, vested per individual, 250 shares on the Grant Date
      and 250 shares on each  anniversary  of the Grant Date  thereafter for the
      (3) three years following the Grant Date.

(3)   Does not give effect to the Going Private Transaction.  All unvested stock
      options  will  fully  vest  and all  outstanding  options  not held by the
      Purchasers   will  be  cashed  out  as  a  result  of  the  Going  Private
      Transaction.

Pension Plan

The Company  maintains a defined  benefit  pension plan for eligible  employees.
Full vesting  occurs


                                       35


after five (5) years of service.  Benefits upon  retirement  prior to age 65 are
reduced  actuarially.  Benefits under the plan are determined by a formula equal
to .6% times the highest five (5)  consecutive  year average of a  participant's
compensation  from the  commencement of employment  through  September 30, 1997,
times the total years of service at September  30, 1997.  The plan also provides
for lump sum payments, which are payable under certain circumstances.  The table
set forth below  specifies the  estimated  annual  benefits  payable upon normal
retirement at age 65. Pursuant to a resolution adopted by the Board on September
24, 1997,  years of service and benefit  accruals for  participants  in the plan
were frozen  effective  September  30,  1997.  In lieu of  contributions  to the
defined benefit pension plan for the eight (8) calendar years ended December 31,
2005, the Board has approved contributions to the 401(k) Plan in an amount equal
to the sum of (a) two percent (2%) of the eligible  compensation  of 401(k) Plan
participants; and (b) $.25 for every $1.00 contributed to the 401(k) Plan by the
participants  for  up to 6% of  the  participant's  eligible  compensation.  The
Company  did not make any  contributions  to the 401(k)  Plan prior to  freezing
benefit accruals under the defined benefit pension plan.



                                                           Years of Service at September 30, 1997
                                           ----------------------------------------------------------------------
Remuneration                                  15              20              25              30             35
---------------------------------          -------          -------        -------         -------        -------
                                                                                           
$100,000.........................          $ 9,000          $12,000        $15,000         $18,000        $21,000
 125,000.........................           11,250           15,000         18,750          22,500         26,250
 150,000.........................           13,500           18,000         22,500          27,000         31,500
 175,000.........................           15,750           21,000         26,250          31,500         36,750
 200,000.........................           18,000           24,000         30,000          36,000         42,000
 225,000.........................           20,250           27,000         33,750          40,500         47,250
 250,000.........................           22,500           30,000         37,500          45,000         52,500
 275,000.........................           24,750           33,000         41,250          49,500         57,750
 300,000.........................           27,000           36,000         45,000          54,000         63,000
                       

For  purposes  of vesting  benefits  under the  pension  plan,  the  Company has
credited Richard J. Saker with 23 years of service; Michael Shapiro with 3 years
of service; Joseph J. Saker, Jr. with 21 years of service; and Carl L. Montanaro
with 35 years of service.  The highest five (5)  consecutive  year  average,  or
pro-rated portion thereof,  of compensation  through September 30, 1997 for each
of the Company's Named Officers,  after giving effect to applicable  limitations
under the Internal Revenue Code of 1986, as amended,  is as follows:  Richard J.
Saker - $150,000;  Michael Shapiro - $150,000, Carl L. Montanaro - $119,000, and
Joseph J. Saker, Jr. - $99,000.

Joseph J. Saker  received a lump sum  distribution  of $403,878 in January 1995,
representing the amount of his vested interest in the pension plan.

Directors' Compensation

All  non-employee  directors  receive,  in addition to  reimbursement  for their
reasonable  expenses  associated  with  attendance at meetings of the Board,  an
annual retainer fee of $15,000 payable quarterly in advance, and a participation
fee of $1,000 for each meeting of the Board attended.  All non-employee  members
of  the  Audit  Committee  receive,  in  addition  to  reimbursement  for  their
reasonable expenses  associated with attendance at Audit Committee  meetings,  a
fee of $1,000 for each Audit Committee  meeting  attended if held on a day other
than a day on which a Board  meeting  is held,  and a fee of $500 for each Audit
Committee  meeting  attended  if held on the same day as a meeting of the Board.
All non-employee  members of the Stock Option Committee receive,  in addition to
reimbursement for their reasonable  expenses associated with attendance at Stock
Option


                                       36


Committee  meetings,  a fee of $500  for each  Stock  Option  Committee  meeting
attended if held on a day other than a day on which a Board meeting is held.

The Company  paid a total of $77,500  during the fiscal  year ended  October 29,
2005 to directors who are not employees of the Company.

In December 2005, the Board of Directors formed a Special  Committee  consisting
of three independent directors to review and evaluate the proposal for the Going
Private  Transaction  and  other  proposals  regarding  strategic   alternatives
available  to the  Company  that may be  submitted  to the Board or the  Special
Committee.  All  members of the Special  Committee  will  receive  $500 for each
telephonic Special Committee meeting attended, $1,000 for each in-person Special
Committee  meeting  attended  which does not exceed  three hours in duration and
$1,500 for each in-person Special Committee meeting attended which exceeds three
hours in duration.

Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions

For the fiscal  year ended  October  29,  2005,  the full  Board  performed  the
functions of a board  compensation  committee.  Executive officers who served on
the Board during  fiscal 2005 were Joseph J. Saker,  Chairman of the Board,  and
Richard J. Saker,  President  and Chief  Executive  Officer.  The Board acted on
matters of compensation for the Chairman and the Chief Executive  Officer,  with
each of such  officers  abstaining  from  any  compensation  decisions  relating
specifically to them.

Compensation Report of the Board of Directors

The  Company's   independent  directors  are  responsible  for  determining  the
compensation of the Company's Chairman and its Chief Executive  Officer.  During
fiscal 2005,  Joseph J. Saker  served as the  Company's  Executive  Chairman and
Richard J. Saker served as the Company's  Chief Executive  Officer.  In order to
arrive at an appropriate level of compensation for the Company's Chief Executive
Officer for the fiscal year ended October 29, 2005,  the  independent  directors
considered a variety of factors presented in this report.

Corporate data for chief executive  officers of similar sized grocery  retailing
organizations  throughout  the  country  as  well  as  the  Company's  financial
performance and other achievements during the fiscal year ended October 30, 2004
were  reviewed  and  considered  by  the  Company's   independent  directors  in
determining  compensation  levels for the Company's Chief Executive  Officer for
fiscal 2005. In addition,  the independent  directors took into account the fact
that the Chief  Executive  Officer  of the  Company  has  personally  guaranteed
significant amounts of indebtedness owed by the Company to Wakefern.

After careful consideration of the various factors, including, among others, the
facts referenced above, the independent  directors determined the base salary of
the Chief  Executive  Officer  should be  increased by four percent (4%) for the
fiscal year ended  October  29,  2005.  See  "Executive  Compensation  - Summary
Compensation Table."

As of the end of the 2003 fiscal year, Joseph J. Saker  relinquished his role as
Chief Executive Officer of the Company. Recognizing the substantial contribution
that Mr.  Saker has made and is  expected  to  continue  to make to the  growth,
development  and  successful  operation of the Company,  including  his personal
guaranty of the Company's indebtedness to Wakefern, the Board determined that it
was in the best  interests  of the  Company  and its  shareholders  that  Joseph
Saker's  judgment  and  experience  remain  available to the Company and that he
continue to serve as an executive


                                       37


officer of the Company  occupying  the  position  of Chairman of the Board.  The
Board  approved a two (2) year  employment  agreement  between  the  Company and
Joseph J. Saker beginning  November 2, 2003 and terminating on October 29, 2005.
On October 29,  2005,  Joseph J. Saker  retired as an  executive  officer of the
Company.  Mr. Saker will continue to serve as Chairman of the Company's Board of
Directors. See Note (4) to the Summary Compensation Table.

The  members of the Board  elected  Richard J. Saker to assume the  position  of
Chief Executive Officer of the Company based upon his substantial  experience in
supermarket  operations,  his long tenure as an executive officer of the Company
and his substantial contribution to the growth and development of the Company.

Historically,  the Company's Chief Executive Officer makes  determinations  with
respect to cash compensation paid to other executive officers of the Company. In
addition to considering market comparisons,  salaries paid to executive officers
are based on the executive's  level of  responsibility,  experience in his role,
and the  overall  performance  and  condition  of the Company and the economy at
large.

The Company's  Board is  responsible  for  administration  of the Company's 2005
Incentive Compensation Plan (the "Incentive Compensation Plan"). Pursuant to the
Incentive   Compensation   Plan,   the  Company   undertakes  to  pay  incentive
compensation to designated  employees if it achieves  certain  adjusted  pre-tax
profit  levels.  The  terms of the  Incentive  Compensation  Plan are  generally
consistent with the terms of incentive  compensation  plans adopted and approved
by the Company for prior fiscal years.

The  Stock  Option  Committee  of the  Board,  which  consists  of  its  outside
directors,  administers  the Company's Stock Incentive Plan. The Stock Incentive
Plan  enables the Company to grant  stock-based  and other forms of  incentives,
including  stock  options,   stock  appreciation  rights,   phantom  stock,  and
restricted stock, among others. The Stock Option Committee may select from among
these  types  of  awards,  and may  combine  different  types of  awards  within
individual   grants,  to  establish   individual   grants  affording   long-term
incentives,  for the purpose of better  aligning the  interests of the Company's
management with those of its  shareholders.  The Stock Option  Committee did not
grant any awards to the Company's key executives and directors during the fiscal
year ended October 29, 2005.

Section  162(m) of the Internal  Revenue Code places a limit of $1,000,000  (per
person) on the amount of  compensation  that may be deducted by a public company
in any year for  compensation  paid to each of a  corporation's  Named Officers.
Qualifying  performance based compensation is not subject to the deduction limit
if  certain  requirements  are  satisfied.  The  grant of  options  to the Named
Officers in 2001 under the Stock  Incentive Plan does not qualify as performance
based  compensation.  The exercise of these  options  could result in deductible
compensation  in excess of the limit  imposed by Section  162(m).  The Board may
award compensation that may be non-deductible  under Section 162(m) when, in the
exercise of its business judgment,  such award would be in the best interests of
the Company.  The Section 162(m)  limitation has not yet had any effect upon the
Company and its ability to deduct,  for tax purposes,  compensation  paid to its
Named Officers.

The  Company's  independent  directors  believe  that the best  interests of the
Company and its  shareholders are served by the Company's  current  compensation
programs.  The Board members will continue to review the Company's  compensation
plans  periodically to determine what changes,  if any, should be implemented to
their  structure,  taking into account the  Company's  financial  condition  and
performance.


                                       38


Submitted by:    Charles T. Parton
                 Albert A. Zager
                 Robert H. Hutchins


                                       39


Performance Analysis

Set forth below is a line graph  comparing  the  cumulative  total return of the
Company,  the AMEX  Wholesale & Retail  Trade  Index,  the Standard & Poor's 500
Composite  Stock  Price  Index and the AMEX  Composite  Index for the five years
commencing October 28, 2000 and ended October 29, 2005.

                          FOODARAMA SUPERMARKETS, INC.
                             PRICE PERFORMANCE GRAPH

(THE FOLLOWING TABLES ARE REPRESENTED BY A LINE GRAPH IN THE PRINTED MATERIAL)



AMEX COMPOSITE

               2000                2001               2002               2003               2004               2005
               ----                ----               ----               ----               ----               ----
                                                                                           
              909.30             824.20             828.99            1063.33            1311.39             1642.58
                1.00               0.91               0.91               1.17               1.44                1.81
              100.00              90.64              91.17             116.94             144.22              180.64


INDUSTRY (AMEX)

               2000                2001               2002               2003               2004               2005
               ----                ----               ----               ----               ----               ----
                                                                                            
              165.20             127.19             132.11             186.51             188.59              279.39
                1.00               0.77               0.80               1.13               1.14                1.69
              100.00              76.99              79.97             112.90             114.16              169.12


FSM
               2000                2001               2002               2003               2004               2005
               ----                ----               ----               ----               ----               ----
                                                                                            
               18.38              40.75              27.00              25.25              37.50               38.00
                1.00               2.22               1.47               1.37               2.04                2.07
              100.00             221.77             146.94             137.41             204.08              206.80


S&P 500
               2000                2001               2002               2003               2004               2005
               ----                ----               ----               ----               ----               ----
                                                                                           
             1429.40            1059.78             900.96            1050.71            1130.20             1198.41
                1.00               0.74               0.63               0.74               0.79                0.84
              100.00              74.14              63.03              73.51              79.07               83.84



                                       40


Item 12. Security Ownership of Certain Beneficial Owners and Management and
         Related Stockholder Matters

The  following  table shows,  as of January 13, 2005,  the persons  known to the
Company who owned  directly or  beneficially  more than five percent (5%) of the
outstanding Common Stock of the Company:



Name of Beneficial Owner                                              Amount Beneficially Owned      Percent of Class
------------------------------------------------------------          -------------------------      ----------------
                                                                                                      
Joseph J. Saker (1) (2)  ...................................                    233,975                     22.8
Saker Family Corporation (1)(4).............................                     85,000                      8.6
Richard J. Saker (1) (3) (4) (5)............................                    246,803                     23.9
Joseph  J. Saker, Jr. (1) (4) (6)...........................                    118,095                     12.0
Thomas A. Saker (1) (4).....................................                    125,041                     12.7
Dimensional Fund Advisors, Inc. (7).........................                     64,750                      6.6
Arthur N. Abbey (8).........................................                    118,400                     12.0
Trellus Management Company, LLC (9) ........................                     51,300                      5.2


(1)   The address of the foregoing person is c/o Foodarama  Supermarkets,  Inc.,
      922 Highway 33, Building 6, Suite 1, Freehold, New Jersey 07728.

(2)   Includes  13,378  shares  held by the wife of Joseph J. Saker.  Mr.  Saker
      disclaims  beneficial  ownership  of the  shares  held by his  wife.  Also
      includes 40,000 shares subject to currently  exercisable options. The term
      of these options have been extended and they expire on December 27, 2006.

(3)   Includes 45,000 shares subject to currently exercisable options or options
      exercisable within sixty (60) days of January 13, 2006 granted pursuant to
      the Company's 2001 Stock Incentive Plan (the "Stock Incentive Plan").

(4)   Includes 85,000 shares held by the Joseph Saker Family Partnership,  L.P.,
      a Delaware  limited  partnership  (the  "Partnership").  The Saker  Family
      Corporation  is the sole general  partner (the  "General  Partner") of the
      Partnership. Richard J. Saker owns 40% of the outstanding capital stock of
      the General Partner,  and each of Joseph J. Saker, Jr. and Thomas A. Saker
      owns 30% of the  outstanding  capital  stock of the General  Partner.  The
      General  Partner  owns a 1% interest in the  Partnership  and has the sole
      power  to  sell,  transfer  or  otherwise  dispose  of the  shares  of the
      Company's Common Stock only upon the unanimous consent of all shareholders
      of the General Partner.  On other matters not involving the sale, transfer
      or other  disposition of such shares,  the shares of the Company's  Common
      Stock held by the  Partnership  are voted as  directed  by the  individual
      shareholders of the General  Partner in accordance  with their  respective
      ownership  interests  in the  General  Partner.  Accordingly,  the General
      Partner votes 34,000 shares as directed by Richard J. Saker, 25,500 shares
      as  directed  by Joseph J. Saker,  Jr.,  and 25,500  shares as directed by
      Thomas A. Saker on such other matters.

      In addition to their ownership  interests in the General Partner,  Richard
      J. Saker,  Joseph J. Saker, Jr. and Thomas A. Saker are the  beneficiaries
      of the trust which owns a 99% interest


                                       41


      in the  Partnership  (the  "Limited  Partner").  Thus,  each of Richard J.
      Saker,  Joseph J.  Saker,  Jr. and  Thomas A.  Saker also has an  indirect
      interest in the Company's  Common Stock held by the  Partnership by reason
      of their respective  beneficial  interests in the Limited  Partner.  Their
      beneficial interests in the Limited Partner are in identical proportion to
      their ownership interests in the General Partner. Richard J. Saker, Joseph
      J. Saker,  Jr. and Thomas A. Saker each disclaim  beneficial  ownership of
      shares held by the  Partnership  in excess of their  respective  pecuniary
      interests.

(5)   Includes 1,760 shares held by Richard J. Saker's wife and shares which are
      held in a trust for Mr.  Saker's  son, of which Mr.  Saker is the trustee.
      Mr. Saker disclaims  beneficial  ownership of the shares  described in the
      preceding sentence.

(6)   Includes  2,754 shares which are held in two trusts for the benefit of Mr.
      Saker's  sons,  of which Mr.  Saker is the trustee.  Mr.  Saker  disclaims
      beneficial ownership of the shares described in the preceding sentence.

(7)   The address of Dimensional  Fund Advisors,  Inc.  ("Dimensional")  is 1299
      Ocean Avenue, 11th Floor, Santa Monica, California 90401. Dimensional,  an
      investment advisor registered under Section 203 of the Investment Advisors
      Act of 1940,  furnishes  investment  advice to four  investment  companies
      registered  under  the  Investment  Company  Act of 1940,  and  serves  as
      investment  manager  for  certain  other  investment  vehicles,  including
      commingled  group  trusts.   These  investment  companies  and  investment
      vehicles are referred to collectively  herein as the  "Portfolios." In its
      role as investment advisor and investment manager,  Dimensional  possesses
      both  voting and  investment  power over  64,750  shares of the  Company's
      Common Stock based upon a copy of Schedule 13G/A filed with the Securities
      and Exchange  Commission  ("SEC") on February 9, 2005.  The Portfolios own
      all securities reported in the table, and Dimensional disclaims beneficial
      ownership of such securities.

(8)   The address of Arthur N. Abbey is 212 East 39th Street, New York, New York
      10016. Based upon a copy of Schedule 13D filed with the SEC on December 6,
      2005, Mr. Abbey has sole voting power with respect to these shares.

(9)   The address of Trellus Management Company,  LLC ("Trellus") is 350 Madison
      Avenue,  Ninth  Floor,  New York,  New York  10017.  Trellus is a Delaware
      limited liability company and is a Delaware registered  investment advisor
      to domestic and offshore hedge funds.  Adam Usdan is President of Trellus.
      Based upon a copy of  Schedule  13G/A  filed with the SEC on  February  7,
      2005,  Adam Usdan and Trellus  have shared  voting  power with  respect to
      these shares.

Securities Owned By Management

The  following  table  sets  forth  certain  information   regarding  beneficial
ownership  of the  Company's  Common  Stock as of January  13,  2006 by (i) each
director  of the  Company,  (ii) the  executive  officers of the Company on such
date, and (iii) the executive  officers and directors as a group.  Except as set
forth in the  footnotes  to this table,  the  shareholders  have sole voting and
investment power over such shares.


