About EDGAR Online | Login
 
The following is an excerpt from a 10-K405 SEC Filing, filed by INLAND REAL ESTATE CORP on 3/30/2001.
Next Section Next Section Previous Section Previous Section
INLAND REAL ESTATE CORP - 10-K405 - 20010330 - BUSINESS

ITEM 1. BUSINESS

GENERAL

Inland Real Estate Corporation (the "Company") was formed on May 12, 1994 under Maryland law. The Company has elected to be taxed as a real estate investment trust under the Internal Revenue Code of 1986, as amended, which means that subject to satisfying certain tests set forth in the Code and the rules and regulations thereunder, the Company generally will not be subject to federal corporate income tax on any of its net income which is distributed currently to the shareholders.

The Company is in the business of acquiring "Neighborhood Retail Centers" (gross leasable areas ranging from 5,000 to 150,000 square feet) and "Community Centers" (gross leasable areas ranging from 150,000 to 300,000 square feet) located within a 400-mile radius of the headquarters located in Oak Brook, Illinois. In addition, the Company may, from time to time, acquire single user:
retail properties located throughout the United States. The Company may also construct or develop properties and render services in connection with developing and constructing projects. As of December 31, 2000, the Company had ownership interests in 120 investment properties comprised of:

- Seventy-seven Neighborhood Retail Centers totaling approximately 4,500,000 gross leasable square feet;

- Nineteen Community Centers totaling approximately 3,800,000 gross leasable square feet;

- Twenty-four single user retail properties totaling approximately 1,000,000 gross leasable square feet.

During the year ended December 31, 2000, the Company completed the acquisition of Inland Real Estate Advisory Services, Inc., the former advisor, and Inland Commercial Property Management, Inc., the former property manager (the "Merger"). Each of these entities was merged into subsidiaries that are wholly owned by the Company. The Company issued an aggregate of 6,181,818 shares of its common stock valued at $11.00 per share to Inland Real Estate Investment Corporation and The Inland Property Management Group, Inc. As a result of the merger, the Company is now "self-administered." The Company no longer pays advisory or property management fees but instead has hired an internal staff to perform these tasks. Therefore, the financial results for prior years are not comparable to the results for the year ended December 31, 2000.

The Company generally limits its indebtedness to an amount not to exceed fifty percent (50%) of the combined fair market value of its investment properties, as determined by appraisal at the time of financing. Further, the Company is limited by its organizational documents from incurring indebtedness exceeding three hundred percent (300%) of "net assets" as defined in the organizational documents. As of December 31, 2000, the Company had borrowed a total of approximately $467,766,000, of which approximately $120,051,000 bears interest at variable rates. Indebtedness at December 31, 2000 was approximately 47% of the Company's book value of its investment properties.

The Company competes with numerous other properties in attracting tenants. Some of the competing properties may be newer, better located or owned by parties that are better capitalized. The Company believes that its investment properties will continue to attract tenants on a competitive basis.

3

The Company's business is not seasonal. The Company competes on the basis of rental rates and property operations with similar types of properties located in the vicinity of its investment properties. The Company has no real property investments located outside of the United States. The Company does not segregate revenue or assets by geographic region, since, in management's view, such a presentation would not be significant to an understanding of its business or financial results taken as a whole. As of December 31, 2000, the Company employed a total of fifty-three people, none of whom are represented by a union.

The Company reviews and monitors compliance with federal, state and local provisions, which have been enacted or adopted regulating the discharge of material into the environment, or otherwise relating to the protection of the environment. For the year ended December 31, 2000, the Company did not incur any material capital expenditures for environmental control facilities nor does it anticipate making any such expenditures for the year ending December 31, 2001.

Currently, the tenant occupying the largest amount of square feet in the aggregate is Dominick's Finer Food, Inc. (a division of Safeway Inc.), which occupies approximately 685,473 square feet pursuant to ten separate leases, or approximately 7.17% of the total gross leasable area owned by the Company. Annualized base rental income of these ten leases is projected to be $8,133,026 for the year ended December 31, 2001, or approximately 8.06% of the total annualized base rental income projected for the entire portfolio. The tenant occupying the next largest amount of square feet in the aggregate is Jewel Food Stores, Inc. (a division of Albertson's Inc.), which occupies approximately 395,996 square feet pursuant to six separate leases, or approximately 4.14% of the total gross leasable area owned by the Company. Annualized base rental income of these six leases is projected to be $3,945,119 for the year ended December 31, 2000, or approximately 3.9% of the total annualized base rental income projected for the entire portfolio.

During the year ended December 31, 2000, the Company acquired five additional investment properties aggregating approximately 335,000 square feet for approximately $43,223,000. The investment properties purchased ranged in size from a 10,000 square foot single-user up to a 175,730 square foot community center anchored by a Cub Foods Store, Inc. All but one of the investment properties is located in the greater Chicago area. One property is located in Minnesota.

The Company intends to continue to acquire new investment properties of the type previously described in this Item 1, utilizing its cash resources as well as acquisition indebtedness. The Company is also exploring additional growth strategies including participating in joint ventures with institutional investors such as pension funds where by the Company would acquire and manage a pool of properties funded primarily with capital provided by the institutional investor.

JOINT VENTURES

The accompanying consolidated financial statements include the accounts of the Company, Inland Joliet Commons, LLC, Inland Ryan, LLC and Inland Ryan Cliff Lake, LLC (collectively the "LLCs"). Due to the Company's ability as managing member to directly control the LLCs, they are consolidated for financial reporting purposes. The third parties' interests in the LLCs are reflected as minority interest in the accompanying consolidated financial statements. The accompanying consolidated financial statements also include the accounts of the Company's wholly owned subsidiaries, the Advisor and Manager.

4

In October 1998, the Company formed the Inland Joliet Commons, LLC, an Illinois limited liability company, with an unaffiliated third party. The Company contributed approximately $52,000 for a 1% interest and the third party contributed the Joliet Commons Shopping Center Phase I, with a fair market value of approximately $19,733,000 and debt of approximately $14,569,000 for a 99% interest. The Company is the managing member of the Inland Joliet Commons, LLC. On October 31, 2000, the non-managing member tendered all of its 469,480 units to the Company for a cash payment of approximately $5,164,000, an amount equal to the non-managing member's equity in the property at the time the property was contributed to the LLC.

In September 1999, the Company formed the Inland Ryan, LLC, a Delaware limited liability company, with an unaffiliated third party, which then purchased nine shopping centers. The Company contributed approximately $76,720,000 for an approximate 77% interest in the Inland Ryan, LLC. The third party contributed nine properties with a fair market value of approximately $99,427,000, debt of approximately $65,500,000 and received a cash payment of approximately $11,175,000 from the Company for an approximate 23% interest. The Company is the managing member of the Inland Ryan, LLC. The non-managing members have a right on or after January 1, 2001 to tender up to 50% of its interest in the Inland Ryan, LLC to the Company for a cash payment of approximately $13,000,000. The non-managing members' remaining interest may be tendered to the Company on or after June 30, 2002. If the non-managing members have not tendered all of its interest by August 31, 2004, then at any time after that date, the Company, at its sole and exclusive option, may require the tender of all remaining interests of the non-managing members. Generally, profit and loss allocations and distributions from operations of the properties owned by the Inland Ryan, LLC are made in accordance with the respective ownership interests of each member.

During the year ended December 31, 2000, the Company and the non-managing members entered into three amendments to the LLC agreement to reflect various transactions with individual members of Inland Ryan, LLC. In aggregate, these amendments had no effect on the Company's and the non-managing members' interest in Inland Ryan, LLC which remains at approximately 77% and 23%, respectively.

In September 1999, the Company formed the Inland Ryan Cliff Lake, LLC, a Delaware limited liability company, with the Inland Ryan, LLC in order to comply with covenants of an assumed mortgage. The Company contributed approximately $6,000 in cash for a 1% interest in the Inland Ryan Cliff Lake, LLC. The Inland Ryan, LLC contributed one property with a fair market value of approximately $5,554,000 and debt of approximately $5,134,000 to the LLC for an approximate 99% interest. The Company is the managing member of the Inland Ryan Cliff Lake,
LLC. The non-managing member (third party seller) has a right on or after January 1, 2001 to tender up to 50% of its interest in the Inland Ryan, LLC to the managing member for a cash payment. The remaining interest may be tendered to the managing member on or after June 30, 2002. If the non-managing member has not tendered all of its interest by August 31, 2004, then at any time after that date, the managing member, at its sole and exclusive option, may require the tender of all remaining non-managing member interests. Generally, profit and loss allocations and distributions are made in accordance with stated ownership interests.

5

ITEM 2. PROPERTIES

As of December 31, 2000, the Company and its subsidiaries have acquired fee ownership or an ownership interest in 120 investment properties, including 24 single-user retail properties, 77 Neighborhood Retail Centers and 19 Community Centers. The Company owns investment properties in Illinois, Wisconsin, Indiana, Minnesota, Michigan and Ohio. Tenants of the investment properties are responsible for the payment of some or all of the real estate taxes, insurance and common area maintenance.

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Single-User Retail Properties
  -----------------------------

Walgreens                13,500    01/95      1988        $  685,204     1      Walgreen Co.                   2028
  Decatur, IL

Zany Brainy                                                                     Children's Concept,
  Wheaton, IL            12,499    07/96      1995         1,245,000     1      Inc. d/b/a Zany                2005
                                                                                Brainy
Ameritech
  Joliet, IL              4,504    05/97      1995           522,375     1      Verizon Wireless               2005

Dominick's                                                                      Byerly's Food of Illinois,
  Schaumburg, IL         71,400    05/97      1996         5,345,500     1      Inc.                           2021
                                                                                d/b/a Dominick's
                                                                                 Finer Food, Inc.

Dominick's                                                                      Dominick's Finer Food,
  Highland Park, IL      71,442    06/97      1996         6,400,000     1      Inc.                           2021

Dominick's
  Glendale Heights, IL   68,879    09/97      1997         4,100,000     1      Dominick's Finer Food,
                                                                                Inc.                           2017

Party City
  Oakbrook Terrace, IL   10,000    11/97      1985           987,500     1      Party City Corporation         2007

Eagle Country Market
  Roselle, IL            42,283    11/97      1990         1,450,000     1      Eagle Food Centers, L.P.       2011

Dominick's                                                                      Dominick's Finer Food,
  West Chicago, IL       78,158    01/98      1990         3,150,000     1      Inc.                           2010

Walgreens
  Woodstock, IL          15,856    06/98      1973           569,610     1      Walgreen Co.                   2030

Bakers Shoes
  Chicago, IL            20,000    09/98      1891               N/A     1      Edison Brothers Apparel        2003

Staples                                                                         Staples, The Office
  Freeport, IL           24,049    12/98      1998         1,480,000     1        Superstore East, Inc.        2013

Carmax                                                                          Circuit City Stores,
  Schaumburg, IL         93,333    12/98      1998         7,260,000     1      Inc.                           2021

Carmax                                                                          Circuit City Stores,
  Tinley Park, IL        94,518    12/98      1998         9,450,000     1      Inc.                           2021

                                                                                Hollywood
Hollywood Video                                                                 Entertainment
  Hammond, IN             7,488    12/98      1998           740,000     1      Corporation                    2013

Circuit City                                                                    Circuit City Stores,
  Traverse City, MI      21,337    01/99      1998         1,603,000     1      Inc.                           2021

Cub Foods                                                                       Innsbruck Investments,
  Plymouth, MN           67,510    03/99      1991         2,732,000     1      Inc.                           2006

Cub Foods
  Indianapolis, IN       67,541    03/99      1991         2,867,000     1      Goldmark, Inc.                 2011

6

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Single-User Retail Properties, cont.
  ------------------------------------

Eagle Ridge Center       56,142    04/99     1998      $  3,000,000      1      Eagle Food Centers #072        2021
  Lindenhurst, IL

Dominick's
  Hammond, IN            71,313    05/99     1999         4,100,000      1      None

Cub Foods
  Buffalo Grove, IL      56,192    06/99     1999         3,650,000      1      Supervalue-Buffalo Grove       2021

                                                                                Tweeter Home
United Audio Center                                                             Entertainment
  Schaumburg, IL          9,988    09/99     1998         1,240,000      1        Group, Inc.                  2013

                                                                                Scandinavian U.S. Swim
Bally's Total Fitness                                                             & Fitness, Inc.
  St. Paul, MN           43,000    09/99     1998         3,145,300      1      d/b/a Bally Total Fitness      2011

Riverdale Commons
Outlot
   Coon Rapids, MN        6,566    03/00     1999               N/A      1      Tom & Ben's, Inc.              2010

  Neighborhood Retail Centers
  ---------------------------

Eagle Crest
  Naperville, IL         67,632    03/95     1991         2,350,000     12      Eagle Food Centers, Inc.       2014

Goodyear
  Montgomery, IL         12,903    09/95     1991           630,000      2      Merlin Corporation             2007
                                                                                  Goodyear Tire & Rubber
                                                                                  Co.                          2006
Hartford Plaza
  Naperville, IL         43,762    09/95     1995         2,310,000      8      Blockbuster Videos, Inc.       2005

                                                                                Nuttco, Inc. d/b/a
Nantucket Square                                                                  Kathy's Hallmark             2001
  Schaumburg, IL         56,981    09/95     1980         2,200,000     19      SuperTrak Corporation          2003
                                                                                  The Dental Store, Ltd.       2006
Antioch Plaza
  Antioch, IL            19,810    12/95     1995           875,000      3      Blockbuster Videos, Inc.       2005
                                                                                  Tandy Corporation            2002
Mundelein Plaza
  Mundelein, IL          68,056    03/96     1990         2,810,000      7      Sears, Roebuck & Co.           2005

Regency Point                                                                   Bond Drug Co. of Illinois      2043
  Lockport, IL           54,841    04/96     1993/              N/A     19      Kin-ko Ace Stores, Inc.        2008
                                             1995
Prospect Heights
  Prospect Heights, IL   28,080    06/96     1985         1,095,000      5      None

Sears
  Montgomery, IL         34,300    06/96     1990         1,645,000      6      Sears, Roebuck & Co.           2005
                                                                                  Blockbuster Videos, Inc.     2003
Salem Square
  Countryside, IL       112,310    08/96     1973/        3,130,000      5      TJX Companies, Inc.            2004
                                             1985                               Marshalls of Countryside       2002

Hawthorn Village                                                                Dominick's Finer Food,
  Vernon Hills, IL       98,806    08/96     1979         4,280,000     22      Inc.                           2003
                                                                                Walgreen Co.                   2005

Six Corners                                                                     Chicago Health Clubs, Inc.     2010
  Chicago, IL            80,650    10/96     1966         3,100,000      8      Advocate Northside             2004

Spring Hill Fashion
Ctr
  West Dundee, IL       125,198    11/96     1985         4,690,000     18      TJ Maxx of Illinois, LLC       2006
                                                                                Michaels Stores, Inc.          2006

7

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Neighborhood Retail Centers, cont.
  ----------------------------------

Crestwood Plaza          20,044    12/96      1992       $   904,380      2     Entenmann's, Inc.              2002
  Crestwood, IL
                                                                                Mattress Giant
                                                                                Corporation                    2004
Park St. Claire
  Schaumburg, IL         11,859    12/96      1994           762,500      2     Verizon Wireless               2004
                                                                                Evenson Card Shop, Inc.        2001
Summit of Park Ridge
  Park Ridge, IL         33,252    12/96      1986         1,600,000     14     LePeep Restaurant, Inc.        2002
                                                                                Park Ridge Pizza, Inc.         2007