                                       42




Name of Beneficial Owner                                              Amount Beneficially Owned     Percent of Class
--------------------------------------------------------------        -------------------------     ----------------
                                                                                                  
Joseph J. Saker (1)(2)........................................                    233,975                  22.8
Richard J. Saker (1)(3)(4)(5).................................                    246,803                  23.9
Joseph J. Saker, Jr. (1)(4)(6)................................                    118,095                  12.0
Charles T. Parton (1)(7)......................................                      3,000                    *
Albert A. Zager (1)(7)........................................                      2,500                    *
Robert H. Hutchins (1)(8).....................................                      1,000                    *
Michael Shapiro (1)(8)(9).....................................                      1,000                    *
Emory A. Altobelli (1)(10)....................................                        775                    *
Carl L. Montanaro (1)(8)......................................                        515                    *
Robert V. Spires (1)(7).......................................                      1,000                    *
Joseph C. Troilo (1)..........................................                        ---                    *
Directors and Executive Officers as a Group (11 persons)
     (2)(3)(5)(6)(7)(8)(9)(10)(11)(12)(13)....................                    606,163                  56.6


(*)   Less than one percent.

(1)   The address of the foregoing person is c/o Foodarama  Supermarkets,  Inc.,
      922 Highway 33, Building 6, Suite 1, Freehold, New Jersey 07728.

(2)   Includes  13,378  shares  held by the wife of Joseph J. Saker.  Mr.  Saker
      disclaims  beneficial  ownership  of the  shares  held by his wife.  Also,
      includes  40,000 shares subject to currently  exercisable  options granted
      pursuant to the Stock  Incentive Plan. The term of these options have been
      extended and they expire on December 27, 2006.

(3)   Includes  45,000 shares subject to currently  exercisable  options granted
      pursuant to the Stock Incentive Plan.

(4)   Includes  85,000  shares  held  by  the  Partnership.   The  Saker  Family
      Corporation is the General Partner) of the  Partnership.  Richard J. Saker
      owns 40% of the outstanding capital stock of the General Partner, and each
      of Joseph J.  Saker,  Jr.  and Thomas A.  Saker,  Vice  President  - Store
      Operations of the Company,  owns 30% of the  outstanding  capital stock of
      the  General  Partner.  The  General  Partner  owns a 1%  interest  in the
      Partnership and has the sole power to sell,  transfer or otherwise dispose
      of the  shares of the  Company's  Common  Stock  only  upon the  unanimous
      consent of all shareholders of the General  Partner.  On other matters not
      involving  the sale,  transfer or other  disposition  of such shares,  the
      shares of the Company's  Common Stock held by the Partnership are voted as
      directed  by  the  individual  shareholders  of  the  General  Partner  in
      accordance  with  their  respective  ownership  interests  in the  General
      Partner.  Accordingly, the General Partner votes 34,000 shares as directed
      by Richard J. Saker, 25,500 shares as directed by Joseph J. Saker, Jr. and
      25,500 shares as directed by Thomas A. Saker on such other matters.

      In  addition  to  their  respective  ownership  interests  in the  General
      Partner,  Richard J. Saker,  Joseph J. Saker,  Jr. and Thomas A. Saker are
      beneficiaries  of the trust which owns a 99% interest in the  Partnership.
      Thus, each of Richard J. Saker,  Joseph J. Saker,  Jr. and Thomas A. Saker
      also has an indirect  interest in the  Company's  Common Stock held by the
      Partnership  by reason of their  respective  beneficial  interests  in the
      Limited Partner.  Their


                                       43


      beneficial interests in the Limited Partner are in identical proportion to
      their ownership interests in the General Partner. Richard J. Saker, Joseph
      J. Saker,  Jr. and Thomas A. Saker each disclaim  beneficial  ownership of
      shares held by the  Partnership  in excess of their  respective  pecuniary
      interests. See Note (4) to the table captioned "Principal Shareholders."

(5)   Includes  1,760  shares held by Richard J.  Saker's  wife and 1,377 shares
      which are held in a trust for the benefit of Mr. Saker's son, of which Mr.
      Saker is the trustee.  Mr.  Saker  disclaims  beneficial  ownership of the
      shares described in the preceding sentence.

(6)   Includes  2,754 shares which are held in two trusts for the benefit of Mr.
      Saker's  sons,  of which  trusts  Mr.  Saker  is the  trustee.  Mr.  Saker
      disclaims  beneficial  ownership of the shares  described in the preceding
      sentence.

(7)   Includes 1,000 shares  subject to currently  exercisable  options  granted
      pursuant to the Stock Incentive Plan.

(8)   Includes  500 shares  subject to  currently  exercisable  options  granted
      pursuant to the Stock Incentive Plan.

(9)   Includes 500 shares owned jointly with Mr. Shapiro's wife.

(10)  Includes  750 shares  subject to  currently  exercisable  options  granted
      pursuant to the Stock Incentive Plan.

(11)  Of the  606,163  shares,  directors  of the  Company own or have rights to
      acquire 484,778 shares.

(12)  Includes 85,000 shares held by the Joseph Saker Family Partnership,  L.P.,
      the total number of which shares is also included both in the total number
      of shares  attributed  to  ownership  by Richard J.  Saker,  and the total
      number of shares attributed to ownership by Joseph J. Saker, Jr.

(13)  Includes  shares  subject  to  currently  exercisable  options  or options
      exercisable within sixty (60) days of January 13, 2005 granted pursuant to
      the Stock Incentive Plan and held by the directors and executive  officers
      as described above.

      The Company's  Third Amended and Restated  Revolving  Credit and Term Loan
Agreement  provides  that an event of default shall occur if Joseph J. Saker and
Richard J. Saker  together,  do not own,  beneficially,  all voting  rights with
respect to at least 25% of all of the issued and outstanding Common Stock of the
Company.

Securities Authorized for Issuance under Equity Compensation Plans

The number of stock options outstanding under our equity compensation plans, the
weighted  average  exercise  price of  outstanding  options,  and the  number of
securities  remaining  available for issuance,  as of October 29, 2005,  were as
follows:


                                       44




-----------------------------------------------------------------------------------------------------------------------
                                                                                                       Number of
                                                                                                       securities
                                                                                                  remaining available
                                                                                                  for future issuance
                                                                                                      under equity
                                                 Number of securities                              compensation plans
                                                   to be issued upon        Weighted-average           (excluding
                                                      exercise of           exercise price of          securities
                                                 outstanding options,     outstanding options,    reflected in column
                                                 warrants and rights      warrants and rights            (a))
Plan Category                                            (a)                      (b)                    (c)
-------------                                   -----------------------  -----------------------  --------------------
                                                                                                
Equity compensation plans
approved by security holders                              94,750                 $19.60                  102,950
Equity compensation plans not
approved by security holders                                None                   None                     None
-----------------------------------------------------------------------------------------------------------------------
Total                                                     94,750                 $19.60                  102,950
-----------------------------------------------------------------------------------------------------------------------


The Company has one equity  incentive  plan, the 2001 Stock  Incentive Plan (the
"2001Plan").  The 2001 Plan  provides for the  issuance of  incentive  awards to
officers,  directors,  employees and  consultants  in the form of stock options,
stock appreciation rights and restricted stock.

Item 13. Certain Relationships and Related Transactions

(a) Transactions with Management and Certain Business Relationships

As required by the By-Laws of Wakefern,  the obligations  owed by the Company to
Wakefern are personally  guaranteed by Joseph J. Saker, Richard J. Saker, Joseph
J. Saker,  Jr. and Thomas A.  Saker.  As of October  29,  2005,  the Company was
indebted  to  Wakefern in the amount of  approximately  $40,419,000  for current
charges in the ordinary course of business.  Wakefern presently requires each of
its shareholders to invest up to $650,000 in Wakefern's non-voting capital stock
for each store  operated by it,  computed in accordance  with a formula based on
the volume of such store's purchases from Wakefern.  As of October 29, 2005, the
Company had a 15.7%  investment  in Wakefern of  $17,079,000.  As a  shareholder
member of Wakefern,  the Company earns a share of any annual Wakefern  patronage
dividend.  The dividend is based on the  distribution of operating  profits on a
pro rata basis in proportion to the dollar volume of business transacted by each
member with  Wakefern  during  each fiscal  year.  As of October 29,  2005,  the
Company was indebted in connection  with  investments  in Wakefern.  The debt of
$4,211,000 was non-interest bearing and payable in scheduled installments over a
period of up to seven (7)  years.  Additional  information  with  respect to the
Company's  relationship with Wakefern is contained in this Annual Report on Form
10-K and in the notes to the Company's  2005 financial  statements.  See Part I,
Item 1. Wakefern and Note 4 of Notes to the Consolidated Financial Statements

The  Company  also has an  investment  in  Insure-Rite,  Ltd.,  another  company
affiliated  with  Wakefern,  of $1,244,000 as of October 29, 2005.  Insure-Rite,
Ltd.  provides the Company with a


                                       45


portion of its  liability  insurance  coverage  with the  balance  paid  through
Wakefern to private  carriers.  The Company paid  $5,560,000  for such insurance
coverage  in fiscal 2005 and  believes  that such  amount is  comparable  to the
amount  that would be  charged  by a  similarly  situated  unaffiliated  general
liability and property insurer.

The Company  leases from Joseph J. Saker,  the Chairman of the Company,  and his
wife, doing business as Saker  Enterprises,  a 57,000 square foot supermarket in
Freehold,  New Jersey,  under a lease  expiring  December 31,  2018.  This lease
provides for four five year extension options.  In addition,  the Company leases
from Saker  Enterprises  9,000  square feet of space for a liquor  store under a
lease  expiring  December 31, 2008.  The liquor store property is located in the
same shopping  center as the  supermarket.  During the fiscal year ended October
29, 2005,  an  aggregate  amount for rent  (including  taxes and  insurance)  of
$866,000 was paid by the Company to Saker  Enterprises  for the  supermarket and
liquor store.

The Company  subleases from Wakefern a supermarket  in East Windsor,  New Jersey
under a sublease  expiring in 2008.  The Company also  subleases from Wakefern a
supermarket in Marlboro,  New Jersey under a sublease  expiring in 2006.  During
the fiscal year ended October 29, 2005, aggregate amounts for rent of $1,166,000
and  $837,000  were  paid  by the  Company  to  Wakefern  for the  East  Windsor
supermarket and the Marlboro supermarket, respectively. Upon expiration of these
subleases,  the underlying leases will be assigned to and assumed by the Company
provided that certain  conditions,  which include the absence of defaults by the
Company in its  obligations  to  Wakefern  and the  Company's  lenders,  and the
maintenance of a specified  level of net worth,  are satisfied.  The term of the
leases for the East Windsor and Marlboro  supermarkets  expire in 2018 and 2021,
respectively.

The Company believes that the terms of the foregoing transactions are comparable
to those available from non-affiliated persons under similar circumstances.

(b) Indebtedness of Management

None.

Item 14. Principal Accountant and Services

Audit Fees

The Company  paid a total of $225,000 in fiscal year 2005 and $199,000 in fiscal
year 2004 to Amper, Politziner & Mattia, P.C. for audit services, which included
work related to the annual audit and quarterly  reviews rendered in fiscal years
2005 and 2004, respectively.

Audit Related Fees

The Company did not pay any audit  related  fees to Amper,  Politziner & Mattia,
P.C. during fiscal 2005 and fiscal 2004.

Tax Fees

The  Company  paid a total of $24,000 in fiscal  year 2005 and $39,000 in fiscal
year 2004 to Amper,  Politziner & Mattia,  P.C. for income tax  compliance,  tax
advice and tax planning.

All Other Fees

Amper, Politziner & Mattia, P.C. did not bill the Company for any other services
during fiscal years 2005 or 2004.

Pre-Approval Policies and Procedures


                                       46


The Audit Committee has considered  whether the non-audit  services  provided by
Amper,  Politziner & Mattia, P.C., including the services rendered in connection
with income taxes,  were compatible with  maintaining its  independence  and has
determined that the nature and substance of the limited  non-audit  services did
not impair the  status of Amper,  Politziner  & Mattia,  P.C.  as the  Company's
independent  auditors.  None of the  engagements of Amper,  Politziner & Mattia,
P.C., which were pre-approved by the Audit Committee, made use of the de minimis
exception to pre-approval contained in the rules of the SEC which permit limited
engagements  for  non-audit   services   involving  amounts  under  a  specified
threshold.


                                       47


                                     Part IV

Item 15. Exhibits and Financial Statement Schedules



--------------------------------------------------------------------------------------------------------------------
a.1.           Audited financial statements and                                                 Page No.
               supplementary data
--------------------------------------------------------------------------------------------------------------------
                                                                                          
               Report of Independent Registered Public Accounting Firm                          F-1
--------------------------------------------------------------------------------------------------------------------
                Foodarama Supermarkets, Inc. and
                    Subsidiaries Consolidated Financial
                    Statements:
--------------------------------------------------------------------------------------------------------------------
               Balance Sheets as of October 29, 2005                                            F-2 to F-3
                    and October 30, 2004
--------------------------------------------------------------------------------------------------------------------
               Statements of Operations for each of the
                    fiscal years ended, October 29, 2005,
                    October 30, 2004 and November 1, 2003.                                      F-4
--------------------------------------------------------------------------------------------------------------------
               Statements of Shareholders' Equity
                    for each of the fiscal years ended
                    October 29, 2005, October 30, 2004
                    and November 1, 2003.                                                       F-5
--------------------------------------------------------------------------------------------------------------------
               Statements of Cash Flows for each of the
                    fiscal years ended October 29, 2005, October 30, 2004
                    and November 1, 2003.                                                       F-6
--------------------------------------------------------------------------------------------------------------------
               Notes to Consolidated Financial Statements                                       F-7 to F-42
--------------------------------------------------------------------------------------------------------------------
a.2.           Financial Statement Schedules
--------------------------------------------------------------------------------------------------------------------
               Schedule II                                                                      S-1
--------------------------------------------------------------------------------------------------------------------
                    Schedules other than Schedule II have been
                    omitted because they are not applicable.

a.3.           Management Contracts and/or Compensatory Plans

                    Management contracts and/or compensatory plans or
                    arrangements have been identified in the Index to Exhibits beginning
                    on page E-1 herein.
--------------------------------------------------------------------------------------------------------------------
 b.            Exhibits                                                                         E-1 to E-82
--------------------------------------------------------------------------------------------------------------------
                    Reference  is made to the  Index of  Exhibits  beginning  on page E-1
                    herein.
--------------------------------------------------------------------------------------------------------------------



                                       48


                                   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.

                                                 FOODARAMA SUPERMARKETS, INC.
                                                 (Registrant)


                                                 /s/ Michael Shapiro
                                                 -------------------------------
                                                 Michael Shapiro
                                                 Senior Vice President,
                                                 Chief Financial Officer


                                                 /s/ Thomas H. Flynn
                                                 -------------------------------
                                                 Thomas H. Flynn
                                                 Vice President,
                                                 Principal Accounting Officer

Date: January 26, 2006

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.



          Name                                       Title                                 Date
          ----                                       -----                                 ----
                                                                             
/s/ Joseph J. Saker
--------------------------
Joseph J. Saker                    Chairman of the Board of Directors              January 26, 2006

/s/ Richard J. Saker               Chief Executive Officer, President and
--------------------------         Director 
Richard J. Saker                                                                   January 26, 2006

/s/ Charles T. Parton
--------------------------
Charles T. Parton                  Director                                        January 26, 2006

/s/ Albert A. Zager
--------------------------
Albert A. Zager                    Director                                        January 26, 2006

/s/ Robert H. Hutchins
--------------------------
Robert H. Hutchins                 Director                                        January 26, 2006



                                       49


             Report of Independent Registered Public Accounting Firm

Board of Directors and Shareholders
Foodarama Supermarkets, Inc.
Howell, New Jersey

We have  audited  the  accompanying  consolidated  balance  sheets of  Foodarama
Supermarkets,  Inc. and Subsidiaries as of October 29, 2005 and October 30, 2004
and the related consolidated statements of operations,  shareholders' equity and
cash flows for the fiscal  years ended  October 29,  2005,  October 30, 2004 and
November 1, 2003.  These  financial  statements  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards 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.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects,  the financial position of Foodarama  Supermarkets,  Inc. and
Subsidiaries  as of October 29, 2005 and  October 30,  2004,  and the results of
their  operations  and their cash flows for the fiscal  years ended  October 29,
2005,  October 30, 2004 and November 1, 2003, in conformity with U.S.  generally
accepted accounting principles.

In connection with our audits of the financial  statements referred to above, we
audited  the  financial  schedule  listed  under  Item 15. In our  opinion,  the
financial  schedule,  when  considered in relation to the  financial  statements
taken as a whole,  presents fairly,  in all material  respects,  the information
stated therein.

                                       /S/ AMPER, POLITZINER & MATTIA, P.C.
                                       ------------------------------------

January 25, 2006  
Edison, New Jersey
                                      F-1


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                      October 29, 2005 and October 30, 2004
                                 (In thousands)

                                                         2005            2004
                                                         ----            ----
Assets
Current assets
    Cash and cash equivalents                         $    5,488     $    6,001
    Merchandise inventories                               55,889         57,123
    Receivables and other current assets                   7,597          8,456
    Prepaid and refundable income taxes                      797            170
    Related party receivables - Wakefern                  14,587         14,799
                                                      ----------     ----------
                                                          84,358         86,549
                                                      ----------     ----------

Property and equipment
    Land                                                     308            308
    Buildings and improvements                             1,220          1,220
    Leasehold improvements                                61,360         60,488
    Equipment                                            164,238        161,554
    Property under capital leases                        152,354        152,354
    Construction in progress                                 199             60
                                                      ----------     ----------
                                                         379,679        375,984
    Less accumulated depreciation and amortization       161,975        140,138
                                                      ----------     ----------
                                                         217,704        235,846
                                                      ----------     ----------

Other assets
    Investments in related parties                        18,323         17,655
    Goodwill                                               1,715          1,715
    Intangible assets, net                                 1,304          1,493
    Other                                                  3,364          3,339
    Related party receivables - Wakefern                   2,237          2,039
                                                      ----------     ----------
                                                          26,943         26,241
                                                      ----------     ----------

                                                      $  329,005     $  348,636
                                                      ==========     ==========

                 See notes to consolidated financial statements.


                                      F-2


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                    Consolidated Balance Sheets - (continued)
                      October 29, 2005 and October 30, 2004
                                 (In thousands)



                                                                 2005             2004
                                                                 ----             ----
                                                                        
Liabilities and Shareholders' Equity
Current liabilities
   Current portion of long-term debt                         $     9,009      $     8,415
   Current portion of long-term debt, related party                1,026              867
   Current portion of obligations under capital leases             1,966            1,727
   Current income taxes payable                                       --              408
   Deferred income taxes                                           2,151            1,579
   Accounts payable
    Related party - Wakefern                                      40,419           39,639
    Others                                                         9,671           14,384
   Accrued expenses                                               13,479           15,236
                                                             -----------      -----------
                                                                  77,721           82,255
                                                             -----------      -----------

Long-term debt                                                    50,912           63,051
Long-term debt, related party                                      3,185            3,590
Obligations under capital leases                                 140,540          142,504
Deferred income taxes                                                175            2,292
Other long-term liabilities                                       13,577           13,711
                                                             -----------      -----------
                                                                 208,389          225,148
                                                             -----------      -----------

Commitments and Contingencies (Note 14)

Shareholders' equity
   Common stock, $1.00 par; authorized 2,500,000 shares;
    issued 1,621,767 shares; outstanding 988,117 shares
   October 29, 2005; 987,617 shares October 30, 2004               1,622            1,622
   Capital in excess of par                                        4,168            4,168
   Deferred compensation                                            (242)            (580)
   Retained earnings                                              52,315           51,339
   Accumulated other comprehensive income
    Minimum pension liability                                     (2,802)          (3,140)
                                                             -----------      -----------
                                                                  55,061           53,409
Less 633,650 shares October 29, 2005; 634,150 shares
 October 30, 2004, held in treasury, at cost                      12,166           12,176
                                                             -----------      -----------
                                                                  42,895           41,233
                                                             -----------      -----------

                                                             $   329,005      $   348,636
                                                             ===========      ===========


                 See notes to consolidated financial statements.