Grand and Hunt Club                                                             Helzberg's Diamond
  Gurnee, IL             21,222    12/96      1996         1,796,000      2      Shops, Inc.                   2006
                                                                                Super Crown Books Corp.        2007

Quarry Outlot
  Hodgkins, IL            9,650    12/96      1996           900,000      3     The Casual Male, Inc.          2006
                                                                                Helzberg's Diamond
                                                                                Shops, Inc.                    2006
                                                                                Noorruddin Sadruddin &
                                                                                   Farida Sadruddin
                                                                                d/b/a
                                                                                   Dunkin Donuts/Baskin
                                                                                   Robbins                     2006
Aurora Commons
  Aurora, IL            127,302    01/97      1988         8,776,181     24     Jewel Food Stores, Inc.        2009

Lincoln Park Place
  Chicago, IL            10,678    01/97      1990         1,050,000      2     Lechters Illinois, Inc.        2006
                                                                                Domicile Furniture             2006

Niles Shopping                                                                  J.C. Niles d/b/a
Center                                                                          Jennifer
  Niles, IL              26,109    04/97      1982         1,617,500      7     Convertibles                   2002
                                                                                Areawide Cellular LLC          2006
                                                                                Wolf Camera, inc.              2002
                                                                                H.W.J. Corporation             2008
                                                                                Quartersawn, Inc.              2001
Mallard Crossing
  Elk Grove
Village, IL              82,929    05/97      1993         4,050,000     10     None

Cobblers Crossing
  Elgin, IL             102,643    05/97      1993         5,476,500     16     Jewel Food Stores, Inc.        2013

Calumet Square
  Calumet City, IL       39,936    06/97      1967/        1,032,920       3    Aronson Furniture Co.          2005
                                              1994                              Trak Auto #245                 2004
Sequoia Shopping
Center
  Milwaukee, WI          35,407    06/97      1988         1,505,000     12     Kinko's, Inc.                  2004
                                                                                U.S. Postal Service            2006
                                                                                O'D & E, Inc. d/b/a
                                                                                Play It Again Sports           2001
River Square S/C
  Naperville, IL         58,556    06/97      1988         3,050,000     21     Salon Suites Limited           2005

Shorecrest Plaza                                                                Schultz Sav-O Stores, Inc.     2011
  Racine, WI             91,244    07/97      1977         2,978,000     12     Wisconsin Health &
                                                                                Fitness                        2006

Dominick's                                                                      Dominick's Finer Food,
  Countryside, IL        62,344    12/97      1975         1,150,000      1     Inc.                           2005

Terramere Plaza
  Arlington
Heights, IL              40,965    12/97      1980         2,202,500     18     None

8

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Neighborhood Retail Centers, cont.
  ----------------------------------

Wilson Plaza             11,160    12/97     1986       $   650,000      7      White Hen Pantry, Inc.         2002
  Batavia, IL                                                                   Henry Chao and Khorn Chao
                                                                                  d/b/a Dimples Donuts         2001
                                                                                Frank Hernandez d/b/a
                                                                                Riverside Liquors              2003

Iroquois Center
  Naperville, IL        140,981    12/97     1983         5,950,000     29      TB Naperville, Inc.            2008
                                                                                Naperville Total Fitness       2015
Fashion Square
  Skokie, IL             84,580    12/97     1984         6,200,000     15      Cost Plus, Inc.                2008
                                                                                Wilkerson Shoe
                                                                                Corporation                    2005
Shops at Coopers
Grove
  Country Club
Hills, IL                72,518    01/98     1991         2,900,000      7      None

Maple Plaza
  Downers Grove, IL      31,298    01/98     1988         1,582,500     10      J.C. Licht Co.                 2003
                                                                                Goodyear Tire & Rubber Co.     2003
                                                                                Copy Center, Inc.              2005
Orland Park Retail
  Orland Park, IL         8,500    02/98     1997           625,000      3      All Cleaners                   2003
                                                                                Amsleep, Inc.                  2003
                                                                                Marc Anthony Enterprises       2003
Wisner/Milwaukee
Plaza
  Chicago, IL            14,677    02/98     1994           974,725      4      Blockbuster Videos, Inc.       2003
                                                                                Giordano's Enterprises, Inc.   2004
                                                                                Spincycle, Inc.                2006
Homewood Plaza
  Homewood, IL           19,000    02/98     1993         1,013,201      3      Blockbuster Videos, Inc.       2003
                                                                                Super Trak Corporation         2004

Elmhurst City Center                                                            Bond Drug Co. of Illinois      2044
  Elmhurst, IL           39,481    02/98     1994         2,513,765      9      First Chicago                  2099
                                                                                Brown Group Retail, Inc.       2001

Shoppes of Mill Creek                                                           Jewel Companies, Inc.
  Palos Park, IL        102,406    03/98     1989               N/A     20      #3160                          2009

Prairie Square
  Sun Prairie, WI        35,755    03/98     1995         1,550,000     12      Brown Group Retail, Inc.       2001
                                                                                Blockbuster Videos, Inc.       2005
                                                                                Amie's, Inc.                   2003

Oak Forest Commons                                                              Dominick's Finer Food,
  Oak Forest, IL        108,330    03/98     1998         6,617,871     16      Inc.                           2017

Downers Grove Market                                                            Dominick's Finer Food,
  Downers Grove, IL     104,449    03/98     1998        10,600,000     14      Inc.                           2017

St. James Crossing
  Westmont, IL           49,994    03/98     1990         3,847,599     20      Nevada Bob's Pro Shops         2002
                                                                                Cafe Roma Ltd.
                                                                                Partnership                    2010

High Point Center                                                               Pier 1 Imports (U.S.),
  Madison, WI            85,944    04/98     1984         5,360,988     22      Inc.                           2005

Western & Howard                                                                Pearle Vision Center, Inc.     2005
  Chicago, IL            12,784    04/98     1985           992,681      3      Gap, Inc. #558                 2002
                                                                                Payless Shoe Source
                                                                                #2684                          2001
Wauconda Shopping
Ctr
  Wauconda, IL           31,157    05/98     1988         1,333,834      2      Sears, Roebuck & Co.           2006
                                                                                Spasso, Ltd.                   2005
Berwyn Plaza
  Berwyn, IL             18,138    05/98     1983           708,638      4      Tandy Corporation              2004

9

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Neighborhood Retail Centers, cont.
  ----------------------------------

Woodland Heights         120,436    06/98     1956      $  3,940,009     12     Jewel Food Stores #3268       2012
  Streamwood, IL
                                                                                U.S. Postal Service           2004
Schaumburg Plaza
  Schaumburg, IL          61,485    06/98     1994         3,908,082      6     Sears, Roebuck & Co.          2004
                                                                                Super Trak Corporation,
                                                                                Inc.                          2004
                                                                                Ulta 3 Cosmetics &
                                                                                Salon, Inc.                   2005

                                                                                APSCO Products Co., Inc.
Winnetka Commons                                                                d/b/a Big Wheel Auto
  New Hope, MN            42,415    07/98     1990         2,233,744     16        Stores                     2002

Eastgate Shopping Ctr
  Lombard, IL            132,145    07/98     1959         3,345,000     38     Schroeder Hardware, Inc.      2003
                                                                                State of Illinois, Dept. of
                                                                                Central Mgmt. Services        2002
Orland Greens
  Orland Park, IL         45,031    09/98     1984         2,132,000     12     Walgreen Co.                  2021
                                                                                PNS Stores, Inc.              2006

Two Rivers Plaza                                                                Two Rivers Plaza Toy
  Bolingbrook, IL         57,900    10/98     1994         3,658,000     11     Works, Inc.                   2005
                                                                                United Retail, Inc.
                                                                                d/b/a Sizes Unlimited         2007
                                                                                Marshalls of Bolingbrook      2010