                                      F-3


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations
   Fiscal Years Ended October 29, 2005, October 30, 2004 and November 1, 2003
                      (In thousands, except per share data)



                                                    2005              2004             2003
                                                    ----              ----             ----
                                                                          
Sales                                            $ 1,215,490      $ 1,173,977      $ 1,048,532

Cost of goods sold                                   898,962          865,280          776,656
                                                 -----------      -----------      -----------

Gross profit                                         316,528          308,697          271,876
Selling, general and administrative expenses         296,599          289,543          255,811
                                                 -----------      -----------      -----------
Earnings from operations                              19,929           19,154           16,065
                                                 -----------      -----------      -----------

Other income (expense)                               (18,518)         (16,392)         (12,399)
   Interest expense                                      163              141              139
                                                 -----------      -----------      -----------
   Interest income                                   (18,355)         (16,251)         (12,260)
                                                 -----------      -----------      -----------

Earnings before income tax provision                   1,574            2,903            3,805
Income tax provision                                    (598)          (1,103)          (1,522)
                                                 -----------      -----------      -----------
Net income                                       $       976      $     1,800      $     2,283
                                                 ===========      ===========      ===========
Per share information
Net income per common share
   Basic                                         $       .99      $      1.82      $      2.31
                                                 ===========      ===========      ===========
   Diluted                                       $       .95      $      1.75      $      2.26
                                                 ===========      ===========      ===========
Weighted average shares outstanding
   Basic                                             987,878          987,132          986,789
                                                 ===========      ===========      ===========
   Diluted                                         1,031,715        1,030,167        1,011,350
                                                 ===========      ===========      ===========


                 See notes to consolidated financial statements.


                                      F-4


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
   Fiscal Years Ended October 29, 2005, October 30, 2004 and November 1, 2003
                      (In thousands, except per share data)



                                               Common Stock                                Accumulated
                                          --------------------    Capital                      Other
                                            Shares               in Excess    Deferred    Comprehensive
                                            Issued      Amount     of Par   Compensation      Income
                                            ------      ------     ------   ------------      ------
                                                                              
Balance - November 2, 2002                1,621,767     $1,622     $4,168      $(1,324)      $(2,896)
Amortization of deferred compensation            --         --         --          372            --
Issuance of common stock                         --         --         --           --            --
Comprehensive income
   Net income 2003                               --         --         --           --            --
   Other comprehensive income
      Minimum pension liability, net
         of deferred tax                         --         --         --           --          (268)
                                          ---------     ------     ------      -------       -------
Comprehensive income

Balance - November 1, 2003                1,621,767      1,622      4,168         (952)       (3,164)
Amortization of deferred compensation            --         --         --          372            --
Issuance of common stock                         --         --         --           --            --
Comprehensive income
   Net income 2004                               --         --         --           --            --
   Other comprehensive income
      Minimum pension liability, net
         of deferred tax                         --         --         --           --            24
                                          ---------     ------     ------      -------       -------
Comprehensive income

Balance - October 30, 2004                1,621,767      1,622      4,168         (580)       (3,140)
Amortization of deferred compensation            --         --         --          338            --
Issuance of common stock                         --         --         --           --            --
Comprehensive income
   Net income 2005                               --         --         --           --            --
   Other comprehensive income
      Minimum pension liability, net
         of deferred tax                         --         --         --           --           338
                                          ---------     ------     ------      -------       -------
Comprehensive income

Balance October 29, 2005                  1,621,767     $1,622     $4,168      $  (242)      $(2,802)
                                          =========     ======     ======      =======       =======



                                                                                  Treasury Stock
                                            Comprehensive      Retained      -----------------------        Total
                                                Income         Earnings        Shares        Amount        Equity
                                                ------         --------        ------        ------        ------
                                                                                
Balance - November 2, 2002                                     $ 47,256       (635,400)    $ (12,201)     $ 36,625
Amortization of deferred compensation                --              --             --            --           372
Issuance of common stock                             --              --            500            10            10
Comprehensive income
   Net income 2003                             $  2,283           2,283             --            --         2,283
   Other comprehensive income
      Minimum pension liability, net
         of deferred tax                           (268)             --             --            --          (268)
                                               --------       ---------      ---------     ---------      --------
Comprehensive income                           $  2,015
                                               ========
Balance - November 1, 2003                                       49,539       (634,900)      (12,191)       39,022
Amortization of deferred compensation                                --             --            --           372
Issuance of common stock                             --              --            750            15            15
Comprehensive income
   Net income 2004                             $  1,800           1,800             --            --         1,800
   Other comprehensive income
      Minimum pension liability, net
         of deferred tax                             24              --             --            --            24
                                               --------       ---------      ---------     ---------      --------
Comprehensive income                           $  1,824
                                               ========
Balance - October 30, 2004                                       51,339       (634,150)      (12,176)       41,233
Amortization of deferred compensation                                --             --            --           338
Issuance of common stock                             --              --            500            10            10
Comprehensive income
   Net income 2005                             $    976             976             --            --           976
   Other comprehensive income
      Minimum pension liability, net
         of deferred tax                            338              --             --            --           338
                                               --------       ---------      ---------     ---------      --------
Comprehensive income                           $  1,314
                                               ========
Balance October 29, 2005                                      $  52,315       (633,650)    $ (12,166)     $ 42,895
                                                              =========      =========     =========      ========


                 See notes to consolidated financial statements.


                                      F-5


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
   Fiscal Years Ended October 29, 2005, October 30, 2004 and November 1, 2003
                                 (In thousands)



                                                                   2005             2004              2003
                                                                   ----             ----              ----
Cash flows from operating activities
                                                                                         
Net income                                                    $        976      $      1,800      $      2,283
 Adjustments to reconcile net income to net
    cash from operating activities
 Depreciation                                                       21,884            20,634            17,096
 Non cash impairment charge                                            163             1,198                --
 Amortization, intangibles                                             189               141               192
 Amortization, deferred financing costs                                643               695               577
 Amortization, deferred rent escalation                               (322)             (288)             (294)
 Provision to value inventory at LIFO                                  980             1,005               715
 Deferred income taxes                                              (1,769)           (1,057)            2,515
 Amortization of deferred compensation                                 334               358               357
(Increase) decrease in
   Merchandise inventories                                             254            (8,904)           (6,232)
   Receivables and other current assets                                 62              (907)             (505)
   Prepaid and refundable income taxes                                (627)            3,234            (3,147)
   Other assets                                                       (557)             (457)              227
   Related party receivables - Wakefern                                 14            (1,280)           (4,920)
Increase (decrease) in
   Accounts payable                                                 (3,933)            1,895             6,115
   Income taxes payable                                               (408)           (1,007)            1,415
   Other liabilities                                                  (959)            2,560             1,463
                                                              ------------      ------------      ------------
                                                                    16,924            19,620            17,857
                                                              ------------      ------------      ------------

Cash flows from investing activities
   Cash paid for the purchase of property and equipment             (3,766)          (27,744)          (29,267)
   Cash paid for construction in progress                             (139)              (24)           (4,336)
   Decrease in construction advance due from landlords                 797            17,127             4,975
   Increase in construction advance due from landlords                  --           (12,633)           (6,128)
   Payment for purchase of acquired store assets                        --            (1,000)               --
                                                              ------------      ------------      ------------
                                                                    (3,108)          (24,274)          (34,756)
                                                              ------------      ------------      ------------

Cash flows from financing activities
   Proceeds from issuance of debt                                       --            16,359            27,853
   Principal payments under long-term debt                         (11,545)           (8,144)           (7,505)
   Principal payments under capital lease obligations               (1,725)           (1,484)           (1,518)
   Principal payments under long-term debt, related party             (914)           (1,000)             (755)
   Deferred financing and other costs                                 (155)             (343)             (214)
   Proceeds from exercise of stock options                              10                15                10
                                                              ------------      ------------      ------------
                                                                   (14,329)            5,403            17,871
                                                              ------------      ------------      ------------

Net change in cash and cash equivalents                               (513)              749               972

Cash and cash equivalents, beginning of year                         6,001             5,252             4,280
                                                              ------------      ------------      ------------

Cash and cash equivalents, end of year                        $      5,488      $      6,001      $      5,252
                                                              ============      ============      ============

Supplemental disclosures of cash paid
   Interest                                                   $     18,496      $     16,286      $     12,374
   Income taxes, net of refunds                               $      3,416      $        (61)     $        751


                 See notes to consolidated financial statements.


                                      F-6


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies

            Nature of Operations

            Foodarama  Supermarkets,  Inc.  and  Subsidiaries  (the  "Company"),
            operate 27 ShopRite  supermarkets,  primarily in Central New Jersey.
            One of these  stores  was closed in  November  2005,  subsequent  to
            fiscal   year-end.   The  Company  is  a  member  of  Wakefern  Food
            Corporation   ("Wakefern"),    the   largest   retailer-owned   food
            cooperative in the United States.

            Fiscal Year

            The  Company's  fiscal year ends on the Saturday  closest to October
            31.  Fiscal 2005  consists of the 52 weeks ended  October 29,  2005,
            fiscal  2004  consists  of the 52 weeks  ended  October 30, 2004 and
            fiscal 2003 consists of the 52 weeks ended November 1, 2003.

            Principles of Consolidation

            The consolidated  financial  statements  include the accounts of the
            Company  and  its  wholly  owned   subsidiaries.   All   significant
            intercompany accounts and transactions have been eliminated.

            Revenue Recognition

            Revenue from the sale of products is recognized at the point of sale
            to the customer.  Discounts  provided to customers  through ShopRite
            coupons at the point of sale are  recognized as a reduction of sales
            as the  products are sold.  

            From time to time the Company  initiates  customer  loyalty programs
            which allow  customers  to earn points for each  purchase  completed
            during a specified  time period.  Points earned enable  customers to
            receive a certificate that may be redeemed on future purchases.  The
            Company  accounts for its customer  loyalty  programs in  accordance
            with Emerging Issues Task Force (EITF) Issue No. 00-22,  "Accounting
            for "Points" and Certain  Other  Time-Based  or  Volume-Based  Sales
            Incentive  Offers,  and Offers for Free  Products  or Services to Be
            Delivered in the Future".  The value of points earned by our loyalty
            program  customers  is included as a  liability  and a reduction  of
            revenue at the time the points are earned based on the percentage of
            points  that are  projected  to be  redeemed.  

            Industry Segment

            The Company  operates in one  industry  segment,  the retail sale of
            food and  nonfood  products,  primarily  in the  Central  New Jersey
            region.

            Reclassifications

            Certain  reclassifications  have been made to prior  year  financial
            statements in order to conform to the current year presentation.

            Use of Estimates

            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  and disclosure of contingent  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-7


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Fair Value of Financial Instruments

            Cash and cash  equivalents,  receivables  and  accounts  payable are
            reflected in the consolidated financial statements at carrying value
            which approximates fair value because of the short-term  maturity of
            these   instruments.   The  fair   value  of   long-term   debt  was
            approximately equivalent to its carrying value, due to the fact that
            the interest rates currently  available to the Company for debt with
            similar terms are approximately  equal to the interest rates for its
            existing debt. As the Company's  investments in Wakefern can only be
            sold to Wakefern for  approximately  the amount invested,  it is not
            practicable to estimate the fair value of such stock.  Determination
            of the fair value of related party  receivables and long-term debt -
            related party is not practicable due to their related party nature.

            Cash Equivalents

            The Company  considers all highly liquid debt instruments  purchased
            with  an  original  maturity  of  three  months  or  less to be cash
            equivalents.

            Merchandise Inventories

            Merchandise  inventories  are stated at the lower of cost or market.
            At October 29, 2005 and October 30, 2004 approximately 82% each year
            of  merchandise  inventories,  consisting  primarily  of grocery and
            nonfood items, are valued by the LIFO (last-in, first-out) method of
            inventory  valuation while the remaining  inventory items are valued
            by the FIFO (first-in,  first-out) method with cost being determined
            under the retail  method. 

            If the FIFO method had been used for the entire inventory, inventory
            at October 29, 2005 and October 30, 2004 would have been  $4,720,000
            and $3,740,000 higher, respectively.

            Vendor Allowances and Rebates and Cost of Goods Sold

            The  Company  receives  vendor  allowances  and  rebates,  including
            amounts  received as a pass  through from  Wakefern,  related to the
            Company's buying and merchandising activities. Vendor allowances and
            rebates are recognized as a reduction in cost of goods sold when the
            related  merchandise  is sold or when the  contractual  requirements
            have been satisfied.

            Cost of goods  sold  includes  the costs of  inventory  sold and the
            related  purchase,  inbound freight and distribution  costs. Cost of
            goods sold excludes  depreciation and amortization which is included
            in selling general and  administrative  expenses in the consolidated
            statements of operations.

            Selling, General and Administrative Expense

            Selling,  general and  administrative  expense consists primarily of
            depreciation, amortization, impairment charges, advertising expense,
            payroll  including  related  fringe and employee  benefit  expenses,
            utilities expense, rent, common area maintenance and other occupancy
            charges and other expenses.


                                      F-8


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Property and Equipment

            Property  and  equipment is stated at cost and is  depreciated  on a
            straight-line  basis over the estimated useful lives ranging between
            three and ten years for equipment, the shorter of the useful life or
            lease  term  for  leasehold  improvements,   and  twenty  years  for
            buildings.   Repairs  and  maintenance  are  expensed  as  incurred.
            Property  and  equipment  under  capital  leases are recorded at the
            lower of fair market  value or the net present  value of the minimum
            lease payments.  They are depreciated on a straight-line  basis over
            the shorter of the related lease terms or their useful life.

            Investments

            The Company's investments in its principal supplier,  Wakefern,  and
            in Insure-Rite, Ltd., are stated at cost (see Note 4).

            Goodwill

            Goodwill is tested at the end of each fiscal year for impairment, or
            as circumstances dictate, pursuant to the provisions of Statement of
            Financial  Accounting  Standards  ("SFAS") No. 142,  "Accounting for
            Goodwill and Other  Intangible  Assets".  The Company has determined
            that  it  operates  as a  single  reporting  unit  for  purposes  of
            evaluating  goodwill,  and as  such,  impairment  is  tested  at the
            company  level.  During  fiscal  2005,  2004 and  2003  the  Company
            completed  goodwill  impairment  tests  prescribed  by SFAS  142 and
            concluded that no impairment of goodwill existed.

            Intangible Assets

            Other intangible  assets consist of favorable  operating lease costs
            and liquor licenses.  The favorable  operating lease costs are being
            amortized  on a  straight-line  basis over the terms of the  related
            leases,  which range from 6 to 24 years. The liquor licenses are not
            amortized  since  they have been  determined  to have an  indefinite
            useful life. The Company reviews the value of its intangible  assets
            for impairment whenever events or changes in business  circumstances
            indicate  that the  carrying  amount of the  assets may not be fully
            recoverable  or that the useful  lives of these assets are no longer
            appropriate.

            Long-Lived Assets

            The Company reviews long-lived assets, on an individual store basis,
            for impairment when circumstances indicate the carrying amount of an
            asset may not be recoverable.  Such review analyzes the undiscounted
            estimated  future  cash flows from such assets to  determine  if the
            carrying value of such assets are recoverable  from their respective
            cash  flows.  If an  impairment  is  indicated,  it is  measured  by
            comparing the discounted cash flows for the long-lived  asset to its
            carrying  value.  In fiscal  2005 and  2004,  the  Company  recorded
            non-cash    impairment   charges   of   $163,000   and   $1,198,000,
            respectively,   to  reduce  the  carrying  value  of  equipment  and
            leasehold improvements relating to one store.


                                      F-9


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Long-Lived Assets - (continued)

            These  charges  for fiscal  2005 and 2004 are  included  in Selling,
            General and Administrative Expense in the accompanying  consolidated
            statements  of  operations.  Factors  leading to  impairment  were a
            combination  of  historical  losses,  anticipated  future losses and
            projected  future  negative cash flows for the remaining term of the
            related store's lease. The non-cash impairment charge represents the
            amount  necessary to write down the carrying  value of the equipment
            and  leasehold  improvements  for the store to its'  estimated  fair
            value based on the  Company's  best  estimate of the store's  future
            discounted  operating cash flows and the anticipated  proceeds to be
            received  on the sale of the  equipment.  The Company did not record
            any impairment charges in fiscal 2003.

            Deferred Financing Costs

            Deferred  financing  costs are being  amortized over the life of the
            related debt using the effective interest method.

            Software Development Costs

            Software   development   costs  consist  of  internal-use   software
            development which is amortized using the  straight-line  method over
            its estimated useful life of approximately 3 years,  commencing upon
            the  completion  of the  project.  Software  assets are reviewed for
            impairment when events or  circumstances  indicate that the carrying
            value may not be recoverable over the remaining lives of the assets.
            During the software application development stage, capitalized costs
            include external  consulting costs, cost of software  licenses,  and
            internal  payroll and  payroll-related  costs for  employees who are
            directly   associated   with  a  software   project.   Upgrades  and
            enhancements  are capitalized if they result in added  functionality
            which  enable  the  software  to  perform  tasks  it was  previously
            incapable  of  performing.  Software  maintenance,   training,  data
            conversion and business process  reengineering costs are expensed in
            the period in which they are incurred.  Software  development  costs
            are  included  in  "Other"  in "Other  Assets"  in the  consolidated
            balance sheet and were $95,000 as of October 29, 2005. There were no
            costs in fiscal 2004 or 2003.

            Postretirement Benefits other than Pensions

            The  Company  accrues  for  the  cost  of  providing  postretirement
            benefits,  principally  supplemental  income  payments  and  limited
            medical  benefits,  over the working  careers of the officers in the
            plan.

            Postemployment Benefits

            The   Company   accrues   for  the   expected   cost  of   providing
            postemployment  benefits,  primarily short term disability payments,
            over the working careers of its employees.

            Advertising

            Advertising costs are expensed as incurred.  Advertising expense was
            $9.2,  $8.3 and $7.9  million for the fiscal  years  2005,  2004 and
            2003, respectively.

            Store Opening and Closing Costs

            The costs of opening  new  stores  are  expensed  as  incurred.  The
            Company estimates


                                      F-10


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Store Opening and Closing Costs - (continued)

            closed store  liabilities,  which are accrued and expensed  upon the
            closing of a store. Closed store liabilities include lease payments,
            real estate taxes, common area maintenance,  and utility costs to be
            incurred over the remaining  lease term,  net of estimated  sublease
            income, at the present value using a discount rate based on a credit
            adjusted  risk-free  rate.  Adjustments to closed store  liabilities
            primarily  relate to changes  in  subtenants  and actual  exit costs
            differing from original  estimates and are expensed in the period in
            which the change becomes known.