Edinburgh Festival                                                              Knowlan's Super
  Brooklyn Park, MN       91,536    10/98     1997         4,625,000     13     Markets, Inc.
                                                                                                              2017
Riverplace Center
  Noblesville, IN         74,414    11/98     1992         3,323,000     10     Fashion Bug, Inc. #2724       2005
                                                                                Kroger Co.                    2004

Rose Plaza                                                                      Total Beverage
  Elmwood Park, IL        24,204    11/98     1997         2,008,000      3     Corporation                   2007
                                                                                St. Louis Bread Co., Inc      2008
                                                                                Sprint Com, Inc.              2003
Marketplace at 6
Corners
  Chicago, IL            117,000    11/98     1997        11,200,000      6     Jewel Food Stores, Inc.       2012
                                                                                Marshalls of Chicago          2013
Plymouth Collection
  Plymouth, MN            40,815    01/99     1999         3,441,000     10     Golf Galaxy, Inc.             2013
                                                                                James Slattery and
                                                                                Walter Bauer
                                                                                d/b/a Vintage Liquors         2008
                                                                                Paper Warehouse, Inc.         2008
Loehmann's Plaza
  Brookfield, WI         107,952    02/99     1985         6,643,000     26     Dickens Books, Ltd.           2005
                                                                                V. Richards Market, Inc.      2007
Baytowne Square
  Champaign, IL          118,842    02/99     1993         7,027,000     21     Staples, Inc.                 2010
                                                                                Berean Bookstore, Inc.        2003
                                                                                Petsmart, Inc.                2012
                                                                                Mil-Mar Shoe Co., Inc.        2006
                                                                                Factory Card Outlet of
                                                                                America, Ltd.                 2006
                                                                                R.J.S. Mgmt. Corp. d/b/a
                                                                                Jenny Craig Weight
                                                                                Loss Centre                   2002
                                                                                Dent Lease, Inc.              2002
                                                                                Buffalo Wild Wings            2010

Gateway Square                                                                  Malson Fabrics, Inc.
  Hinsdale, IL            40,170   03/99      1985         3,470,000     19     d/b/a Calico Corners          2005

10

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Neighborhood Retail Centers, cont.
  ----------------------------------

Oak Lawn Town Center     12,506    06/99     1999      $  1,200,000      4      Bed Mart, Inc.                2003
  Oak Lawn, IL                                                                  Starbucks Corporation         2008
                                                                                Hollywood Video #013959       2008
                                                                                Southwestern Bell
                                                                                Mobile Leader
                                                                                Communications                2003

Oak Forest Commons Ph III                                                       Star Consultants, Inc.        2004
   Oak Forest, IL         7,424    06/99     1999           552,700      2      Dollar Store Plus, Inc.       2004

Stuart's Crossing
  St. Charles, IL        85,633    07/99     1999               N/A      3      Jewel Food Stores, Inc.       2019

West River Crossing
  Joliet, IL             32,452    08/99     1999         2,806,700     13      Hollywood Video               2009
                                                                                Budget Golf                   2004
Hickory Creek
Marketplace
  Frankfort, IL          43,251    08/99     1999         3,108,300     16      Hallmark                      2005

Burnsville Crossing
  Burnsville, MN         91,015    09/99     1989         2,858,100     14      Petsmart, Inc.                2013
                                                                                Schneiderman's
                                                                                Furniture, Inc.               2009
Byerly's Burnsville
  Burnsville, MN         72,365    09/99     1988         2,915,900      7      Byerly's, Inc.                2008
                                                                                Zany Brainy, Inc. #516        2011
Cliff Lake Center
  Eagan, MN              74,215    09/99     1988         5,069,384      31     None

Park Place Plaza
  St. Louis Park, MN     84,999    09/99     1997         6,407,000      14     Petsmart, Inc.                2013
                                                                                Office Max, Inc.              2012
                                                                                SLB of Minnesota
Shingle Creek                                                                   d/b/a
  Brooklyn Center, MN    39,456    09/99     1986         1,735,000      18     Panera Bread Co.              2009

Maple Grove Retail
  Maple Grove, MN        79,130    09/99     1998         3,958,000      3      Fleming Companies, Inc.       2018

                                                                                Hollywood
Rose Plaza West                                                                 Entertainment Corp.           2007
  Naperville, IL         14,335    09/99     1997         1,382,000      5      P.J. Chicago LLC              2002
                                                                                Caribou Coffee Co., Inc.      2007
                                                                                Kay and Dale Smith
                                                                                d/b/a
                                                                                Elegante Salon                2003
                                                                                Signature Group, Inc.         2007
Schaumburg Promenade
  Schaumburg, IL         91,831    12/99     1999         9,650,000      5      Eastern Mountain Sports       2009
                                                                                Pier 1 Imports Store #856     2009
                                                                                DSW Shoe Warehouse            2009
                                                                                Linens and Things
                                                                                Store #418                    2015
Rose Plaza East
   Naperville, IL        11,658    01/00     1999         1,085,700      5      Starbucks Corporation         2008
                                                                                Borics of Indiana, Ltd.       2003
                                                                                Plus Signs & Banners, Inc.    2003
                                                                                Alpha Communications, Inc.    2003
                                                                                Kinko's, Inc.                 2008

11

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Neighborhood Retail Centers, cont.
  ----------------------------------
Joliet Commons Ph II     40,395    02/00     1999      $   2,400,000     3      Office Max, Inc.               2015
   Joliet, IL                                                                   Eddie Bauer, Inc.              2005
                                                                                Furniture Distributors of
                                                                                America, Inc. d/b/a
                                                                                Peppers Bedroom City           2005
Bohl Farm Marketplace
   Crystal Lake, IL      97,287    12/00     2000          7,833,000     14     Linens & Things, Inc.          2015
                                                                                Dress Barn, Inc.               2010
                                                                                Barnes & Noble
                                                                                Booksellers, Inc.              2014

  Community Centers
  -----------------

Lansing Square
  Lansing, IL            233,508   12/96      1991         8,150,000     18     Wal-Mart Stores, Inc.          2011
                                                                                Baby Superstore, Inc.          2006
                                                                                Office Max, Inc. #64           2008
Maple Park Place
  Bolingbrook, IL        220,095   01/97      1992         7,650,000     22     K-Mart Corporation             2020
                                                                                Supervalue-Bolingbrook         2017
Rivertree Court
  Vernon Hills, IL       298,862   07/97      1988        17,547,999     43     Best Buy Stores, L.P.          2011


Naper West                                                                      Douglas Audio Video
  Naperville, IL         164,812   12/97      1985         7,695,199     30     Centers, Inc.                  2002
                                                                                Newton Buying Corp.
                                                                                d/b/a TJ Maxx                  2004
Woodfield Plaza                                                                 Kohl's Dept. Stores, Onc.      2012
  Schaumburg, IL         177,160   01/98      1992         9,600,000      9     B. Dalton Bookseller, Inc.     2012

Lake Park Plaza
  Michigan City, IN      229,639   02/98      1990         6,489,618     15     Wal-Mart Stores, Inc.          2010

Chestnut Court
  Darien, IL             170,027   03/98      1987         8,618,623     24     Just Ducky, Ltd.               2003
                                                                                Stein Mart, Inc.               2008
Bergen Plaza
  Oakdale, MN            270,283   04/98      1978         9,141,896     35     Fleming Companies, Inc.        2009
                                                                                K-Mart Corporation             2003

Fairview Heights                                                                Richman Gordman d/b/a
Plaza                                                                           1/2 Price Store                2009
  Fairview Heights, IL                                                          Leewards Creative
                         167,491   08/98      1991         5,637,000      9     Crafts, Inc.                   2004
                                                                                Sports Authority, Inc.         2011

Woodfield Commons E/W                                                           Children's Bargain Town
  Schaumburg, IL         207,583  10/98       1973        13,500,000     20     USA, Inc.                      2006
                                              1975                              MTS, Inc. d/b/a
                                                                                Tower Records                  2009
                                              1997                              Comp USA, Inc.                 2012
                                                                                Cost Plus, Inc                 2008
                                                                                Party City Corporation         2008
                                                                                R & R Goldman Assoc.,
                                                                                Inc.                           2005

                                                                                Barnes and Noble               2006
Joliet Commons                                                                  Superstores, Inc.              2006
  Joliet, IL             158,922   10/98      1995        14,318,117     16     Cinemark USA, Inc.             2016
                                                                                Gap, Inc.                      2005
                                                                                Petsmart, Inc.                 2010

12

                         Gross
                        Leasable              Year        Mortgages    Current                                 Lease
                          Area      Date     Built/       Payable at   No. of                                Expiration
      Property          (Sq Ft)     Acq.    Renovated     12/31/00     Tenants        Anchor Tenants*           Date
---------------------   --------  -------  ----------  -------------  ---------  ------------------------  -------------
  Community Centers, cont.
  ------------------------

Springboro Plaza         154,034   11/98      1992      $  5,161,000     5      K-Mart Corporation            2017
  Springboro, OH
                                                                                Kroger Co.                    2017
Park Center Plaza                                                               Bally Total Fitness
Tinley Park, IL          193,179   12/98      1988         7,337,000     27     Corporation                   2010
                                                                                Supervalu Stores, Inc.        2008

Woodland Commons                                                                Dominick's Finer Food,
  Buffalo Grove, IL      170,070   02/99      1991        10,734,710     34     Inc.                          2011
                                                                                Jewish Community Centers      2009

Randall Square                                                                  TJ Maxx of Illinois,
  Geneva, IL             216,201   05/99      1999               N/A     25     Inc,                          2008
                                                                                Petsmart, Inc.                2014
                                                                                Bed, Bath & Beyond of
                                                                                Geneva , Inc.                 2014
Riverdale Commons
  Coon Rapids, MN        168,277   09/99      1998         9,752,000     16     Fleming Companies, Inc.       2018
                                                                                Office Max, Inc.              2013
                                                                                Wickes Furniture Co.,
                                                                                Inc.                          2014

Quarry Retail
  Minneapolis, MN        273,648   09/99      1997        15,670,000     15     Fleming Companies, Inc.       2017
                                                                                Home Depot #2807              2018
Pine Tree Plaza
  Janesville, WI         187,413   10/99      1998               N/A     18     Michaels Stores, Inc.         2010
                                                                                Staples, The Office
                                                                                Superstore    East, Inc.      2013
                                                                                TJX Companies, Inc.           2008
                                                                                Gander Mountain LLC           2014
Chatham Ridge
   Chicago, IL           175,774   02/00      1999         9,737,620     27     Cub Foods Stores, Inc.        2019
                                                                                Marshalls of Chicago          2007

                     -----------                      --------------
Total                 9,365,394                        $467,766,173
                     ===========                      ==============

* Anchor tenants are defined as any tenant occupying more than 10% of the gross leasable area of a property.

13

The following table lists the approximate physical occupancy levels for the Company's investment properties as of December 31, 2000, 1999, 1998, and 1997. N/A indicates the property was not owned by the Company at the end of the year.

                                                                As of December 31,
                                                  --------------------------------------------

                                                    2000        1999       1998       1997
                                                      %          %           %          %
                                                  --------------------------------------------
Properties

Ameritech, Joliet, IL                                100         100        100        100
Antioch Plaza, Antioch, IL                            61          67         68         68
Aurora Commons, Aurora, IL                            94          93         95         98
Bakers Shoes, Chicago, IL                            100         100        100        N/A
Bally's Total Fitness, St. Paul, MN                  100         100        N/A        N/A
Baytowne Square, Champaign, IL                        98          97        N/A        N/A
Bergen Plaza, Oakdale, MN                             98          97         98        N/A
Berwyn Plaza, Berwyn, IL                           26(a)          26        100        N/A
Bohl Farm Marketplace, Crystal Lake, IL              100         N/A        N/A        N/A
Burnsville Crossing, Burnsville, MN                  100         100        N/A        N/A
Byerly's Burnsville, Burnsville, MN                  100          84        N/A        N/A
Calumet Square, Calumet City, IL                     100         100        100        100
Carmax, Schaumburg, IL                               100         100        100        N/A
Carmax, Tinley Park, IL                              100         100        100        N/A
Chatham Ridge, Chicago, IL                            99         N/A        N/A        N/A
Chestnut Court, Darien, IL                            97          95         98        N/A
Circuit City, Traverse City, MI                      100         100        N/A        N/A
Cliff Lake Center, Eagan, MN                          88          88        N/A        N/A
Cobblers Crossing, Elgin, IL                          98         100         91         89
Crestwood Plaza, Crestwood, IL                       100          68        100        100
Cub Foods, Buffalo Grove, IL                         100         100        N/A        N/A
Cub Foods, Indianapolis, IN                          100         100        N/A        N/A
Cub Foods, Plymouth, MN                              100         100        N/A        N/A
Dominick's, Countryside, IL                          100         100        100        100
Dominick's, Glendale Heights, IL                     100         100        100        100
Dominick's, Hammond, IN                             0(a)           0        N/A        N/A
Dominick's, Highland Park, IL                        100         100        100        100
Dominick's, Schaumburg, IL                           100         100        100        100
Dominick's, West Chicago, IL                         100         100        100        N/A
Downers Grove Market, Downers Grove, IL            99(a)         100        100        N/A
Eagle Country Market, Roselle, IL                    100         100        100        100
Eagle Crest, Naperville, IL                           98          94        100         97
Eagle Ridge Center, Lindenhurst, IL                  100         100        N/A        N/A
Eastgate Shopping Center, Lombard, IL              89(a)          92         91        N/A
Edinburgh Festival, Brooklyn Park, MN                100         100         97        N/A
Elmhurst City Center, Elmhurst, IL                    66          62        100        N/A
Fairview Heights Plaza, Fairview Heights, IL       78(a)          78         78        N/A
Fashion Square, Skokie, IL                         78(a)          81        100         88
Gateway Square, Hinsdale, IL                          98         100        N/A        N/A
Goodyear, Montgomery, IL                              77          28         77         77
Grand and Hunt Club, Gurnee, IL                      100         100        100        100
Hartford Plaza, Naperville, IL                       100         100        100        100
Hawthorn Village, Vernon Hills, IL                   100         100        100         99
Hickory Creek Market Place, Frankfort, IL            100          65        N/A        N/A

14

                                                              As of December 31,
                                                  --------------------------------------------

                                                    2000        1999       1998       1997
                                                      %          %           %          %
                                                  ---------- ----------- ---------- ----------
Properties