            Minimum Pension Liability

            The Company maintains two underfunded  defined benefit pension plans
            covering  administrative  personnel  and  members  of a  union.  The
            minimum  pension  liability  for these  plans is  recorded in "Other
            long-term  liabilities"  and the  related  unrealized  loss,  net of
            deferred  income tax  benefit,  is  included  in  accumulated  other
            comprehensive income.

            Comprehensive Income

            FASB Statement 130, "Reporting  Comprehensive  Income,"  establishes
            standards for reporting and  presentation  of  comprehensive  income
            (loss) and its components in a full set of financial statements. For
            fiscal 2005,  2004 and 2003,  comprehensive  income  consists of net
            income and the additional minimum pension liability adjustment,  net
            of deferred income tax benefit.

            Stock Option Plan

            The  Company  has  elected  to follow  Accounting  Principles  Board
            Opinion No. 25,  "Accounting  for Stock Issued to Employees,"  ("APB
            25") and related  interpretations  in  accounting  for its  employee
            stock options.  Under this method,  compensation cost is measured as
            the amount by which the market price of the underlying stock exceeds
            the exercise price of the stock option at the date at which both the
            number of options granted and the exercise price are known. Deferred
            compensation expense recorded at the date of grant is amortized over
            the vesting  period of the related  grant  which  approximates  five
            years.  Compensation  expense related to stock performance units (as
            described in Note 11 as "Units") is measured  based on the change in
            market  price of the  Company's  common  stock,  the number of Units
            outstanding  and the number of Units  vested  from one period to the
            next.


                                      F-11


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Stock Option Plan - (continued)

            In   accordance   with  SFAS  148,   "Accounting   for   Stock-Based
            Compensation - Transition and  Disclosure," the effect on net income
            and  earnings  per share if the  Company  had applied the fair value
            recognition  provisions  of SFAS 123,  "Accounting  for  Stock-Based
            Compensation," to stock-based employee compensation is as follows:



                                                                                 Fiscal Year Ending
                                                                                 ------------------
                                                                    October 29,      October 30,       November 1,
                                                                       2005             2004               2003
                                                                    -----------      -----------       -----------
                                                                                                 
            Net income - as reported                                   $ 976           $ 1,800            $2,283

            Add:
            Stock-based employee compensation
            expense included in reported net
            income, net of related tax effects                           210               221               223

            Deduct:
            Adjustment    to   total    stock-based    employee
            compensation    expense    determined   under   the
            intrinsic  value  method  for  expense   determined
            under the fair value based  method,  net of related
            tax effects                                                 (285)             (305)             (303)
                                                                       -----------------------------------------
            Pro forma net income                                       $ 901           $ 1,716            $2,203
                                                                       =========================================
            Earnings per share:
            Basic, as reported                                         $ .99           $  1.82            $ 2.31
                                                                       =========================================
            Basic, pro forma                                           $ .91           $  1.74            $ 2.23
                                                                       =========================================
            Diluted, as reported                                       $ .95           $  1.75            $ 2.26
                                                                       =========================================
            Diluted, pro forma                                         $ .87           $  1.67            $ 2.18
                                                                       =========================================



                                      F-12


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Stock Option Plan - (continued)

            Pro forma information regarding net income and earnings per share is
            required by Statement 123, and has been determined as if the Company
            had  accounted  for its employee  stock options under the fair value
            method of that  Statement.  The fair  value for  these  options  was
            estimated  at  $22.93 on the date of grant  using the  Black-Scholes
            option-pricing model.

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

            The following  weighted-average  assumptions  were used for the year
            ended November 3, 2001 based on date of grant:

                   Risk-free interest rate                     5.0%
                   Expected volatility                        40.2%
                   Dividend yield                                0%
                   Expected life                            5 years

            There were no options granted in fiscal 2005, 2004 or 2003.

            Earnings Per Share

            Earnings per common share are based on the weighted  average  number
            of common shares outstanding. Diluted earnings per share amounts are
            based on the weighted  average number of common shares  outstanding,
            plus the incremental  shares that would have been  outstanding  upon
            the  assumed  exercise of all  dilutive  stock  options,  subject to
            antidilution limitations.

            Recent Accounting Pronouncements

            In November  2004,  the Financial  Accounting  Standards  Board (the
            "FASB") issued SFAS No. 151,  "Inventory Costs", an amendment of ARB
            No. 43,  Chapter 4. SFAS No. 151 amends the  guidance in ARB No. 43,
            Chapter 4,  "Inventory  Pricing,"  to  clarify  the  accounting  for
            abnormal amounts of idle facility expense,  freight, handling costs,
            and spoilage. This statement requires that those items be recognized
            as  current  period  charges  regardless  of  whether  they meet the
            criterion of "so abnormal" which was the criterion  specified in ARB
            No. 43. This  pronouncement  is effective for fiscal years beginning
            after June 15,  2005.  The  Company  does not expect an impact  from
            adopting this new standard.

            In  December  2004,  the FASB issued  SFAS No. 123  (revised  2004),
            "Share-Based  Payment",  which  is  a  revision  of  SFAS  No.  123,
            "Accounting for Stock-Based


                                      F-13


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Recent Accounting Pronouncements - (continued)

            Compensation."  SFAS No.  123(R)  supersedes  APB  Opinion  No.  25,
            "Accounting  for Stock Issued to Employees"  and amends SFAS No. 95,
            "Statement  of Cash  Flows."  Generally,  the  approach  in SFAS No.
            123(R)  is  similar  to the  approach  described  in SFAS  No.  123.
            However,  SFAS No.  123(R)  requires  all  share-based  payments  to
            employees,  including  grants  of  employee  stock  options,  to  be
            recognized in the income  statement based on their fair values.  Pro
            forma  disclosure is no longer an  alternative.  In April 2005,  the
            Securities  and Exchange  Commission  adopted a final rule  amending
            Rule 4-01(a) of Regulation S-X amending the compliance date for FASB
            Statement No. 123(R) to be effective starting with the first interim
            or annual  reporting period of the first fiscal year beginning on or
            after June 15, 2005.  The  provisions  of FASB  Statement No. 123(R)
            will be effective  for the  Company's  first  quarter of fiscal year
            2006  beginning  October 30, 2005. It is estimated that the adoption
            of this standard will reduce the Company's net income in fiscal 2006
            by $63,000.

            In  December  2004,  the FASB issued  SFAS No.  153,  "Exchanges  of
            Nonmonetary  Assets,  an amendment of APB Opinion No. 29".  SFAS No.
            153  specifies the criteria  required to record a nonmonetary  asset
            exchange  using  carryover  basis.  SFAS No.  153 is  effective  for
            nonmonetary  asset  exchanges  occurring  after  July 1,  2005.  The
            Company  adopted this  statement in the third quarter of fiscal 2005
            and the  adoption  of this  standard  did not have any impact on its
            financial statements.

            In December 2004, the FASB issued FSP FAS 109-1, Application of FASB
            Statement  No.  109,  "Accounting  for  Income  Taxes,"  to the "Tax
            Deduction  on  Qualified  Production   Activities  Provided  by  the
            American Jobs Creation Act of 2004" to provide  accounting  guidance
            on the  appropriate  treatment  of  tax  benefits  generated  by the
            enactment  of the Act.  The FSP  requires  that  the  manufacturer's
            deduction be treated as a special  deduction in accordance with SFAS
            109 and not as a tax rate  reduction.  The Company is awaiting final
            tax regulations from the Internal Revenue Service before  completing
            its  assessment  of the  impact  of  adopting  FSP FAS  109-1 on its
            financial statements.

            In March 2005,  the FASB issued  FASB  Interpretation  (FIN) No. 47,
            "Accounting  for  Conditional  Asset  Retirement  Obligations  -  an
            Interpretation  of  Financial  Accounting  Standard  (FAS) No.  143,
            Accounting for Asset Retirement  Obligations."  FIN No. 47 clarifies
            the  requirements  to  record  liabilities  stemming  from  a  legal
            obligation  to clean up and retire  fixed  assets,  when  retirement
            depends on a future event.  The FASB  believes  this  interpretation
            will result in more consistent  recognition of liabilities  relating
            to asset retirement  obligations,  more  information  about expected
            future cash outflows associated with the obligations and investments
            in long-lived assets because  additional asset retirement costs will
            be recognized as part of the carrying amounts of the assets. FIN No.
            47 will be  effective  no later than the end of fiscal  years ending
            after December 15, 2005. The adoption of this standard will not have
            any impact on the Company's financial statements.

            In March 2005, the FASB issued FSP No. 46(R)-5,  "Implicit  Variable
            Interests  under  FASB  Interpretation  No.46,  or FIN  46  (Revised
            December 2003), Consolidation of


                                      F-14


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 1 -    Summary of Significant Accounting Policies - (continued)

            Recent Accounting Pronouncements - (continued)

            Variable  Interest  Entities,"  or FSP FIN 46(R)-5.  FSP FIN 46(R)-5
            provides guidance for a reporting  enterprise on whether it holds an
            implicit variable interest in Variable Interest  Entities,  or VIEs,
            or  potential  VIEs when  specific  conditions  exist.  This FSP was
            effective for the first interim period beginning after March 3, 2005
            in  accordance  with the  transition  provisions  of FIN 46 (Revised
            2003),   "Consolidation   of  Variable   Interest   Entities  --  an
            Interpretation  of  Accounting  Research  Bulletin  No.  51," or FIN
            46(R).  The  adoption  of FSP FIN 46(R)-5 did not have any impact on
            the Company's results of operations and financial condition.

            In May 2005,  the FASB issued  FASB  Statement  No. 154  "Accounting
            Changes and Error  Corrections a  replacement  of APB Opinion No. 20
            and FASB Statement No. 3." This  Statement  applies to all voluntary
            changes in accounting principle. It also applies to changes required
            by an  accounting  pronouncement  in the unusual  instance  that the
            pronouncement does not include specific transition  provisions.  APB
            Opinion No. 20 previously  required that most  voluntary  changes in
            accounting principle be recognized by including in net income of the
            period of the change the  cumulative  effect of  changing to the new
            accounting   principle.   This  Statement   requires   retrospective
            application  to prior  periods'  financial  statements of changes in
            accounting principle, unless it is impracticable to determine either
            the period-specific  effects or the cumulative effect of the change.
            FASB Statement No. 154 will be effective for accounting  changes and
            corrections of errors made in fiscal years  beginning after December
            15, 2005.

            In June 2005,  the FASB issued  Emerging  Issues  Task Force  (EITF)
            Issue No. 05-06,  "Determining the Amortization Period for Leasehold
            Improvements."  EITF Issue No. 05-06  indicates  that for  operating
            leases,   leasehold   improvements   that  are   placed  in  service
            significantly after and not contemplated at or near the beginning of
            the lease term  should be  amortized  over the shorter of the useful
            life of the assets or a term that  includes  required  lease periods
            and renewals  that are deemed to be  reasonably  assured at the date
            the leasehold  improvements  are purchased.  Leasehold  improvements
            acquired  in a business  combination  should be  amortized  over the
            shorter  of the useful  life of the  assets or a term that  includes
            required lease periods and renewals that are deemed to be reasonably
            assured  at the  date  of  acquisition.  EITF  Issue  No.  05-06  is
            effective for leasehold  improvements that are purchased or acquired
            in reporting  periods beginning after June 28, 2005. The adoption of
            this  EITF  did not  have  any  impact  on the  Company's  financial
            statements.

            In October 2005, the FASB issued FASB Staff Position ("FSP") No. FAS
            13-1,  "Accounting  for Rental Costs Incurred  during a Construction
            Period."  FSP No. FAS 13-1  requires  rental costs  associated  with
            operating  leases that are incurred during a construction  period to
            be  recognized  as rental  expense.  FSP FAS 13-1 is  effective  for
            reporting  periods beginning after December 15, 2005. The transition
            provisions   of  FSP  No.  FAS  13-1  permit   early   adoption  and
            retrospective  application  of the  guidance.  The  adoption of this
            standard  will  not  have  an  impact  on  the  Company's  financial
            statements.


                                      F-15


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 2 -    Concentration of Cash Balance

            As of October  29,  2005 and  October  30,  2004,  cash  balances of
            approximately $853,000 and $1,103,000, respectively, were maintained
            in  bank  accounts   insured  by  the  Federal   Deposit   Insurance
            Corporation  (FDIC).  These  balances  exceed the insured  amount of
            $100,000.

Note 3 -    Receivables and Other Current Assets



                                                          October 29,      October 30,
                                                             2005             2004
                                                             ----             ----
                                                                     
            Accounts receivable                           $     4,781      $     5,035
            Construction advance due from Landlords                --              797
            Prepaids                                            2,760            2,786
            Rents receivable                                      290            1,204
            Less allowance for uncollectible accounts            (234)          (1,366)
                                                          -----------      -----------
                                                          $     7,597      $     8,456
                                                          ===========      ===========


Note 4 -    Related Party Transactions

            Wakefern Food Corporation

            As required by Wakefern's  By-Laws,  all members of the  cooperative
            are required to make an  investment  in the common stock of Wakefern
            for each supermarket operated ("Store Investment Program"), with the
            exact amount per store  computed in accordance  with a formula based
            on the volume of each store's  purchases from Wakefern.  The maximum
            required  investment  per store was  $650,000 at October  29,  2005,
            October  30, 2004 and  November 1, 2003.  During  fiscal  2003,  the
            required investment in Wakefern increased from a maximum of $550,000
            to a maximum  of  $650,000,  resulting  in a total  increase  in the
            investment by $2,088,000 and a related  increase in the  obligations
            due Wakefern for the same amount. This increase in the obligation is
            non-interest  bearing and is payable over three years. The remaining
            increase in the investment in fiscal 2003 of $1,200,000, and related
            obligation  due  Wakefern for the same amount was due to the opening
            of two new stores. The obligations related to the two new stores are
            non-interest  bearing and are payable over seven years. The increase
            in  the  investment  in  fiscal  2004  of  $1,351,000,  and  related
            obligation due Wakefern for the same amount,  was due to the opening
            of a new  store,  the  replacement  of an  existing  store  and  the
            acquisition of a store from Wakefern. The obligations related to the
            increase in the investment in fiscal 2004 are  non-interest  bearing
            and are payable over seven years.  The increase in the investment in
            fiscal 2005 of $635,000, and related obligation due Wakefern for the
            same amount,  was due to the  acquisition  of a store from Wakefern.
            The  obligation  related to the increase in the investment in fiscal
            2005 is  non-interest  bearing and is payable over seven years.  The
            Company has an investment in Wakefern of  $17,079,000 at October 29,
            2005 and  $16,444,000 at October 30, 2004,  representing a 15.7% and
            15.5% interest in Wakefern, respectively.  Wakefern is operated on a
            cooperative  basis for its members.  The shares of stock in Wakefern
            are  assigned  to  and  held  by  Wakefern  as  collateral  for  any
            obligations due Wakefern.  In addition,  any obligations to Wakefern
            are personally  guaranteed by certain of the Company's  shareholders
            who also serve as officers.


                                      F-16


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 4 -    Related Party Transactions - (continued)

            Wakefern Food Corporation - (continued)

            The Company also has an investment of approximately  9.8% at October
            29, 2005 and 8.5% at October  30,  2004,  in  Insure-Rite,  Ltd.,  a
            company  affiliated  with Wakefern,  which was $1,244,000 at October
            29, 2005 and $1,211,000 at October 30, 2004. During fiscal 2003, the
            Company's  obligation  to  invest  in  Insure-Rite,  Ltd.  increased
            $127,000,  as a  result  of the  opening  of two  new  stores.  This
            obligation is payable over three years and is non-interest  bearing.
            During  fiscal  2004,   the   Company's   obligation  to  invest  in
            Insure-Rite,  Ltd. increased $131,000, as a result of the opening of
            a new store and the acquisition of a store.  During fiscal 2005, the
            Company's  obligation  to  invest  in  Insure-Rite,  Ltd.  increased
            $33,000,  as a result of the acquisition of a store. This obligation
            is  payable   over  three   years  and  is   non-interest   bearing.
            Insure-Rite,  Ltd.  provides  the  Company  with  a  portion  of its
            liability  insurance coverage with the balance paid through Wakefern
            to private insurers.  Insurance premiums paid to Wakefern, including
            amounts due to Insure-Rite,  Ltd., were  $5,560,000,  $5,014,000 and
            $4,599,000 for fiscal years 2005, 2004 and 2003, respectively. As of
            October 29, 2005 and October 30, 2004,  the Company was obligated to
            Wakefern for $4,211,000 and $4,457,000,  respectively, for increases
            in its required investments (see Note 8).

            As a stockholder member of Wakefern, the Company earns a share of an
            annual  Wakefern  patronage  dividend.  The dividend is based on the
            distribution of operating  profits on a pro rata basis in proportion
            to the dollar  volume of  business  transacted  by each  member with
            Wakefern  during each fiscal  year.  It is the  Company's  policy to
            accrue quarterly an estimate of the annual patronage  dividend.  The
            Company  reflects the patronage  dividend as a reduction of the cost
            of goods  sold in the  consolidated  statements  of  operations.  In
            addition,  the Company also  receives  from  Wakefern  other product
            incentives  and  rebates.  For  fiscal  2005,  2004 and 2003,  total
            patronage  dividends and other product  incentives  and rebates were
            $15,366,000, $14,736,000 and $12,404,000, respectively.

            At October 29, 2005 and  October 30,  2004,  the Company has current
            receivables  due from  Wakefern  of  approximately  $14,587,000  and
            $14,799,000, respectively,  representing patronage dividends, vendor
            rebates, coupons and other receivables due in the ordinary course of
            business  and a  noncurrent  receivable  representing  a deposit  of
            approximately $2,237,000 and $2,039,000, respectively.

            In September 1987, the Company and all other stockholder  members of
            Wakefern  entered into an  agreement  with  Wakefern,  as amended in
            1992, which provides for certain commitments and restrictions on all
            stockholder members of Wakefern. The agreement contains an evergreen
            provision  providing  for  an  indefinite  term  and is  subject  to
            termination  ten years after the approval of 75% of the  outstanding
            voting stock of Wakefern.  Under the  agreement,  each  stockholder,
            including  the  Company,  agreed  to  purchase  at least  85% of its
            merchandise in certain defined product categories from Wakefern and,
            if it fails to meet such requirements,  to make payments to Wakefern
            based on a formula  designed  to  compensate  Wakefern  for its lost
            profit. Similar payments are


                                      F-17


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 4 -    Related Party Transactions - (continued)

            Wakefern Food Corporation - (continued)

            due if Wakefern loses volume by reason of the sale of one or more of
            a  stockholder's  stores,  merger  with  another  entity  or on  the
            transfer of a controlling interest in the stockholder.

            The Company fulfilled its obligation to purchase a minimum of 85% in
            certain  defined  product  categories  from Wakefern for all periods
            presented.   The  Company's  merchandise  purchases  from  Wakefern,
            including  direct  store  delivery  vendors  processed  by Wakefern,
            approximated  $801, $796 and $715 million for the fiscal years 2005,
            2004 and 2003,  respectively.  Wakefern charges the Company for, and
            provides   the   Company   with   support   services   in   numerous
            administrative   functions.   These  services  include  advertising,
            supplies, technical support for communications and in-store computer
            systems, equipment purchasing, the coordination of coupon processing
            and other miscellaneous services.  These charges were $2.7, $2.3 and
            $2.2 million for fiscal years 2005, 2004 and 2003, respectively.

            In addition to its investment in Wakefern, which carries only voting
            rights,  the  Company's  President  serves as a member of Wakefern's
            Board  of  Directors  and  its  finance  committee.  Several  of the
            Company's  officers  and  employees  also hold  positions on various
            Wakefern committees.

Note 5 -    Goodwill and Other Intangible Assets

            Goodwill is not amortized but is tested for  impairment on an annual
            basis  and  between  annual  tests  in  certain  circumstances.   In
            accordance  with  SFAS  142,  the  Company  determined  it  has  one
            reporting unit. The Company  completed  goodwill  annual  impairment
            tests  prescribed  by SFAS 142 during each fiscal year and concluded
            that no impairment of goodwill existed.

            The  gross  carrying  amount  and  accumulated  amortization  of the
            Company's other intangible assets as of October 29, 2005 and October
            30, 2004 are as follows:



                                                   October 29, 2005                October 30, 2004
                                                   ----------------                ----------------
                                                  Gross                         Gross
                                                Carrying      Accumulated      Carrying      Accumulated
                                                 Amount      Amortization       Amount       Amortization
                                                 ------      ------------       ------       ------------
                                                                                  
            Amortized Intangible Assets
                Bargain Leases                $     4,454     $     3,370     $     4,454     $     3,181
            Unamortized Intangible Assets
                Liquor Licenses                       220              --             220              --
                                              -----------------------------------------------------------
            Total                             $     4,674     $     3,370     $     4,674     $     3,181
                                              ===========================================================



                                      F-18


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 5 -    Goodwill and Other Intangible Assets - (continued)

            Amortization  expense  recorded on  intangible  assets for the years
            ended  October 29,  2005,  October 30, 2004 and November 1, 2003 was
            $189,000,  $141,000  and  $192,000,   respectively.   The  estimated
            amortization  expense for the Company's other intangible  assets for
            the five succeeding fiscal years is as follows:

                         Fiscal Year        (In thousands)
                         -----------        --------------

                            2006             $     189
                            2007                   189
                            2008                   189
                            2009                   189
                            2010                   189
                         Thereafter                139

Note 6 -    Accrued Expenses



                                                                   October 29,    October 30,
                                                                       2005           2004
                                                                       ----           ----
                                                                             
            Payroll and payroll related expenses                    $    7,370     $    8,129
            Insurance                                                      529            611
            Sales, use and other taxes                                   1,525          1,455
            Interest                                                       275            253
            Employee benefits                                            1,640          1,504
            Occupancy cost                                                 630            672
            Professional fees and shareholder lawsuit (Note 14)            250            879
            Real estate taxes                                              920          1,448
            Other                                                          340            285
                                                                    ----------     ----------
                                                                    $   13,479     $   15,236
                                                                    ==========     ==========


Note 7 -    Long-term Debt

            Long-term debt consists of the following:



                                                                   October 29,     October 30,
                                                                       2005           2004
                                                                       ----           ----
                                                                             
              Revolving note                                       $    27,462     $    30,592
              Term loan                                                 10,000          15,000
              Capital expenditure facility                              17,857          20,000
              Other notes payable                                        4,602           5,874
                                                                   -----------     -----------
                                                                        59,921          71,466
              Less current portion                                       9,009           8,415
                                                                   -----------     -----------
                                                                   $    50,912     $    63,051
                                                                   ===========     ===========



                                      F-19


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 7 -    Long-term Debt - (continued)

            The Company has a revolving credit and term loan agreement, which is
            comprised of four financial institutions.  On September 26, 2002 the
            Credit  Agreement was amended and restated (as amended,  the "Credit
            Agreement")  and was  last  amended  August  22,  2005.  The  Credit
            Agreement is  collateralized  by substantially  all of the Company's
            assets,  provides for a total  commitment of $80,000,000 and matures
            December 31, 2007.  The Credit  Agreement  provides the Company with
            the option to convert  portions of the debt to Eurodollar  loans, as
            defined in the Credit  Agreement,  which have interest rates indexed
            to LIBOR. The Credit Agreement  consists of a Revolving Note, a Term
            Loan and a Capital Expenditure Facility.

            The Revolving Note has an overall  availability of $35,000,000,  not
            to exceed 65% of eligible  inventory,  and provides for availability
            of up to  $4,500,000  for letters of credit.  During fiscal 2005 and
            2004,  this  provision of the Credit  Agreement was amended  several
            times to allow the Company the ability to borrow from  $3,000,000 to
            $7,000,000 in excess of the borrowing  base  limitation,  subject to
            available in transit cash, as defined.  As of October 30, 2004,  the
            Credit Agreement  provided the Company the ability to borrow up to a
            maximum of $41,000,000  under the Revolving Note subject to eligible
            inventory and in transit cash of up to  $6,000,000.  This  provision
            expired January 15, 2005 at which time overall availability returned
            to  $35,000,000.  As of October 29, 2005, the Credit  Agreement,  as
            last amended on August 22, 2005,  allows the Company to borrow under
            the Revolving  Note up to  $7,000,000 in excess of the  availability
            under the borrowing base limitation of 65% of eligible  inventory as
            long as a like  amount of cash and cash  equivalents  are on hand at
            store  level or in transit to the  Company's  lenders.  The  overall
            borrowing limit under the Revolving Note remains at $35,000,000.

            The Revolving  Note bears interest at prime plus 1.50% or LIBOR plus
            3.25%.  At October 29, 2005,  $25,000,000  of the Revolving Note was
            under a  one-month  Eurodollar  rate of 7.14%  maturing  November 7,
            2005,  which was renewed through  February 2006 at 7.65%. At October
            30, 2004,  $22,000,000  of the Revolving  Note was under a one month
            Eurodollar rate of 5.09%.

            The  Company  had  letters of credit  outstanding  of  $540,000  and
            $1,176,064 at October 29, 2005 and October 30, 2004, respectively. A
            commitment  fee of .5% is  charged  on  the  unused  portion  of the
            Revolving  Note.  Available  credit  under  the  Revolving  Note was
            $4,606,000 and $1,971,000 at October 29, 2005 and October 30, 2004.

            The Term Loan,  originally  $25,000,000,  is  payable  in  quarterly
            principal  installments  of  $1,250,000  commencing  January 1, 2003
            through  October 1, 2007.  Interest is payable monthly at prime plus
            2.00% or LIBOR plus 3.75%.  At October 29, 2005 and October 30, 2004
            the   Company   had   $10,000,000   and   $15,000,000   outstanding,
            respectively, on the Term Loan. At October 29, 2005, $10,000,000 was
            under a one month Eurodollar rate of 7.64% maturing November 7, 2005
            which was renewed  through  February  2006 at 8.15%.  At October 30,
            2004,  $13,750,000  of the Term Loan  balance  was under a six month
            Eurodollar  rate  of 5.79 % and  $1,250,000  was  under a one  month
            Eurodollar rate of 5.59%.


                                      F-20


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 7 -    Long-term Debt - (continued)

            The  $20,000,000  Capital   Expenditure   Facility  provided  for  a
            non-restoring  commitment to fund  equipment  purchases for five new
            stores through  December 31, 2004,  with a maximum of $4,000,000 per
            store.  Interest  only was due  monthly at prime plus 2.00% or LIBOR
            plus  3.75% for any  amount  utilized  through  December  31,  2004.
            Amounts  borrowed through December 31, 2004 were converted to a term
            loan with  interest  payable  monthly at rates  described  above and
            fixed  quarterly  principal  payments,  commencing  April  1,  2005,
            calculated on a seven-year  amortization schedule. A balloon payment
            is due at  December  31, 2007 for  amounts  outstanding  on the term
            loan. A commitment  fee of .75% was charged on the unused portion of
            the Capital Expenditure  Facility. At October 29, 2005 there were no
            amounts  available  under this  facility.  At October  29,  2005 and
            October  30,  2004  the  Company  had  $17,857,000  and  $20,000,000
            outstanding,  respectively,  on the Capital Expenditure Facility. At
            October 29, 2005,  $107,000 was at prime plus 2.00%, and $17,750,000
            was under a one month Eurodollar rate of 7.64% maturing  November 7,
            2005 of which  $16,500,000  was  renewed  through  February  2006 at
            8.15%.  At October  30,  2004,  $20,000,000  was under a three month
            Eurodollar rate of 5.79%.

            The Agreement places  restrictions on dividend payments and requires
            the  maintenance of debt service  coverage and leverage  ratios,  as
            well as  limitations on capital  expenditures  and new debt. For the
            year ended October 30, 2004, the Company exceeded the limit by which
            pension  plan  liabilities  may exceed  plan  assets of its  defined
            benefit  plans  (see Note 15),  which  was  waived by the  financial
            institutions.

            The prime rate at October  29,  2005 and  October 30, 2004 was 6.75%
            and 4.75%, respectively.


                                      F-21


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 7 -    Long-term Debt - (continued)

            Other Notes Payable

            Included in other notes payable are the following:



                                                                         October 29,     October 30,
                                                                             2005           2004
                                                                             ----           ----
                                                                                   
            Note payable to a financing institution, matured
            February 2005, payable at $46,000 per month
            including interest at 7.44%, collateralized by
            related equipment                                            $        --     $       170

            Note payable to a financing institution, maturing
            January 2010, payable at $59,000 per month
            including interest at 6.45%, collateralized by
            related equipment                                                  2,639           3,162

            Note payable to a financing institution, maturing
            October 2008, payable at $37,000 per month
            including interest at 6.20%, collateralized by                     
            related equipment                                                  1,210           1,566

            Note payable to a financing institution, maturing
            January 2009, payable at $21,000 per month
            including interest at 6.20%, collateralized by
            related equipment                                                    753             956

            Various equipment loans, matured November 2004,
            payable at an aggregate monthly payment of
            $152,000 including interest at rates ranging from
            5.79% to 9.02%, collateralized by various
            equipment                                                             --              20
                                                                         -----------     -----------

            Total other notes payable                                    $     4,602     $     5,874
                                                                         ===========     ===========



                                      F-22


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 7 -    Long-term Debt - (continued)

            Aggregate maturities of long-term debt are as follows:

            Fiscal Year
             2006                                               $   9,009
             2007                                                   9,084
             2008                                                  40,912
             2009                                                     740
             2010                                                     176

Note 8 -    Long-term Debt, Related Party

            As of October  29,  2005 and  October  30,  2004,  the  Company  was
            indebted for investments in Wakefern in the amount of $4,211,000 and
            $4,457,000,  respectively.  The  debt is  non-interest  bearing  and
            payable in scheduled installments as follows:

            Fiscal Year
              2006                                              $   1,026
              2007                                                  1,016
              2008                                                    587
              2009                                                    557
              2010                                                    504
              Thereafter                                              521

Note 9 -    Other Long-term Liabilities

                                                     October 29,     October 30,
                                                        2005            2004
                                                        ----            ----

            Deferred escalation rent                 $     3,518     $     3,840
            Minimum pension liability (Note 15)            4,837           5,442
            Postretirement benefit cost (Note 16)          4,475           3,692
            Other                                            747             737
                                                     -----------     -----------
                                                     $    13,577     $    13,711
                                                     ===========     ===========

Note 10 -   Long-term Leases

            Capital Leases

                                                     October 29,     October 30,
                                                        2005            2004
                                                        ----            ----

            Real estate                              $   152,354     $   152,354
            Less accumulated amortization                 33,188          26,655
                                                     -----------     -----------
                                                     $   119,166     $   125,699
                                                     ===========     ===========


                                      F-23


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 10 -   Long-term Leases (continued)

            Capital Leases (continued)

            The following is a schedule by year of future minimum lease payments
            under  capital  leases,  together  with the present value of the net
            minimum lease payments, as of October 29, 2005:

            Fiscal Year
             2006                                                       $ 16,002
             2007                                                         15,573
             2008                                                         15,616
             2009                                                         16,003
             2010                                                         16,252
             Thereafter                                                  259,017
                                                                        --------
             Total minimum lease payments                                338,463
             Less amount representing interest                           195,957
                                                                        --------
             Present value of net minimum lease payments                 142,506
             Less current maturities                                       1,966
                                                                        --------
             Long-term maturities                                       $140,540
                                                                        ========

            Operating Leases

            The Company is obligated  under  operating  leases for rent payments
            expiring at various dates through 2023.  Certain  leases provide for
            the  payment  of  additional  rentals  based on  certain  escalation
            clauses and eight leases require a further rental payment based on a
            percentage  of the stores'  annual  sales in excess of a  stipulated
            minimum.   Percentage   rent   expense  was  $26,000  and   $95,000,
            respectively for fiscal years 2004 and 2003. There was no percentage
            rent expense in fiscal 2005.  Under the majority of the leases,  the
            Company has the option to renew for  additional  terms at  specified
            rentals. Total rental expense for all operating leases consists of:

                                     Fiscal 2005    Fiscal 2004     Fiscal 2003
                                     -----------    -----------     -----------

            Land and buildings       $   10,058      $    9,942      $   10,183
            Less subleases               (4,892)         (4,602)         (3,586)
                                     ----------      ----------      ----------
                                     $    5,166      $    5,340      $    6,597
                                     ==========      ==========      ==========

            The minimum rental  commitments under all  noncancellable  operating
            leases  reduced by income from  noncancellable  subleases at October
            29, 2005, are as follows:

                                                      Income from
                                        Land and     Noncancellable   Net Rental
            Fiscal Year                 Buildings      Subleases      Commitment
            -----------                 ---------      ---------      ----------
               2006                     $    8,918     $    2,650     $    6,268
               2007                          7,813          2,213          5,600
               2008                          6,797          1,731          5,066
               2009                          5,641          1,052          4,589
               2010                          3,964            613          3,351
            Thereafter                      21,892            253         21,639
                                        ----------     ----------     ----------
                                        $   55,025     $    8,512     $   46,513
                                        ==========     ==========     ==========


                                      F-24


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 10 -   Long-term Leases

            Operating Leases - (continued)

            The Company  leases one of its  supermarkets,  a liquor  store and a
            garden center (which lease was terminated during fiscal 2004) from a
            partnership  in which the  Chairman  of the Board has a  controlling
            interest,  at an annual aggregate  rental of $700,000,  $752,000 and
            $753,000 for the fiscal years 2005, 2004 and 2003, respectively.

Note 11 -   Stock Option Plan

            On April 4, 2001, the Company's  shareholders approved the Foodarama
            Supermarkets,  Inc. 2001 Stock Incentive Plan (the "2001 Plan"). The
            2001 Plan  replaced  the  Foodarama  Supermarkets,  Inc.  1995 Stock
            Option Plan under which no options were granted.

            The 2001 Plan originally  provided for the issuance of up to 150,000
            shares of Foodarama  Supermarkets,  Inc.  Common  Stock  (subject to
            anti-dilution adjustment). On May 8, 2002 the Company's shareholders
            approved an amendment  increasing the number of shares  reserved for
            issuance under the 2001 Plan to 215,000 shares.  No more than 50,000
            shares of stock may be awarded to any one participant under the 2001
            plan (see Note 14).

            The types of awards that the  Administrator may grant under the 2001
            Plan are stock options,  stock appreciation  rights,  restricted and
            non-restricted  stock awards,  phantom  stock,  performance  awards,
            other stock grants or any combination of these awards.

            On August 8, 2001 (the  "2001  Grant  Date"),  the  Company  granted
            107,500  shares as stock  options  and 11,000  shares in the form of
            Stock  Performance  Units (the "Units").  On September 12, 2002 (the
            "2002 Grant Date"),  the Company granted an additional  3,800 shares
            in the form of Stock Performance Units. The Units represent deferred
            compensation based upon the increase or decrease in the market value
            of the Company's common stock during the grantee's employment.

            The stock options  consist of 50,000  shares  granted to each of the
            Chairman  of the Board and the  President  of the  Company  and vest
            quarterly from the grant date over a five-year period. The remaining
            7,500  shares were  granted to certain  officers  and elected  board
            members of the Company and vest, per  individual,  250 shares at the
            Grant Date and 250 shares each year  thereafter  for the next two to
            three years. During fiscal 2003, the Company's Chairman of the Board
            returned 10,000 stock options to the Company as part of a settlement
            of a derivative shareholder lawsuit (see Note 14).

            The Units are  payable in cash only.  The Units  granted on the 2001
            Grant Date were granted to certain officers and senior management of
            the Company and vest,  per  individual,  250 units at the Grant Date
            and 250 units  thereafter,  for the next one to three  years.  Units
            granted at the 2002 Grant  Date were  granted to certain  management
            personnel and vest, per individual, between 200 and 250 units at the
            2002 Grant Date with the remaining units vesting in the next year.


                                      F-25


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 11 -   Stock Option Plan - (continued)

            The term of the stock  options  and Units  granted  expire ten years
            after the grant  date.  The  exercise  price of the  options and the
            market price of the Company's Common Stock at the date of grant were
            $19.60 and $36.50,  respectively,  for the options and Units granted
            on August 8, 2001. The exercise price and market price for the Units
            granted  September 12, 2002 was $25.00.  At the 2001 Grant Date, the
            Company  recorded  deferred   compensation  expense  and  a  related
            adjustment to capital in excess of par of $1,817,000 relating to the
            stock options granted. For each of the years ended October 29, 2005,
            October  30,  2004  and  November  1,  2003,  the  Company  realized
            compensation  expense relating to the stock option plan of $338,000,
            $372,000 and $372,000, respectively. For the years ended October 29,
            2005,  October 30, 2004 and November 1, 2003,  the Company  realized
            compensation income of $4,000,  compensation  expense of $84,000 and
            compensation income of $15,000,  respectively,  related to the Units
            granted,  based on the market price of the Company's common stock of
            $38.00 at October 29, 2005, $37.50 at October 30, 2004 and $25.25 at
            November 1, 2003.