High Point Center, Madison, WI                      82(a)          92         90        N/A
Hollywood Video, Hammond, IN                          100         100        100        N/A
Homewood Plaza, Homewood, IL                          100         100        100        N/A
Iroquois Center, Naperville, IL                     75(a)          69         73         81
Joliet Commons, Joliet, IL                            100          96         97        N/A
Joliet Commons Ph II, Joliet, IL                      100         N/A        N/A        N/A
Lake Park Plaza, Michigan City, IN                  72(a)          71         74        N/A
Lansing Square, Lansing, IL                         99(a)          98         98         90
Lincoln Park Place, Chicago, IL                       100          60         60         60
Loehmann's Plaza, Brookfield, WI                    82(a)         100        N/A        N/A
Mallard Crossing, Elk Grove Village, IL                30          97         97         95
Maple Grove Retail, Maple Grove, MN                    91         100        N/A        N/A
Maple Park Place, Bolingbrook, IL                     100          97         99         98
Maple Plaza, Downers Grove, IL                         96          87        100        N/A
Marketplace at Six Corners, Chicago, IL               100         100        100        N/A
Mundelein Plaza, Mundelein, IL                         97          96        100        100
Nantucket Square, Schaumburg, IL                       98         100        100         96
Naper West, Naperville, IL                             96          93         83         86
Niles Shopping Center, Niles, IL                      100          87        100         60
Oak Forest Commons, Oak Forest, IL                    100          97        100        N/A
Oak Forest Commons Ph III, Oak Forest, IL              50          82        N/A        N/A
Oak Lawn Town Center, Oak Lawn, IL                    100         100        N/A        N/A
Orland Greens, Orland Park, IL                         94          97        100        N/A
Orland Park Retail, Orland Park, IL                   100          36        100        N/A
Park Center Plaza, Tinley Park, IL                     99          72         71        N/A
Park Place Plaza, St. Louis Park, MN                  100         100        N/A        N/A
Park St. Claire, Schaumburg, IL                       100         100        100        100
Party City, Oakbrook Terrace, IL                      100         100        100        100
Pine Tree Plaza, Janesville, WI                     96(b)          93        N/A        N/A
Plymouth Collection, Plymouth, MN                     100         100        N/A        N/A
Prairie Square, Sun Prairie, WI                        87          83         90        N/A
Prospect Heights, Prospect Heights, IL                 69          25         92         83
Quarry Outlot, Hodgkins, IL                           100         100        100        100
Quarry Retail, Minneapolis, MN                         99          99        N/A        N/A
Randall Square, Geneva, IL                             99          94        N/A        N/A
Regency Point, Lockport, IL                         97(a)          98         97         97
Riverdale Commons, Coon Rapids, MN                    100          99        N/A        N/A
Riverdale Commons Outlot, Coon Rapids, MN             100         N/A        N/A        N/A
Riverplace Center, Noblesville, IN                     94          94        100        N/A
River Square Shopping Center, Naperville, IL           74          76         97         95
Rivertree Court, Vernon Hills, IL                     100          99         99         99
Rose Naper Plaza East, Naperville, IL                 100         N/A        N/A        N/A
Rose Naper Plaza West, Naperville, IL                 100         100        N/A        N/A
Rose Plaza, Elmwood Park, IL                          100         100        100        N/A
Salem Square, Countryside, IL                         100          93         97         97
Schaumburg Plaza, Schaumburg, IL                       93          93         93        N/A
Schaumburg Promenade, Schaumburg, IL                  100         100        N/A        N/A

15

                                                              As of December 31,
                                                  --------------------------------------------

                                                    2000        1999       1998       1997
                                                      %          %           %          %
                                                  ---------- ----------- ---------- ----------
Properties

Sears, Montgomery, IL                                 100         100        100         95
Sequoia Shopping Center, Milwaukee, WI              80(a)          93        100         93
Shingle Creek, Brooklyn Center, MN                     83          73        N/A        N/A
Shoppes of Mill Creek, Palos Park, IL                  94          97         98        N/A
Shops at Coopers Grove, Country Club Hills, IL         20         100        100        N/A
Shorecrest Plaza, Racine, WI                           95          89         87         96
Six Corners, Chicago, IL                            86(a)          89         82         90
Spring Hill Fashion Center, W. Dundee, IL              96          97         95        100
Springboro Plaza, Springboro, OH                      100         100        100        N/A
St. James Crossing, Westmont, IL                       94          83         91        N/A
Staples, Freeport, IL                                 100         100        100        N/A
Stuart's Crossing, St. Charles, IL                     86         100        N/A        N/A
Summit of Park Ridge, Park Ridge, IL                   94          84         87         83
Terramere Plaza, Arlington Heights, IL                 87          79         95         80
Two Rivers Plaza, Bolingbrook, IL                     100         100        100        N/A
United Audio Center, Schaumburg, IL                   100         100        N/A        N/A
Walgreens, Decatur, IL                                100         100        100        100
Walgreens, Woodstock, IL                              100         100        100        N/A
Wauconda Shopping Center, Wauconda, IL                 92          92        100        N/A
West River Crossing, Joliet, IL                        97          87        N/A        N/A
Western & Howard, Chicago, IL                         100          38        100        N/A
Wilson Plaza, Batavia, IL                             100         100        100        100
Winnetka Commons, New Hope, MN                      72(a)         100        100        N/A
Wisner/Milwaukee Plaza, Chicago, IL                   100         100        100        N/A
Woodfield Commons-East/West, Schaumburg, IL           100          95         89        N/A
Woodfield Plaza, Schaumburg, IL                       100          82         97        N/A
Woodland Commons, Buffalo Grove, IL                    97          97        N/A        N/A
Woodland Heights, Streamwood, IL                       89          81         81        N/A
Zany Brainy, Wheaton, IL                              100         100        100        100

(a) The Company receives rent from tenants who have vacated but are still obligated under their lease terms which results in economic occupancy ranging from 81% to 100% at December 31, 2000 for each of these centers.

(b) As part of the purchase of this property, the Company receives rent under a master lease agreement relating to 13,600 square feet which was vacant at the time of the purchase, which results in economic occupancy for this center of 99% at December 31, 2000. The master lease agreements are typically for periods ranging from one to two years from the purchase date or until the spaces are leased. GAAP requires that the Company treat these payments as a reduction to the purchase price of the properties upon receipt, rather than as rental income. The Company can re-lease the space that is subject to master lease.

16

ITEM 3. LEGAL PROCEEDINGS

The Company is not a party to any material pending legal proceedings.

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

There were no matters submitted to a vote of security holders during the fourth quarter of 2000.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

MARKET INFORMATION

As of March 28, 2001, there were 18,820 stockholders of the Company's common stock. There is no established public trading market for the Company's common stock.

DISTRIBUTIONS

The Company declared distributions to Stockholders totaling $.90 and $.89 on an annual basis per weighted average share outstanding during the years ended December 31, 2000 and 1999, respectively. Of this amount, $.69 and $.66 is taxable as ordinary income for 2000 and 1999, respectively, and the remainder constitutes a return of capital for tax purposes.

SALES OF UNREGISTERED SECURITIES

In connection with employment agreements entered into in December 2000 between the Company and each of Norbert J. Treonis, Samuel A. Orticelli and Mark E. Zalatoris, the Company issued a total of 90,910, 27,273, and 27,273 restricted shares of its common stock to Messrs. Treonis, Orticelli and Zalatoris, respectively. These shares were issued pursuant to an exemption from registration under Section 4(2) of the Securities Act of 1933. Each of these individuals were officers of the Company at the time of issuance with access to the type of information that would otherwise have been provided to them by a registration statement and prospectus.

In connection with the merger of Inland Real Estate Advisory Services, Inc. and Inland Commercial Property Management, Inc., the Company issued an aggregate of 6,181,818 shares of common stock to Inland Real Estate Investment Corporation and The Inland Property Management Group, Inc.. The shares were issued pursuant to an exemption from registration under Section 4(2) of the Securities Act of 1933. The Company believes that the purchasers are "sophisticated" and were provided with access to the type of information that would otherwise have been provided to them by a registration statement and prospectus.