            The following table summarizes Stock Option and Units activity:



                                                                Options Outstanding
                                    ----------------------------------------------------------------------------
                                               Stock Options                    Stock Performance Units
                                               -------------                    -----------------------
                                                                                                          Stock
                                                 Exercise    Weighted                                    Weighted       Options
                                                  Price       Average                                     Average      and Units
                                                   Per       Exercise                 Exercise Price     Exercise      Available
                                     Shares       Share        Price       Units         Per Share         Price       for Grant
                                    --------------------------------    --------------------------------------------------------
                                                                                                   
Outstanding November 2, 2002        106,500      $ 19.60     $ 19.60      6,800      $19.60 to $25.00     $ 22.62       92,700
                                    --------------------------------    --------------------------------------------------------

  Granted                                --           --          --         --                    --          --           --
  Returned                          (10,000)          --          --         --                    --          --       10,000
  Exercised                            (500)       19.60       19.60         --                    --          --           --
                                    --------------------------------    --------------------------------------------------------
Outstanding November 1, 2003         96,000      $ 19.60     $ 19.60      6,800      $19.60 to $25.00     $ 22.62      102,700
                                    --------------------------------    --------------------------------------------------------

  Granted                                --           --          --         --                    --          --           --
  Forfeited                              --           --          --       (250)                19.60          --          250
  Exercised                            (750)       19.60       19.60     (6,300)       19.60 to 25.00     $ 22.86           --
                                     ------      -------     -------    -------      ----------------     -------      ---------
Outstanding October 30, 2004         95,250      $ 19.60     $ 19.60        250               $ 19.60     $ 19.60      102,950
                                     ------      -------     -------    -------      ----------------     -------      ---------

  Granted                                --           --          --         --                    --          --           --
  Exercised                            (500)       19.60       19.60       (250)                19.60       19.60           --
                                     ------      -------     -------    -------      ----------------     -------      ---------
Outstanding October 29, 2005         94,750      $ 19.60     $ 19.60         --                    --          --      102,950
                                     ===============================    ========================================================

Options exercisable at:

  November 1, 2003                   44,500      $ 19.60     $ 19.60      6,550      $19.60 to $25.00     $ 22.62
  October 30, 2004                   65,250      $ 19.60     $ 19.60        250      $19.60               $ 19.60
  October 29, 2005                   84,750      $ 19.60     $ 19.60         --      $   --               $    --



                                      F-26


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 11 -   Stock Option Plan - (continued)

            Following is a summary of the status of stock options outstanding at
            October 29, 2005:



                                             Outstanding Options                 Exercisable Options
                                             -------------------                 -------------------
                                                  Weighted
                                                   Average       Weighted                    Weighted
                                                  Remaining       Average                     Average
                       Exercise                  Contractual     Exercise                    Exercise
                         Price       Number         Life           Price         Number        Price
                         -----       ------         ----           -----         ------        -----
                                                                        
                     $   19.60        94,750      3.45 years    $    19.60       84,750   $      19.60


            Of the exercisable options above, 40,000 of these options are set to
            expire on  January  27,  2006 due to the  retirement  of the  option
            holder (see Note 21).

Note 12 -   Shareholders' Equity

            During the fiscal years ended October 29, 2005, October 30, 2004 and
            November  1,  2003 the  Company  issued,  500,  750 and 500  shares,
            respectively,  of common stock due to the exercise of stock options,
            in accordance  with the provisions of its 2001 Stock  Incentive Plan
            (see Notes 11 and 21).

Note 13 -   Income Taxes

            The income tax provisions consist of the following:

                                  Fiscal 2005      Fiscal 2004      Fiscal 2003
                                  -----------      -----------      -----------

            Federal
                Current           $        37      $      (172)     $    (3,000)
                Deferred                 (310)             378            3,562
            State and local
                Current                 2,330            2,332            2,007
                Deferred               (1,459)          (1,435)          (1,047)
                                  -----------      -----------      -----------
                                  $       598      $     1,103      $     1,522
                                  ===========      ===========      ===========


                                      F-27


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 13 -   Income Taxes - (continued)

            The following  tabulations  reconcile the federal statutory tax rate
            to the effective rate:



                                                    Fiscal 2005     Fiscal 2004      Fiscal 2003
                                                    -----------     -----------      -----------
                                                                                   
            Tax provision at the statutory rate           34.0%            34.0%            34.0%
            State and local income tax
            provision net of federal
             income tax                                    5.9              5.9              5.9
            Expenses not deductible for tax
            purposes                                       1.9               --               --
            Tax credits                                   (4.9)            (2.1)            (1.7)
            Other                                          1.1               .2              1.8
                                                    ----------       ----------       ----------
            Actual tax provision                          38.0%            38.0%            40.0%
                                                    ==========       ==========       ==========



                                      F-28


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 13 -   Income Taxes - (continued)

            Net deferred tax assets and liabilities consist of the following:



                                                              October 29,      October 30,
                                                                  2005            2004
                                                                  ----            ----
                                                                         
            Current deferred tax assets
                Deferred revenue and gains on sale/
                 leaseback                                   $         65      $         79
                Allowances for uncollectible receivables              106               564
                Unearned promotional allowance                         --               304
                Inventory capitalization                              390               315
                Closed store reserves                                  68                79
                Vacation accrual                                      646               603
                  Federal tax credits                                  36               369
                                                                      238               217
                Accrued post-employment                             1,813             1,495
                Accrued post-retirement                                37                37
                                                             ------------      ------------
                Other                                               3,399             4,062
                                                             ------------      ------------

            Current deferred tax liabilities
                Prepaids                                             (469)             (508)
                Patronage dividend receivable                      (3,888)           (3,977)
                Accelerated real estate taxes                        (234)             (214)
                Prepaid pension                                      (959)             (942)
                                                             ------------      ------------
                                                                   (5,550)           (5,641)
                                                             ------------      ------------

            Current deferred tax liability, net              $     (2,151)     $     (1,579)
                                                             ============      ============

            Noncurrent deferred tax assets
                Lease obligations                            $      9,382      $      7,435
                State tax credits                                   4,430             2,969
                Minimum pension liability                           1,869             2,093
                Stock options and deferred compensation               622               490
                Federal and State loss carry forwards                  94             1,177
                                                             ------------      ------------
                                                                   16,397            14,164
                Valuation allowance                                   (85)              (85)
                                                             ------------      ------------
                                                                   16,312            14,079
                                                             ------------      ------------
            Noncurrent deferred tax liabilities
                Depreciation                                      (14,668)          (14,846)
                Pension obligations                                (1,470)           (1,176)
                Other                                                (349)             (349)
                                                             ------------      ------------
                                                                  (16,487)          (16,371)
                                                             ------------      ------------
            Noncurrent deferred tax liability, net           $       (175)     $     (2,292)
                                                             ============      ============


            At October 29, 2005 and October 30, 2004,  minimum pension liability
            of $1,869,000  and  $2,093,000,  respectively,  was charged  against
            accumulated other comprehensive income (see Note 15).


                                      F-29


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 13 -   Income Taxes - (continued)

            During fiscal 2005 the Company utilized Federal net operating losses
            of  $5,136,000  and State net  operating  losses of  $1,073,000.  At
            October 29,  2005,  the Company has State net  operating  loss carry
            forwards of  approximately  $858,000  expiring through October 2023.
            The utilization of certain State net operating losses may be limited
            in any given year. A valuation  allowance  has been provided for net
            operating  losses that are not expected to be utilized.  The Company
            believes the results of historical taxable income and the results of
            future operations will generate sufficient taxable income to realize
            the deferred tax assets.

            Effective  in fiscal  year 2003,  the  Company is subject to the New
            Jersey  Alternative  Minimum Assessment ("AMA") that was part of the
            Business Tax Reform Act passed in the State of New Jersey. Taxpayers
            are  required to pay the AMA,  which is based upon either New Jersey
            Gross Receipts or New Jersey Gross  Profits,  if the AMA exceeds the
            tax based on taxable  net income.  An  election  must be made in the
            first year to use either the Gross Profits or Gross Receipts  method
            and must be kept in place for five years, at which time the election
            may be changed.

            At October 29, 2005, the Company has New Jersey AMA tax credit carry
            forwards of $6,707,000.  The utilization of this credit may commence
            in fiscal  2007 and at that time the amount of credit may be limited
            based on taxable  net  income.  In  addition,  the Company has other
            state tax credit carry forwards of $43,000.

Note 14 -   Commitments and Contingencies

            Legal Proceedings

            The Company is involved in various legal actions and claims  arising
            in the ordinary  course of business.  Management  believes  that the
            outcome of any such  litigation  and claims will not have a material
            effect on the Company's financial position or results of operations.

            Shareholder Lawsuit

            On March 27, 2002, certain  shareholders (the "Plaintiffs")  filed a
            derivative  action against the Company,  as nominal  defendant,  and
            against all five  members of the Board of Directors  (together,  the
            "Defendants"),  in their  capacities as directors and/or officers of
            the Company.  The lawsuit alleged that the Defendants breached their
            fiduciary  duties to the Company and its  shareholders and sought to
            "enrich  and  entrench  themselves  at  the  shareholders'  expense"
            through   their   previous   recommendation,    implementation   and
            administration  of the 2001 Stock  Incentive Plan (the "2001 Plan"),
            which was approved by the Company's  shareholders  on April 4, 2001,
            and by  proposing  an  amendment  to the 2001 Plan to  increase  the
            number of shares of Common  Stock  available  for issuance by 65,000
            shares  and an  amendment  to the  Company's  amended  and  restated
            certificate of incorporation (the "Certificate of Incorporation") to
            create a classified Board of Directors consisting of five classes of
            directors, with only one class standing for election in any year for
            a five-year  term.  The  shareholders  of the Company  approved  the
            amendments to the 2001 Plan and the Certificate of  Incorporation on
            May 8, 2002 (see Note 11).


                                      F-30



                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 14 -   Commitments and Contingencies

            Shareholder Lawsuit - (continued)

            On July 23, 2003, the Superior Court of New Jersey, Middlesex County
            (the "Court"), approved the settlement of the shareholder derivative
            action  filed  by  the  Plaintiffs.  Pursuant  to the  terms  of the
            settlement,  1) the Company's  five-year  classified  board has been
            eliminated and the Defendants have agreed not to submit any proposal
            to  the   shareholders   of  the  Company  in  connection  with  the
            implementation  of a classified  board for a five year period ending
            on July 22,  2008;  2) the 2001 Plan was amended so that the maximum
            number of shares of the  Company's  common stock that can be awarded
            to any individual  thereunder shall be 50,000;  and 3) the 2001 Plan
            was  amended to require  that the  exercise  price of any options or
            other stock based compensation  granted thereunder shall be equal to
            the closing  market price of the Company's  common stock on the date
            of grant. In addition,  the company's Chairman of the Board returned
            to the Company 10,000 stock options  previously awarded to him under
            the 2001 Plan.

            The  Plaintiffs  had applied to the Court for an award of attorneys'
            fees in the amount of $975,000. The Company's directors and officers
            liability  insurance carrier reserved its rights under the Company's
            directors and officers  liability  insurance  policy with respect to
            the claims made in the derivative  action,  including claims for the
            Plaintiffs'   attorneys'   fees  and  costs  of  defense,   and  had
            preliminarily advised the Company that certain of the claims made in
            the  derivative  action and related legal  expenses were not, in the
            insurance carrier's view, covered by the policy. During fiscal 2004,
            the Company reached a court approved  settlement with the Plaintiffs
            as well as a settlement  with its  director  and officers  insurance
            carrier.  As a result of the  settlement,  the effect to the Company
            was a decrease in net income, after tax effect, of $214,000.

            Commitments

            Employment Agreement

            On November 2, 2003 the Company  entered into a two-year  employment
            agreement  (the  "Agreement")  with its  Chairman of the Board.  The
            Agreement,  which expired  October 29, 2005,  provided for an annual
            salary of $325,000 in fiscal 2004 and $275,000 in fiscal  2005.  The
            Agreement also provided for participation in the Company's incentive
            compensation plan and 401(k) plan through the term of the Agreement.
            In addition,  health and life insurance and postretirement  benefits
            will be provided  during the  lifetime of the  Chairman of the Board
            and his spouse.

            Guarantees

            The Company  remains  contingently  liable under  leases  assumed by
            third  parties.  As of October 29, 2005,  the minimum  annual rental
            under these leases amounted to approximately  $1,805,000 expiring at
            various dates through 2011. The Company has not experienced and does
            not anticipate any material nonperformance by such third parties.


                                      F-31



                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 15 -   Retirement and Benefit Plans

            Defined Benefit Plans

            The Company  sponsors two defined  benefit  pension  plans  covering
            administrative  personnel and members of a union.  Employees covered
            under the  administrative  pension plan earned benefits based upon a
            percentage  of  annual   compensation   and  could  make   voluntary
            contributions to the plan. Employees covered under the union pension
            benefit plan earn benefits  based on a fixed amount for each year of
            service. The Company's funding policy is to pay at least the minimum
            contribution required by the Employee Retirement Income Security Act
            of 1974.  The plans'  assets  consist  primarily of publicly  traded
            stocks, index funds and fixed income securities.

            A summary of the plans' funded status and the amounts  recognized in
            the  consolidated  balance sheets as of October 29, 2005 and October
            30, 2004 follows:



                                                                  October 29,      October 30,
                                                                     2005             2004
                                                                     ----             ----
                                                                             
            Change in benefit obligation
                Benefit obligation - beginning of year            $    (9,526)     $    (8,886)
                Service cost                                             (558)            (247)
                Interest cost                                            (514)            (534)
                Actuarial(loss) gain                                      134             (525)
                  Plan amendments                                          --              (16)
                Benefits paid                                             797              682
                Administrative expenses                                    80               --
                                                                  -----------      -----------
                Benefit obligation - end of year                       (9,587)          (9,526)
                                                                  -----------      -----------

            Change in plan assets
                Fair value of plan assets - beginning of year           6,409            5,761
                Actual return on plan assets                              341              430
                Employer contributions                                  1,246              900
                Benefits paid                                            (797)            (682)
                Administrative expense                                    (80)              --
                                                                  -----------      -----------
                Fair value of plan assets - end of year                 7,119            6,409
                                                                  -----------      -----------

            Funded status                                              (2,468)          (3,117)

            Unrecognized prior service cost                               166              209

            Unrecognized net loss from past
             experience different from that assumed                     4,671            5,233

            Unrecognized transition asset                                  --               --
                                                                  -----------      -----------
            Net amount recognized-end of year                     $     2,369      $     2,325
                                                                  ===========      ===========

            Projected benefit obligation- end of year             $    (9,587)     $    (9,526)
                                                                  ===========      ===========
            Accumulated benefit obligation- end of year           $    (9,587)     $    (9,526)
                                                                  ===========      ===========
            Fair value of plan assets                             $     7,119      $     6,409
                                                                  ===========      ===========



                                      F-32


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 15 -   Retirement and Benefit Plans - (continued)

            Defined Benefit Plans - (continued)

            Amounts recognized in the consolidated balance sheets consist of:



                                                                       October 29,       October 30,
                                                                          2005               2004
                                                                          ----               ----
                                                                                  
            Prepaid benefit cost                                      $         --      $         --
            Accrued benefit liability                                       (2,468)           (3,117)
            Intangible asset                                                   166               209
            Accumulated other comprehensive income                           4,671             5,233
                                                                      ------------      ------------

            Net amount recognized-end of year                         $      2,369      $      2,325
                                                                      ============      ============


            Components of Net Periodic Benefit Cost:



                                                     Fiscal 2005      Fiscal 2004       Fiscal 2003
                                                     -----------      -----------       -----------
                                                                               
            Service cost - benefits earned
             during the period                      $        558      $        247      $        117
            Interest expense on benefit
             obligation                                      514               534               529
            Expected return on plan assets                  (513)             (472)             (388)
            Settlement (gain) loss recognized                237               244               318

            Amortization of prior service costs               44                49                49
            Amortization of unrecognized
             net loss (gain)                                 364               364               391
            Amortization of unrecognized
             transition obligation (asset)                    --                --                --
                                                    ------------      ------------      ------------
            Net periodic benefit cost               $      1,204      $        966      $      1,016
                                                    ============      ============      ============
            Additional information:
            Increase (decrease) in minimum
            pension liability included in other
            comprehensive income                    $       (562)     $        (41)     $        447
                                                    ============      ============      ============



                                      F-33


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 15 -   Retirement and Benefit Plans - (continued)

            Defined Benefit Plans - (continued)

            Assumptions

            The weighted-average  economic assumptions used to determine benefit
            obligations at fiscal year-end are as follows:



                                         October 29,             October 30,             November 1,
                                            2005                    2004                    2003
                                            ----                    ----                    ----
                                                                             
            Discount rate
            (pre-retirement)                    5.75%                   5.75%                    6.25%
            Discount rate (post-
            retirement)                         5.75%                   5.00%                    5.00%
            Lump-sum conversion                 5.00%                   5.00%                      N/A
            Rate of
            compensation
            increase                              N/A                     N/A                      N/A
            Measurement date         October 29, 2005        October 30, 2004         November 1, 2003


            The weighted-average  economic assumptions used to determine benefit
            cost for the  fiscal  years  ended  on the  dates  indicated  are as
            follows:



                                                 October 29,    October 30,    November 1,
                                                    2005           2004           2003
                                                    ----           ----           ----
                                                                         
            Discount rate
            (pre-retirement)                        5.75%          6.25%          7.00%
            Discount rate (post-
            retirement)                             5.00%          5.00%          5.75%
            Lump-sum conversion                     5.00%          5.00%           N/A
            Expected return on plan assets          8.00%          8.00%          8.00%
            Rate of compensation  increase           N/A            N/A            N/A


            Plan Assets and Expected Returns.

            The  investments  of the defined  benefit plans are managed with the
            following objectives:

            o     To ensure  that the  principal  of the Plan is  preserved  and
                  enhanced over the long-term, both in real and nominal terms

            o     To manage (control) risk exposure

            o     To exceed the  funding  requirement  over a market  cycle (3-5
                  years)

            Risk is managed by investing in a broad range of asset classes,  and
            within those asset classes, a broad range of individual  securities.
            With the  exception  of Foodarama  common stock  already held by the
            plans,  no more than two percent (2%) of plan assets may be invested
            in any one security.


                                      F-34


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 15 -   Retirement and Benefit Plans - (continued)

            Defined Benefit Plans - (continued)

            The defined  benefit plans' asset  allocation as of October 29, 2005
            and October 30, 2004 and the target allocation of the administrative
            pension plan (which accounts for  approximately 70% of total pension
            assets) for fiscal 2006 are as follows:



                                 Target Allocation     October 29,       October 30,
            Asset Class                Range              2005              2004
            -----------                -----              ----              ----
                                                                     
            Equity securities        33% - 70%               79.3%             83.3%
            Debt securities          14% - 23%                9.0%              9.1%
            Real estate                  0%                   0.0%              0.0%
            Other                     7% - 13%               11.7%              7.6%
                                                     ------------      ------------
            Total                                          100.00%            100.0%
                                                     ============      ============


            As of October  29,  2005 and October  30,  2004,  equity  securities
            included  37,200  shares of common  stock of the Company with a fair
            value of $1,414,000 and $1,395,000, respectively.

            The  Trustees  of the plans  monitor  the  plan's  performance  on a
            quarterly basis and review the target  allocation at least annually.
            The  Trustees  will also  report at least  annually  to the Board of
            Directors  and the  Pension  Committee  on the  status of the plans'
            assets,  the  performance  of  the  investment  managers,   and  the
            absolute,   relative  and  comparative  performance  of  the  plans'
            investments.

            To  develop  the  expected   long-term   rate  of  return  on  asset
            assumption,  the Company  considered the historical  returns and the
            future expectations for returns for each asset class, as well as the
            target asset  allocation  of the pension  portfolio.  Based on these
            factors  and the  asset  allocation  discussed  below,  the  Company
            elected to use an 8.0% expected return on plan assets in determining
            pension expense for fiscal 2005. This is the same expected return on
            plan assets used in determining  pension expense for fiscal 2004 and
            fiscal 2003.  The  assumptions  were net of expected  plan  expenses
            payable from the plans' assets.

            The  Company  estimates  that a  0.50%  reduction  in  our  expected
            long-term return of return on pension plan assets, holding all other
            factors constant, would have increased pension expense during fiscal
            2005 by  approximately  $33,000.  In  addition  pension  expense  is
            sensitive to the discount rate and other  assumptions  used. A 0.50%
            decrease  in the  discount  rate  assumption  would  have  increased
            pension expense during fiscal 2005 by $77,000.


                                      F-35


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 15 -   Retirement and Benefit Plans - (continued)

            Estimated Future Benefit Payments

            The  following  benefit  payments,  which  reflect  expected  future
            service, as appropriate, are expected to be paid as follows:

                                                      Defined Benefit
                       Fiscal Year                          Plans
                       -----------                          -----
                       2006                              $   866
                       2007                                  878
                       2008                                  498
                       2009                                  465
                       2010                                  745
                       2011 to 2016                        3,692
                                                         --------
                       Total                             $  7,144
                                                         ========

            Company Contributions

            Based on the Company's actuarial assumptions the Company believes it
            will  be  required  to make  contributions  to its  defined  benefit
            pension plans of $1,530,000 in fiscal 2006.

            Additional information

            On September  30, 1997,  the Company  adopted an amendment to freeze
            all  future   benefit   accruals   relating  to  the  plan  covering
            administrative personnel. A curtailment gain of $55,000 was recorded
            related to this amendment.

            At October 29, 2005 and October 30, 2004,  the  accumulated  benefit
            obligation  exceeded  the fair  value of the  plans'  assets in both
            defined  benefit  plans.  The  provisions  of Statement of Financial
            Accounting Standards No. 87 ("SFAS 87"),  "Employers' Accounting for
            Pensions," require recognition in the balance sheet of an additional
            minimum  liability  and related  intangible  asset for pension plans
            with accumulated  benefits in excess of plan assets;  any portion of
            such  additional  liability  which is in excess of the plan's  prior
            service  cost is  reflected  as a direct  charge to  equity,  net of
            related tax  benefit.  Accordingly,  at October 29, 2005 and October
            30, 2004, a liability of $4,837,000  and  $5,442,000,  respectively,
            was included in other  long-term  liabilities,  an intangible  asset
            equal  to  the  prior   service  cost  of  $166,000  and   $209,000,
            respectively,   is  included  in  other  assets,  and  a  charge  of
            $4,671,000  and  $5,233,000,   before  a  deferred  tax  benefit  of
            $1,869,000 and $2,093,000,  respectively,  is reflected as a minimum
            pension  liability  in  shareholders'  equity  in  the  consolidated
            balance sheet.

            Multi-Employer Plans

            Health,   welfare,   and   retirement   expense  was   approximately
            $18,783,000   in  fiscal  2005,   $18,159,000  in  fiscal  2004  and
            $17,230,000 in fiscal 2003,  under plans  covering union  employees.
            Such  plans are  administered  through  the unions  involved.  Under
            federal  legislation  regarding  such  pension  plans,  a company is
            required to continue  funding  its  proportionate  share of a plan's
            unfunded  vested  benefits in the event of withdrawal (as defined by
            the  legislation)  from a plan  or  plan  termination.  The  Company
            participates  in a number  of  these  pension  plans  and may have a
            potential  obligation as a participant.  The information required to
            determine the total amount of this contingent obligation, as well as
            the total  amount of  accumulated  benefits  and net  assets of such
            plans, is not readily available. However, the Company has no present
            intention  of  withdrawing  from  any of  these  plans,  nor has the
            Company been informed that there is any intention to terminate  such
            plans.


                                      F-36


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 15 -   Retirement and Benefit Plans - (continued)

            401(k)/Profit Sharing Plan

            The Company  maintains an employee  401(k) Savings Plan (the "Plan")
            for all  qualified  non-union  employees.  Employees are eligible to
            participate in the Plan after  completing one year of service (1,000
            hours)   and   attaining   age  21.   Employee   contributions   are
            discretionary  to a maximum of 30% of  eligible  compensation,  to a
            maximum  of  $14,000.  The  Company  matches  25% of the  employees'
            contributions up to 6% of employee compensation. The Company has the
            right to make  additional  discretionary  contributions,  which  are
            allocated to each eligible  employee in proportion to their eligible
            compensation,  which was 2.00% for fiscal years 2005, 2004 and 2003.
            401(k)  expense  for the  fiscal  years  2005,  2004  and  2003  was
            approximately $709,000, $761,000 and $715,000, respectively.

Note 16 -   Other Postretirement and Postemployment Benefits

            Postretirement Benefits

            The Company  will  provide  certain  current  officers  and provided
            former  officers  with  supplemental  income  payments  and  limited
            medical benefits during retirement. The Company recorded an estimate
            of deferred  compensation  payments to be made to the officers based
            on their  anticipated  period of active  employment and the relevant
            actuarial  assumptions  at October 29,  2005 and  October 30,  2004,
            respectively.

            A summary of the plan's funded status and the amounts  recognized in
            the  consolidated  balance sheets as of October 29, 2005 and October
            30, 2004, follows:



                                                                  October 29,     October 30
                                                                      2005           2004
                                                                      ----           ----
                                                                            
            Change in benefit obligation
                Benefit obligation - beginning of year            $   (5,805)     $   (5,019)
                Service cost                                            (185)           (168)
                Interest cost                                           (333)           (313)
                Actuarial gain (loss)                                    438            (230)
                Plan amendments                                           --             (75)
                Benefits paid                                             --              --
                                                                  ----------      ----------
                Benefit obligation - end of year                      (5,885)         (5,805)
                                                                  ----------      ----------

            Change in plan assets
                Fair value of plan assets - beginning of year             --              --
                Actual return on plan assets                              --              --
                Employer contributions                                    --              --
                Benefits paid                                             --              --
                                                                  ----------      ----------
                Fair value of plan assets - end of year                   --              --
                                                                  ----------      ----------

            Funded status                                             (5,885)         (5,805)
            Unrecognized prior service cost                              113             197
            Unrecognized net loss from past
             experience different from that assumed                    1,297           1,916
                                                                  ----------      ----------
            Accrued postretirement benefit cost                   $   (4,475)     $   (3,692)
                                                                  ==========      ==========
            Projected benefit obligation- end of year             $   (5,885)     $   (5,805)
                                                                  ==========      ==========
            Accumulated benefit obligation- end of year           $   (5,885)     $   (5,805)
                                                                  ==========      ==========
            Fair value of plan assets                             $       --      $       --
                                                                  ==========      ==========



                                      F-37


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 16 -   Other Postretirement and Postemployment Benefits - (continued)
            Postretirement Benefits - (continued)

            Net postretirement benefit expense consists of the following:



                                               Fiscal 2005      Fiscal 2004      Fiscal 2003
                                               -----------      -----------      -----------
                                                                        
            Service cost - benefits earned
             during the period                 $        185     $        168     $        125
            Interest expense on benefit
             obligation                                 333              313              271
            Expected return on plan assets               --               --               --
            Amortization of prior service
             costs                                       83               78               23
            Amortization of unrecognized
             net loss (gain)                            182              204              137
            Amortization of unrecognized
             transition obligation (asset)               --               --               --
                                               ------------     ------------     ------------

            Postretirement benefit expense     $        783     $        763     $        556
                                               ============     ============     ============


            Assumptions

            The weighted-average  economic assumptions used to determine benefit
            obligations at fiscal year-end are as follows:



                                        October 29, 2005     October 30, 2004     November 1, 2003
                                        ----------------     ----------------     ----------------
                                                                          
            Discount rate                          5.75%                5.75%                 6.25%
            Rate of compensation
            increase                               4.00%                4.00%                 4.00%
            Measurement date            October 29, 2005     October 30, 2004      November 1, 2003


            The weighted-average  economic assumptions used to determine benefit
            cost for the  fiscal  years  ended  on the  dates  indicated  are as
            follows:



                                                October 29,       October 30,      November 1,
                                                   2005              2004              2003
                                                   ----              ----              ----
                                                                              
            Discount rate                          5.75%             6.25%             7.00%
            Expected long-term rate of
            return on plan assets
            during fiscal year                      N/A               N/A               N/A
            Rate of compensation
            increase                               4.00%             4.00%             4.00%


            Postretirement benefit expense is sensitive to the discount rate and
            other  assumptions used. The Company estimates that a 0.50% decrease
            in the discount rate assumption would have increased  postretirement
            benefit expense during fiscal 2005 by $40,000.


                                      F-38


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 16 -   Other Postretirement and Postemployment Benefits - (continued)
            Postretirement Benefits - (continued)

            The  assumed  health  care cost  trend  rates to  determine  benefit
            obligations at fiscal year-end are as follows:



                                             October 29,   October 30,    November 1,
                                                2005          2004           2003
                                                ----          ----           ----
                                                                   
            Health care cost trend
            rate assumed for
            subsequent year                      7.25%       11.00%         12.00%
            Ultimate health care cost
            trend rate                           5.50%        5.50%          5.50%
            Fiscal year that the
            ultimate rate is reached             2013         2011           2010


            Assumed  health care cost trend rates have a  significant  effect on
            the amounts  reported  for the  postretirement  plan. A 1% change in
            assumed  health  care cost  trend  rates  would  have the  following
            effects as of October 29, 2005:



                                                          1% Increase      1% (Decrease)
                                                          -----------      -------------
                                                                      
                     Total of service and interest
                     cost components                         $ 8,000        $    (7,000)
                     Post retirement benefit obligation      $53,000        $   (45,000)


            Plan Assets and Expected Returns

            The  Postretirement  Plan is unfunded and the Company  plans to fund
            benefits as they are due and payable.  Therefore no asset allocation
            or target allocation is presented.

            Estimated future Benefit Payments

            The  following  benefit  payments,  which  reflect  expected  future
            service, as appropriate, are expected to be paid as follows:

                                                   Other Post
                       Fiscal Year              Retirement Plan
                       ----------------         ---------------
                       2006                        $       242
                       2007                                380
                       2008                                381
                       2009                                382
                       2010                                382
                       2011 to 2015                      2,054
                                                   -----------
                          Total                    $     3,821
                                                   ===========


                                      F-39


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 16 -   Other Postretirement and Postemployment Benefits - (continued)

            Postretirement Benefits - (continued)

            Company Contributions

            Based on the Company's actuarial  assumptions,  the Company believes
            it  will  be   required  to  make   future   contributions   to  its
            postretirement  benefit plan equal to the estimated  future  benefit
            payments summarized above.

            Estimated Postretirement costs for Future Years

            Actual  postretirement costs in the future will depend on changes in
            discount rates,  the rate of increase in  compensation,  health care
            cost  trends and  various  other  factors  related to the  employees
            eligible in the Company's postretirement plan.

            Medicare Changes

            The  financial  information  included  herein  does not  reflect the
            anticipated  financial effect of the new Medicare  Prescription Drug
            Improvement and Modernization Act of 2003 as the legislation did not
            have a  significant  impact on the Company's  financial  statements.
            Changes in the  postretirement  benefits related to Medicare changes
            will be reflected as actuarial (gains)/losses as they occur.

            Postemployment Benefits

            Under SFAS No. 112,  the Company is required to accrue the  expected
            cost of  providing  postemployment  benefits,  primarily  short-term
            disability payments, over the working careers of its employees.

            The accrued  liability under SFAS No. 112 as of October 29, 2005 and
            October 30, 2004 was $587,000 and $536,000, respectively.

Note 17 -   Earnings Per Share



                                               Fiscal 2005     Fiscal 2004     Fiscal 2003
                                               -----------     -----------     -----------
                                                                      
            Basic EPS
            Net income available to common
             shareholders                      $       976     $     1,800     $     2,283
                                               ===========     ===========     ===========

            Weighted average shares
             outstanding                           987,878         987,132         986,789
                                               -----------     -----------     -----------
            Per share amount                   $       .99     $      1.82     $      2.31
                                               ===========     ===========     ===========

            Effect of Dilutive Securities
            Stock Options - Incremental
            Shares                                  43,837          43,035          24,561
                                               ===========     ===========     ===========

            Dilutive EPS
            Weighted average shares
            outstanding including
             incremental shares                  1,031,715       1,030,167       1,011,350
                                               -----------     -----------     -----------
            Per share amount                   $       .95     $      1.75     $      2.26
                                               ===========     ===========     ===========



                                      F-40


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 18 -   Noncash Investing and Financing Activities

            During fiscal 2005, 2004 and 2003, the Company retired  property and
            equipment   with  an  original  cost  of  $47,000,   $2,838,000  and
            $7,280,000 and accumulated  depreciation of $47,000,  $2,835,000 and
            $7,117,000, respectively.

            During fiscal,  2004 and 2003, the Company reclassed  $6,810,000 and
            $12,854,000,  respectively, of construction in progress to leasehold
            improvements  and  equipment.  In addition,  during fiscal 2003, the
            Company reclassed $829,000 from deposits on equipment to equipment.

            At October 29, 2005, the Company had an additional  minimum  pension
            liability of $4,837,000,  a related intangible asset of $166,000 and
            a direct charge to equity of  $2,802,000,  net of deferred  taxes of
            $1,869,000.  At October 30,  2004,  the  Company  had an  additional
            minimum pension liability of $5,442,000,  a related intangible asset
            of  $209,000  and a direct  charge to equity of  $3,140,000,  net of
            deferred taxes of  $2,093,000.  At November 1, 2003, the Company had
            an additional  minimum  pension  liability of $5,516,000,  a related
            intangible  asset of  $242,000  and a direct  charge  to  equity  of
            $3,164,000, net of deferred taxes of $2,110,000.

            During  fiscal  2004,   additional   capital  lease  obligations  of
            $21,934,000  were incurred when the Company entered into a lease for
            a new store and a lease modification for a replacement store. During
            fiscal 2003,  capital lease obligations of $60,553,000 were incurred
            when the  Company  entered  into  leases for four new stores and two
            existing stores.

            During  fiscal  2005,  the Company was  required to make  additional
            investments in Wakefern of $635,000 and Insure-Rite, Ltd. of $33,000
            for the acquisition of a store.  During fiscal 2004, the Company was
            required to make  additional  investments  in Wakefern of $1,351,000
            and Insure-Rite,  Ltd. of $131,000, for one new store, a replacement
            store  and the  acquisition  of a store.  During  fiscal  2003,  the
            Company was required to make  additional  investments in Wakefern of
            $1,200,000 and  Insure-Rite,  Ltd. of $127,000,  for two new stores,
            which  opened  during  fiscal  2003.  In   conjunction   with  these
            investments, liabilities were assumed for the same amounts.

            During fiscal 2003,  the required  investment in Wakefern  increased
            from a maximum per store of $550,000 to $650,000.  This  resulted in
            an increase of  $2,088,000 in the  investment  and  obligations  due
            Wakefern.

Note 19 -   Acquisitions

            During  fiscal  2005,  the Company  acquired  the assets of a store,
            excluding  inventory,  for $1 (one dollar).  During fiscal 2004, the
            Company  acquired the assets of a store,  excluding  inventory,  for
            $1,000,000 (the "Purchase  Price"). The Purchase Price was allocated
            $75,000  to  Leasehold  Improvements,   $389,000  to  Equipment  and
            $536,000 to Intangible Assets as a bargain lease.


                                      F-41


                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
            (Tabular dollars in thousands, except per share amounts)

Note 20 -   Unaudited Summarized Consolidated Quarterly Information

            Summarized  quarterly  information  for the years ended  October 29,
            2005 and October 30, 2004 was as follows:



                                                      Thirteen Weeks Ended
                                        ---------------------------------------------------
                                        January 29,   April 30,     July 30,    October 29,
                                           2005         2005          2005          2005
                                           ----         ----          ----          ----
                                                                     
            Sales                         $317,589     $292,035     $304,462     $ 301,404
            Gross profit                    80,107       77,088       80,595        78,738
            Net income                         253           54          553           116
            Earnings available
            per share:
                Basic                          .26          .05          .56           .12
                Diluted                        .24          .05          .54           .11


                                                       Thirteen Weeks Ended
                                         --------------------------------------------------
                                         January 31,    May 1,      July 31,    October 30,
                                            2004         2004         2004         2004
                                            ----         ----         ----         ----
                                                                     
            Sales                         $293,843     $278,693     $302,799     $ 298,642
            Gross profit                    76,228       74,061       80,268        78,140
            Net income (loss)                1,240          956          496          (892)
            Earnings (loss) available
            per share:
                Basic                         1.26          .97          .50          (.91)
                Diluted                       1.22          .93          .48          (.91)


            The  fourth  quarter  ended  October  30,  2004  includes  a pre-tax
            impairment charge of $1,198,000 (see Note 1).

Note 21 -   Subsequent events

            On  December  2, 2005,  the  Company  announced  that it  received a
            non-binding   proposal  for  a  going  private  transaction  from  a
            purchaser group. The purchaser group consists of shareholders of the
            Company and is comprised of the Chairman of the Board, the President
            and certain of their family members.  The proposed  transaction (the
            "Going  Private  Transaction")  will result in the  acquisition by a
            corporation  formed by the  purchaser  group of all the  outstanding
            shares of  common  stock of the  Company  not  already  owned by the
            members of the purchaser  group.  The purchaser group currently owns
            or  controls  51% of the  Company's  issued and  outstanding  common
            stock.  The  proposed  transaction  will be  effected  by means of a
            tender  offer for the  remaining  49% of the  Company's  outstanding
            shares subject to shareholder approval,  the consent of Wakefern and
            the satisfaction of certain conditions as defined in the non-binding
            proposal.

            On January 23, 2006, the Company extended the term (the "Extension")
            of 40,000 options, which were set to expire on January 27, 2006 (see
            Note 11), to  December  27,  2006.  The  Extension  will result in a
            charge to net income of $19,000 in the first quarter of fiscal 2006.


                                      F-42


                                                                     Schedule II

                  FOODARAMA SUPERMARKETS, INC. AND SUBSIDIARIES
                        Valuation and Qualifying Accounts
   Fiscal Years Ended October 29, 2005, October 30, 2004 and November 1, 2003
                                 (In thousands)



                                                            Additions
                                                            ---------
                                             Balance        Charge to           Charge to                               Balance
                                          at beginning      costs and            other                                  at end
            Description                     of year          expenses           accounts         Deductions             of year
            -----------                     -------          --------           --------         ----------             -------
                                                                                                                
Fiscal year ended October 29, 2005
  Allowance       for      doubtful
accounts       (deducted       from
receivables   and   other   current
assets)                                  $     1,366      $         495                 --       $     1,627 (1)     $         234
                                         ===========      =============        ===========       ===========         =============

Fiscal year ended October 30, 2004
  Allowance       for      doubtful
accounts       (deducted       from
receivables   and   other   current
assets)                                  $       983      $         478                 --       $        95 (1)     $       1,366
                                         ===========      =============        ===========       ===========         =============

Fiscal year ended November 1, 2003
  Allowance       for      doubtful
accounts       (deducted       from
receivables   and   other   current
assets).                                 $       684      $         359        $        --       $        60 (1)     $         983
                                         ===========      =============        ===========       ===========         =============


(1)   Accounts deemed to be uncollectible.