17

ITEM 6. SELECTED FINANCIAL DATA

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

For the years ended December 31, 2000, 1999, 1998, 1997 and 1996

(not covered by the Independent Auditors' Report)

                                                          2000              1999            1998            1997           1996
                                                          ----              ----            ----            ----           ----
Total assets                                          $1,002,893,982     982,281,972     787,608,547     333,590,131    104,508,686
Mortgages payable                                        467,766,173     440,740,296     288,982,470     106,589,710     30,838,233
Total income                                             150,891,834     123,787,569      73,302,278      29,421,585      6,327,734
Net income (loss) (a)                                   (32,003,807)      30,171,901      24,085,871       8,647,221      2,452,221

Net income (loss) per common share, basic and
  diluted (b)                                                  (.54)             .55             .60             .57            .55
Distributions declared                                    52,964,010      48,379,621      35,443,213      13,127,597      3,704,943
Distributions per common share (b)                               .90             .89             .88             .86            .82
Funds From Operations (b)(c)                             (7,196,547)      49,605,023      35,474,823      13,203,666      3,391,365
Adjusted Funds From Operations (b)(c)                     61,578,902      49,605,023      35,474,823      13,203,666      3,391,365
Funds available for distribution (c)                      59,534,329      49,271,464      35,698,975      13,141,242      3,680,824
Cash flows provided by (used in) operating activities     58,504,916      53,983,803      40,216,023      15,923,839      5,529,709
Cash flows provided by (used in) investing activities   (54,297,104)   (272,795,913)   (341,668,453)   (146,994,619)   (68,976,841)
Cash flows provided by (used in)  financing activities  (15,234,423)     115,179,751     373,363,545     173,724,632     71,199,936

Weighted average common stock shares
  outstanding, basic and diluted                          59,138,837      54,603,088      40,359,796      15,225,983      4,494,620

The above selected financial data should be read in conjunction with the financial statements and related notes appearing elsewhere in this Annual Report.

18

(a) Net income (loss) for the year ended December 31, 2000 includes $68,775,449 of merger consideration costs which were a one-time expense for costs relating to the Merger.

(b) The net income and distributions per share are based upon the weighted average number of common shares outstanding as of December 31, 2000. The $.90 per share distributions for the year ended December 31, 2000, represented 86% of the Company's "Adjusted Funds From Operations" and 89% of funds available for distribution for that period. See footnote (c) below for information regarding calculation of Funds From Operations. Distributions by the Company to the extent of its current and accumulated earnings and profits for federal income tax purposes are taxable to the recipient as ordinary income. Distributions in excess of these earnings and profits generally are treated as a non-taxable reduction of the recipient's basis in the shares to the extent thereof (return of capital), and thereafter as taxable gain. Distributions in excess of earnings and profits will have the effect of deferring taxation of the amount of the distribution until the sale of the stockholder's shares. For the year ended December 31, 2000, $12,518,280 (or 23.64% of the $52,964,010 distributions declared and paid for 2000) represented a return of capital. The balance of the distribution constituted ordinary income. In order to maintain its qualification as a REIT, the Company must make annual distributions to stockholders of at least 95% (90% beginning January 1, 2001) of its "REIT taxable income," or approximately $38,184,238 for 2000. REIT taxable income does not include net capital gains. Under certain circumstances, the Company may be required to make distributions in excess of funds available for distribution in order to meet the REIT distribution requirements. Distributions are determined by the Company's board of directors and are dependent on a number of factors, including the amount of funds available for distribution, any decision by the board of directors to reinvest funds rather than to distribute the funds, the Company's capital expenditures, the annual distribution required to maintain REIT status under the Code and other factors the board of directors may deem relevant.

(c) One of the Company's objectives is to provide cash distributions to its stockholders from cash generated by the Company's operations. Cash generated from operations is not equivalent to the Company's net operating income as determined under GAAP. Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has promulgated a standard known as "Funds From Operations" or "FFO" for short, which it believes more accurately reflects the operating performance of a REIT such as the Company. As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding gains (or losses) from sales of property plus depreciation on real property and amortization and after adjustments for unconsolidated partnership and joint ventures in which the REIT holds an interest. The Company has adopted the NAREIT definition for computing FFO because management believes that FFO provides a basis for comparing the performance and operations of the Company to those of other REITs. The calculation of FFO may vary from entity to entity since capitalization and expense policies tend to vary from entity to entity. Items which are capitalized do not impact FFO, whereas items that are expensed reduce FFO. Consequently, the presentation of FFO by the Company may not be comparable to other similarly titled measures presented by other REITs. FFO is not intended to be an alternative to "Net Income" as an indicator of the Company's performance nor to "Cash Flows from Operating Activities" as determined by GAAP as a measure of the Company's capacity to pay distributions. Reference is made to Item 7, Management's Discussion and Analysis of Financial Condition and Results of Operations for the Company's calculation of FFO and funds available for distribution.

19

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

Certain statements in this "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this annual report on Form 10-K constitute "forward-looking statements" within the meaning of the Federal Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. These factors include, among other things, limitations on the area in which the Company may acquire properties; risks associated with borrowings secured by the Company's properties; competition for tenants and customers; federal, state or local regulations; adverse changes in general economic or local conditions; competition for property acquisitions with third parties that have greater financial resources than the Company; inability of lessees to meet financial obligations; uninsured losses; risks of failing to qualify as a REIT.

On July 1, 2000, the Company became a self-administered real estate investment trust by completing its acquisition of Inland Real Estate Advisory Services, Inc., the Company's advisor (the "Advisor") and Inland Commercial Property Management, Inc., the Company's property manager (the "Manager"), through a merger in which two wholly owned subsidiaries of the Company were merged with and into the Advisor and the Manager, respectively, with the Advisor and the Manager the surviving entities (the "Merger"). As a result of the Merger, the Company issued to Inland Real Estate Investment Corporation, the sole shareholder of the Advisor ("IREIC") and The Inland Property Management Group, Inc., the sole shareholder of the Manager ("TIPMG"), an aggregate of 6,181,818 shares of the Company's common stock valued at $11 per share, or approximately 10% of the Company's common stock taking into account such issuance. The expense of these shares and additional costs relating to the Merger are reported as an operational expense on the Company's Consolidated Statements of Operations and are included in the Company's calculation of Funds From Operations.

During November 2000, the Company restated its previously filed quarterly reports on Form 10-Q for the three months ended March 31, 2000 and for the six months ended June 30, 2000, as filed with the Securities and Exchange Commission on May 12, 2000 and August 11, 2000, respectively. The restatement was done to correct an error in the accrual calculation of reimbursements to the Company for real estate tax and common area maintenance expenses. In particular, "additional rental income" was revised for the three months ended March 31, 2000 and the three and six months ended June 30, 2000. The revision, after adjusting for minority interest, had the effect of lowering net income from $8,366,383 to $5,522,734, and decreasing net income per share from $.15 to $.10, for the three months ended March 31, 2000. The revision, after adjusting for minority interest, had the effect of lowering net income from $10,576,271 to $10,044,445 and from $18,942,654 to $15,567,179, and decreasing net income per share from $.19 to $.18 and from $.34 to $.28 for the three and six months ended June 30, 2000, respectively. The restatements had no effect on the results being reported for the year ended December 31, 2000.

The Company monitors the various qualification tests the Company must meet to maintain its status as a real estate investment trust. Large ownership of the Company's stock is tested upon purchase to determine that no more than 50% in value of the outstanding stock is owned directly, or indirectly, by five or fewer persons or entities at any time. The Company also determines, on a quarterly basis, that the gross income, asset and distribution tests imposed by the REIT requirements are met. On an ongoing basis, as due diligence is performed by the Company on potential real estate purchases or temporary investment of uninvested capital, the Company determines that the income from the new asset will qualify for REIT purposes. Beginning with the tax year ended December 31, 1995, the Company has qualified as a REIT.

20

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents consists of cash and short-term investments. Cash and cash equivalents were $8,397,732 at December 31, 2000 and $19,424,343 at December 31, 1999. The decrease in total cash and cash equivalents from the year ended December 31, 1999 to the year ended December 31, 2000 results from receiving approximately $58,500,000 from operations, while using approximately $54,300,000 in investing activities and approximately $15,200,000 in financing activities. This decrease resulted primarily from the use of cash resources to purchase and upgrade investment properties, pay distributions, repurchase shares through the "Share Repurchase Program" and pay off debt. Partially offsetting the decrease in cash and cash equivalents was additional proceeds from the sale of shares received through the Company's Distribution Reinvestment Program ("DRP") and loan proceeds received from financing of previously unencumbered investment properties. The Company intends to use cash and cash equivalents to purchase additional investment properties, to pay distributions and for working capital requirements. The primary source of future cash for investing in properties will be from financings secured by unencumbered investment properties and amounts raised through the Company's DRP.