                                      S-1


                                INDEX TO EXHIBITS

3.    Articles of Incorporation and By-Laws

--------------------------------------------------------------------------------
      *3.1.       Restated Certificate of Incorporation of Registrant filed with
                  the  Secretary  of State of the State of New Jersey on May 15,
                  1970.
--------------------------------------------------------------------------------
      *3.2.       Certificate of Merger filed with the Secretary of State of the
                  State of New Jersey on May 15, 1970.
--------------------------------------------------------------------------------
      *3.3.       Certificate of Merger filed with the Secretary of State of the
                  State of New Jersey on March 14, 1977.
--------------------------------------------------------------------------------
      *3.4.       Certificate of Merger filed with the Secretary of State of the
                  State of New Jersey on June 23, 1978.
--------------------------------------------------------------------------------
      *3.5.       Certificate   of   Amendment   to  Restated   Certificate   of
                  Incorporation  filed with the  Secretary of State of the State
                  of New Jersey on May 12, 1987.
--------------------------------------------------------------------------------
     **3.6.       Certificate   of   Amendment   to  Restated   Certificate   of
                  Incorporation  filed with the  Secretary of State of the State
                  of New Jersey on February 16, 1993.
--------------------------------------------------------------------------------
   ****3.7.       Amendment  to  the   Certificate  of   Incorporation   of  the
                  Registrant dated April 4, 1996.
--------------------------------------------------------------------------------
      *3.8.       By-Laws of Registrant.
--------------------------------------------------------------------------------
      *3.9.       Amendments  to By-Laws of  Registrant  adopted  September  14,
                  1983.
--------------------------------------------------------------------------------
      3.10.       Amendment to By-Laws of  Registrant  adopted March 15, 1991 is
                  incorporated  herein by reference to the  Registrant's  Annual
                  Report on Form 10-K for the year ended  November 2, 1991 filed
                  with the  Securities  and Exchange  Commission on February 18,
                  1992.
--------------------------------------------------------------------------------
      3.11.       Certificate   of   Amendment   to  the  Amended  and  Restated
                  Certificate of Incorporation  filed with the Department of the
                  Treasury  of the  State  of New  Jersey  on May  14,  2002  is
                  incorporated  herein by reference to the  Registrant's  Annual
                  Report on Form 10-K for the year ended  November 2, 2002 filed
                  with the  Securities  and Exchange  Commission  on January 30,
                  2003.
--------------------------------------------------------------------------------
      3.12        Amended and Restated  By-Laws of Registrant  adopted April 14,
                  2004 are incorporated  herein by reference to the Registrant's
                  Current  Report  on Form 8-K  filed  with the  Securities  and
                  Exchange Commission on April 21, 2004.
--------------------------------------------------------------------------------
      3.13        Certificate  of  Amendment  to  the  Restated  Certificate  of
                  Incorporation  which  was  filed  with the  Department  of the
                  Treasury of the State of New Jersey on September 19, 2003.
--------------------------------------------------------------------------------

10.   Material Contracts


                                      E-1


--------------------------------------------------------------------------------
      10.1.       The  Agreement  dated  September  18,  1987  entered  into  by
                  Wakefern Food  Corporation  and the Registrant is incorporated
                  herein by reference to Exhibit A to the Registrant's  Form 8-K
                  filed with the Securities and Exchange  Commission on November
                  19, 1987.
--------------------------------------------------------------------------------
   ***10.2.       Certificate  of  Incorporation  of Wakefern  Food  Corporation
                  together with amendments thereto and certificates of merger.
--------------------------------------------------------------------------------
   ***10.3.       By-Laws of Wakefern Food Corporation.
--------------------------------------------------------------------------------
  #***10.4.       Form  of   Deferred   Compensation   Agreement,   between  the
                  Registrant and certain of its key employees.
--------------------------------------------------------------------------------
     #10.5.       Registrant's  1987 Incentive Stock Option Plan is incorporated
                  herein by reference to Exhibit 4 (a) to the Registrant's  Form
                  S-8 filed with the Securities  and Exchange  Commission on May
                  26, 1989.
--------------------------------------------------------------------------------
      10.6.       Agreement,  dated September 20, 1993,  between the Registrant,
                  ShopRite of  Malverne,  Inc.  and The Grand  Union  Company is
                  incorporated  herein by reference to the  Registrant's  Annual
                  Report on Form 10-K for the year ended October 30, 1993, filed
                  with the  Securities  and Exchange  Commission on February 24,
                  1994.
--------------------------------------------------------------------------------
      10.7.       Revolving Credit and Term Loan Agreement, dated as of February
                  15, 1995 between the  Registrant and NatWest Bank as agent for
                  a group of banks is  incorporated  herein by  reference to the
                  Registrant's  Form 8-K filed with the  Securities and Exchange
                  Commission on July 10, 1995.
--------------------------------------------------------------------------------
      10.8.       Asset  Purchase  Agreement  dated April 20, 1995 and Amendment
                  No.  1 to  the  Agreement  dated  May  24,  1995  between  the
                  Registrant  and  Wakefern  Food  Corporation  is  incorporated
                  herein by  reference to the  Registrant's  Form 8-K filed with
                  the Securities and Exchange Commission on July 27, 1995.
--------------------------------------------------------------------------------
      10.9.       Amendment of Revolving  Credit and Term Loan Agreement,  dated
                  as of January 25, 1996, between the Registrant and each of the
                  banks which are signatory  thereto is  incorporated  herein by
                  reference  to the  Registrant's  Form  10-Q for the  quarterly
                  period ended January 27, 1996,  filed with the  Securities and
                  Exchange Commission on March 12, 1996.
--------------------------------------------------------------------------------
 ****10.10.       Agreement,  dated as of March 29, 1996, between the Registrant
                  and Wakefern Food Corporation.
--------------------------------------------------------------------------------
 ****10.11.       Amendment of Revolving  Credit and Term Loan Agreement,  dated
                  as of May 10,  1996,  between the  Registrant  and each of the
                  Banks which are signatory thereto.
--------------------------------------------------------------------------------


                                      E-2


--------------------------------------------------------------------------------
      10.12.      Waiver  and  Amendment  of  Revolving  Credit  and  Term  Loan
                  Agreement,  dated as of July 26, 1996,  between the Registrant
                  and  each  of  the  Banks  which  are  signatory   thereto  is
                  incorporated herein by reference to the Registrant's Form 10-Q
                  for the quarterly  period ended July 27, 1996,  filed with the
                  Securities and Exchange Commission on September 10, 1996.
--------------------------------------------------------------------------------
      10.13.      Amended and Restated Revolving Credit and Term Loan Agreement,
                  dated  as of May 2,  1997,  between  the  Registrant  and  the
                  Financial   Institution   which  is   signatory   thereto   is
                  incorporated herein by reference to the Registrant's Form 10-Q
                  for the  quarterly  period  ended May 3, 1997,  filed with the
                  Securities and Exchange Commission on June 16, 1997.
--------------------------------------------------------------------------------
 *****10.14.      First Amendment to Amended and Restated  Revolving  Credit and
                  Term Loan  Agreement,  dated  October  28,  1997,  between the
                  Registrant  and the Financial  Institution  which is signatory
                  thereto.
--------------------------------------------------------------------------------
 *****10.15.      Consent and Second Amendment to Amended and Restated Revolving
                  Credit and Term Loan Agreement and other loan documents, dated
                  November 14, 1997,  between the  Registrant  and the Financial
                  Institution which is signatory thereto.
--------------------------------------------------------------------------------
 *****10.16.      Third Amendment to Amended and Restated  Revolving  Credit and
                  Term Loan  Agreement,  dated  January  15,  1998,  between the
                  Registrant  and the Financial  Institution  which is signatory
                  thereto.
--------------------------------------------------------------------------------
      10.17.      Amendment  to the Amended and  Restated  Revolving  Credit and
                  Term  Loan  Agreement,  dated  March  11,  1999,  between  the
                  Registrant  and the Financial  Institution  which is signatory
                  thereto,   is   incorporated   herein  by   reference  to  the
                  Registrant's  Form 10-Q for the quarterly  period ended May 1,
                  1999,  filed with the  Securities  and Exchange  Commission on
                  June 11, 1999.
--------------------------------------------------------------------------------
      10.18.      Second  Amended and  Restated  Revolving  Credit and Term Loan
                  Agreement,  dated as of January 7, 2000 between the Registrant
                  and each of the  Financial  Institutions  which are  signatory
                  thereto,   is   incorporated   herein  by   reference  to  the
                  Registrant's  Form 10-K for the year ended  October  30,  1999
                  filed with the Securities  and Exchange  Commission on January
                  27, 2000.
--------------------------------------------------------------------------------
     #10.19.      Restatement of Supplemental  Executive  Retirement Plan, dated
                  as of January 1, 1998, is incorporated  herein by reference to
                  the  Registrant's  Form 10-Q for the  quarterly  period  ended
                  January  29,  2000,  filed with the  Securities  and  Exchange
                  Commission on March 9, 2000.
--------------------------------------------------------------------------------
     #10.20.      Registrant's 2001 Stock Incentive Plan is incorporated  herein
                  by reference to Appendix B to the Registrant's Proxy Statement
                  filed with the Securities and Exchange  Commission on February
                  26, 2001.
--------------------------------------------------------------------------------


                                      E-3


--------------------------------------------------------------------------------
      10.21.      Amendment  No. 1 to  Second  Amended  and  Restated  Revolving
                  Credit  and Term  Loan  Agreement,  dated as of May 11,  2001,
                  between the Registrant and each of the Financial  Institutions
                  which  are  signatory   thereto  is  incorporated   herein  by
                  reference  to the  Registrant's  Form  10-Q for the  quarterly
                  period ended April 28,  2001,  filed with the  Securities  and
                  Exchange Commission on June 8, 2001.
--------------------------------------------------------------------------------
      10.22.      Amendment  No. 2 to  Second  Amended  and  Restated  Revolving
                  Credit  and Term  Loan  Agreement,  dated as of August 7, 2001
                  between the Registrant and each of the Financial  Institutions
                  which  are  signatory   thereto  is  incorporated   herein  by
                  reference  to the  Registrant's  Form  10-Q for the  quarterly
                  period  ended July 28,  2001,  filed with the  Securities  and
                  Exchange Commission on September 10, 2001.
--------------------------------------------------------------------------------
******10.23.      Letter  Amendment to Second  Amended and  Restated  Revolving
                  Credit and Term Loan  Agreement,  dated as of January 30, 2002
                  between the Registrant and each of the Financial  Institutions
                  which are signatory thereto.
--------------------------------------------------------------------------------
******10.24.      Letter  Amendment to Second  Amended and  Restated  Revolving
                  Credit and Term Loan  Agreement,  dated as of January 30, 2002
                  between the Registrant and each of the Financial  Institutions
                  which are signatory thereto.
--------------------------------------------------------------------------------
      10.25.      Letter  Amendment  to Second  Amended and  Restated  Revolving
                  Credit  and Term Loan  Agreement,  dated as of March 29,  2002
                  between the Registrant and each of the Financial  Institutions
                  which  are  signatory   thereto  is  incorporated   herein  by
                  reference  to  the  Registrant's   Form  8-K  filed  with  the
                  Securities and Exchange Commission on April 5, 2002.
--------------------------------------------------------------------------------
      10.26.      Third  Amended  and  Restated  Revolving  Credit and Term Loan
                  Agreement,   dated  as  of  September  26,  2002  between  the
                  Registrant  and each of the Financial  Institutions  which are
                  signatory thereto,  is incorporated herein by reference to the
                  Registrant's  Form 8-K filed with the  Securities and Exchange
                  Commission on September 30, 2002.
--------------------------------------------------------------------------------
      10.27.      Amendment No. 1 to Third Amended and Restated Revolving Credit
                  and Term Loan Agreement, dated as of December 17, 2002 between
                  the  Registrant and each of the Financial  Institutions  which
                  are signatory  thereto is incorporated  herein by reference to
                  the  Registrant's  Form 10-K for the year  ended  November  2,
                  2002,  filed with the  Securities  and Exchange  Commission on
                  January 30, 2003.
--------------------------------------------------------------------------------
      10.28.      Consent,  Waiver  and  Amendment  No. 2 to Third  Amended  and
                  Restated Revolving Credit and Term Loan Agreement, dated as of
                  January  21,  2003  between  the  Registrant  and  each of the
                  Financial   Institutions   which  are  signatory   thereto  is
                  incorporated herein by reference to the Registrant's Form 10-K
                  for the year ended November 2, 2002, filed with the Securities
                  and Exchange Commission on January 30, 2003.
--------------------------------------------------------------------------------


                                      E-4


--------------------------------------------------------------------------------
      10.29.      Amendment No. 3 to Third Amended and Restated Revolving Credit
                  and Term Loan Agreement, dated as of July 16, 2003 between the
                  Registrant  and each of the Financial  Institutions  which are
                  signatory  thereto is incorporated  herein by reference to the
                  Registrant's  Form 10-Q for the quarterly  period ended August
                  2, 2003, filed with the Securities and Exchange  Commission on
                  September 16, 2003.
--------------------------------------------------------------------------------
      10.30.      Amendments  No. 2 and 1 to the  Foodarama  Supermarkets,  Inc.
                  2001 Stock Incentive Plan are incorporated herein by reference
                  to the  Registrant's  Form 10-Q for the quarterly period ended
                  August  2,  2003,  filed  with  the  Securities  and  Exchange
                  Commission on September 16, 2003.
--------------------------------------------------------------------------------
     #10.31.      Executive Employment Agreement, dated November 2, 2003, by and
                  between the Company and Joseph J. Saker is incorporated herein
                  by reference to the Registrant's  Form 10-K for the year ended
                  November  1, 2003,  filed  with the  Securities  and  Exchange
                  Commission on January 29, 2004.
--------------------------------------------------------------------------------
     #10.32.      First  Amendment to the  Registrant's  Supplemental  Executive
                  Retirement  Plan,  effective  November 2, 2003 is incorporated
                  herein by reference to the Registrant's Form 10-K for the year
                  ended October 30, 2004, filed with the Securities and Exchange
                  Commission on January 28, 2005.
--------------------------------------------------------------------------------
      10.33.      Amendment No. 4 to the Amended and Restated  Revolving  Credit
                  and Term Loan Agreement is incorporated herein by reference to
                  the Registrant's  Form 10-Q for the quarterly period ended May
                  1, 2004, filed with the Securities and Exchange  Commission on
                  June 14, 2004.
--------------------------------------------------------------------------------
      10.34.      Amendment  No. 5 to the Third  Amended and Restated  Revolving
                  Credit  and Term Loan  Agreement,  dated as of July 19,  2004,
                  between the Registrant and each of the Financial  Institutions
                  which  is a  signatory  thereto,  is  incorporated  herein  by
                  reference to the Registrant's Form 8-K, dated August 24, 2004,
                  filed with the  Securities  and Exchange  Commission on August
                  30, 2004.
--------------------------------------------------------------------------------
      10.35.      Amendment  No. 6 to the Third  Amended and Restated  Revolving
                  Credit and Term Loan  Agreement,  dated as of August 24, 2004,
                  between the Registrant and each of the Financial  Institutions
                  which  is a  signatory  thereto,  is  incorporated  herein  by
                  reference to the Registrant's Form 8-K, dated August 24, 2004,
                  filed with the  Securities  and Exchange  Commission on August
                  30, 2004.
--------------------------------------------------------------------------------
      10.36.      Amendment  No. 7 to the Third  Amended and Restated  Revolving
                  Credit and Term Loan Agreement,  dated as of October 19, 2004,
                  between the Registrant and each of the Financial  Institutions
                  which  is a  signatory  thereto,  is  incorporated  herein  by
                  reference  to the  Registrant's  Form 8-K,  dated  October 19,
                  2004,  filed with the  Securities  and Exchange  Commission on
                  October 21, 2004.
--------------------------------------------------------------------------------


                                      E-5


--------------------------------------------------------------------------------
      10.37.      Amendment  No. 8 to the Third  Amended and Restated  Revolving
                  Credit and Term Loan Agreement,  dated as of October 21, 2004,
                  between the Registrant and each of the Financial  Institutions
                  which  is a  signatory  thereto,  is  incorporated  herein  by
                  reference  to the  Registrant's  Form 8-K,  dated  October 21,
                  2004,  filed with the  Securities  and Exchange  Commission on
                  October 25, 2004.
--------------------------------------------------------------------------------
      10.38.      Amendment No. 10 to the Third  Amended and Restated  Revolving
                  Credit and Term Loan  Agreement,  dated as of August 22, 2005,
                  between the Registrant and each of the Financial  Institutions
                  which  is a  signatory  thereto,  is  incorporated  herein  by
                  reference to the Registrant's Form 8-K, dated August 22, 2005,
                  filed with the  Securities  and Exchange  Commission on August
                  24, 2005.
--------------------------------------------------------------------------------
      10.39.      The Agreement, dated as of August 20, 1987 as amended February
                  20, 1992,  entered into by Wakefern Food  Corporation  and the
                  Registrant.   
--------------------------------------------------------------------------------
     #10.40       Registrant's  Supplemental Executive Retirement Plan, restated
                  as of December 31, 2004.
--------------------------------------------------------------------------------
     #10.41       Registrant's Post-2004 Supplemental Executive Retirement Plan.
--------------------------------------------------------------------------------


                                      E-6


--------------------------------------------------------------------------------
      14.         Code of Conduct is  incorporated  herein by  reference  to the
                  Registrant's  Form 10-K for the year ended  November  1, 2003,
                  filed with the Securities  and Exchange  Commission on January
                  29, 2004.
--------------------------------------------------------------------------------
      14.1        Code of Conduct.
--------------------------------------------------------------------------------
      21.         List of Subsidiaries of Foodarama Supermarkets, Inc.
--------------------------------------------------------------------------------
      23.1        Consent of Independent Registered Public Accounting Firm.
--------------------------------------------------------------------------------
      31.1        Section 302 Certification of Chief Executive Officer.
--------------------------------------------------------------------------------
      31.2        Section 302 Certification of Chief Financial Officer.
--------------------------------------------------------------------------------
      32.1        Certification of Chief Executive Officer pursuant to 18 U.S.C.
                  Section 1350.
--------------------------------------------------------------------------------
      32.2        Certification of Chief Financial Officer pursuant to 18 U.S.C.
                  Section 1350.
--------------------------------------------------------------------------------

            #     Indicates  a  management  contract  or  compensatory  plan  or
                  arrangement.

            *     Each of these Exhibits is incorporated  herein by reference to
                  the Registrant's Annual Report on Form 10-K for the year ended
                  October  29,  1988  filed  with the  Securities  and  Exchange
                  Commission on February 13, 1989.

           **     Each of these Exhibits is incorporated  herein by reference to
                  the Registrant's Annual Report on Form 10-K for the year ended
                  October  31,  1992  filed  with the  Securities  and  Exchange
                  Commission on February 19, 1993.

          ***     Each of these Exhibits is incorporated  herein by reference to
                  the Registrant's Annual Report on Form 10-K for the year ended
                  October  28,  1989  filed  with the  Securities  and  Exchange
                  Commission on February 9, 1990.

         ****     Incorporated herein by reference to the Registrant's Form 10-Q
                  for the quarterly  period ended April 27, 1996, filed with the
                  Securities and Exchange Commission on June 10, 1996. .

        *****     Incorporated herein by reference to the Registrant's Form 10-K
                  for the year ended  November 1, 1997 filed with the Securities
                  and Exchange Commission on January 29, 1998.


                                      E-7