As of December 31, 2000, the Company owned interests in 120 investment properties. These investment properties are currently generating sufficient cash flow to cover operating expenses of the Company plus pay distributions equal to $.92 per share on an annual basis. Distributions declared for the year ended December 31, 2000 were $52,964,010 or $.90 per weighted average common stock shares outstanding, of which $12,518,280 or $.21 per weighted average common stock shares outstanding represented a return of capital for federal income tax purposes.

CASH FLOWS FROM OPERATING ACTIVITIES

Net loss for the year ended December 31, 2000 includes $68,775,449 of merger consideration costs which were a one-time expense for costs relating to the Merger. The merger consideration costs consist of $775,451 in cash expenditures related to legal and accounting services in connection with the Merger and $67,999,998 in a non-cash issuance of 6,181,818 shares of the Company's common stock with a value of $11.00 per share.

Net cash provided by operating activities increased from $53,983,803 for the year ended December 31, 1999 to $58,504,916 for the year ended December 31, 2000. This increase is due primarily to the acquisition of additional investment properties and cash flows from existing investment properties resulting in increases in depreciation, accounts payable and other liabilities. This increase was partially offset by decreases in other assets, accrued real estate taxes, due to affiliates and prepaid rents and unearned income. As of December 31, 2000, the Company owned 120 investment properties as compared to 115 investment properties as of December 31, 1999.

Net cash provided by operating activities increased from $40,216,023 for the year ended December 31, 1998 to $53,983,803 for the year ended December 31, 1999. This increase is due primarily to the increase in the number of investment properties owned by the Company. As of December 31, 1999, the Company owned 115 investment properties as compared to 85 investment properties as of December 31, 1998.

CASH FLOWS FROM INVESTING ACTIVITIES

The Company used $54,297,104 of cash in investing activities during the year ended December 31, 2000 as compared to $272,795,913 and $341,668,453 for the years ended December 31, 1999 and 1998, respectively. The primary reason for the decrease in cash used is due to a reduction in property acquisition activity. During the year ended December 31, 2000, the Company purchased five investment properties as compared to thirty and forty-one properties during the years ended December 31, 1999 and 1998, respectively.

21

CASH FLOWS FROM FINANCING ACTIVITIES

For the year ended December 31, 2000, the Company used $15,234,423 of cash in financing activities as compared to generating $115,179,751 of net cash by financing activities for the year ended December 31, 1999. For the year ended December 31, 2000, the Company had proceeds from the DRP, net of remaining offering costs paid and shares repurchased, of $12,478,673 compared to $30,432,466 for the year ended December 31, 1999. The decrease is also due to an increase in distributions paid for the year ended December 31, 2000 of $54,367,630 compared to $48,773,272 for the year ended December 31, 1999 and a decrease in loan proceeds received for the year ended December 31, 2000 of $31,687,320 compared to $145,814,000 for the year ended December 31, 1999. This decrease was partially offset by a decrease in principal payments and payoffs made on debt for the year ended December 31, 2000 of $4,661,443 compared to $10,659,708 for the year ended December 31, 1999.

For the year ended December 31, 1999, the Company had $115,179,751 of net cash provided by financing activities as compared to $373,363,545 of net cash provided by financing activities for the year ended December 31, 1998. The decrease is due primarily to a decrease in offering proceeds from year to year since the Company terminated its Offering on December 31, 1998 and aside from DRP proceeds, did not offer and sell securities during 1999. For the year ended December 31, 1999, the Company had proceeds from the DRP, net of remaining offering costs paid and shares repurchased, of $30,432,466 compared to $261,217,625 for the year ended December 31, 1998. The decrease is also due to an increase in distributions paid for the year ended December 31, 1999 of $48,773,272 compared to $33,375,677 for the year ended December 31, 1998 and a decrease in loan proceeds received for the year ended December 31, 1999 of $145,814,000 compared to $166,352,000 for the year ended December 31, 1998. This decrease was partially offset by a decrease in principal payments made on debt for the year ended December 31, 1999 of $10,659,708 compared to $18,041,255 for the year ended December 31, 1998.

At December 31, 2000, mortgages payable outstanding were $467,766,173 with a weighted annual average interest rate of approximately 8.20% as compared to mortgages payable outstanding of $440,740,296 at December 31, 1999 with a weighted annual average interest rate of approximately 7.07%. See Note 8 of the Notes to Consolidated Financial Statements (Item 8 of the Annual Report) for a description of the terms of the mortgages payable.

RESULTS OF OPERATIONS

As a result of the Merger, the Company no longer pays advisory or property management fees but instead has hired an internal staff to perform these tasks. As a result, the Company has incurred additional corporate expenses relating to such things as payroll, office rents and various other general and administrative expenses. Therefore, the financial results for prior years are not comparable to the results for the year ended December 31, 2000.

At December 31, 2000, the Company owned 24 single-user retail properties, 77 Neighborhood Retail Centers and 19 Community Centers. Rental and additional rental income increased to approximately $146,600,000 for the year ended December 31, 2000, as compared to approximately $118,900,000 and $67,800,000 for the years ended December 31, 1999 and 1998, respectively, due to the Company purchasing five, thirty and forty-one additional investment properties during the years ended December 31, 2000, 1999 and 1998, respectively. The purchase of additional investment properties also resulted in increases in net investment properties, property operating expenses to non-affiliates and depreciation. Leases on approximately 4% and 5% of the Company's rentable square feet expire during 2001 and 2002, respectively.

22

Eagle Food Stores, Inc., a tenant at six of the Company's investment properties at the beginning of 2000, filed for protection under Chapter 11 of the Federal bankruptcy code in February 2000. Of these six stores leased by this tenant, three remain open for business; one has a substitute tenant in place; and two closed in April 2000. On July 7, 2000, the tenant rejected its lease on the two closed stores. On February 12, 2001, the Company received a bankruptcy court-approved settlement from the tenant in the amount of $4,120,000 for the Company's claims for damages as a result of the two rejected leases. The Company is in the process of marketing these two spaces for replacement tenants and as a result of the settlement, does not expect this bankruptcy filing to have a material effect on the operations of the Company as a whole.

Interest income is the result of cash and cash equivalents being invested in short-term investments until a property is purchased. Interest income decreased to $2,209,214 for the year ended December 31, 2000, as compared to $4,206,809 and $5,185,534 for the years ended December 31, 1999 and 1998, respectively, due to the use of cash resources to purchase and upgrade investment properties, pay distributions, repurchase shares through the Share Repurchase Program and pay off debt.

Other income increased for the year ended December 31, 2000, as compared to the years ended December 31, 1999 and 1998. This increase is due to the Company receiving a full year of dividend income on its investment in securities for the year ended December 31, 2000, as compared to receiving only six months of dividend income for the year ended December 31, 1999. Since the Company began to purchase its investment in securities in July 1999, it has purchased a total of approximately $11,360,000, of which approximately $1,228,000 was sold as of December 31, 2000. Also included in other income for the year ended December 31, 2000 is a one-time lease termination fee of $500,000 received upon termination of a lease at one of the Company's investment properties. The Company has signed a lease for this space and has begun receiving rent from the new tenant.

Professional services to Affiliates increased for the year ended December 31, 2000, as compared to the years ended December 31, 1999 and 1998, due to an increase in the number of investment properties and for legal and accounting services required in connection with the Merger. Professional services to non-affiliates decreased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to a decrease in investment properties acquired and a decrease of services required in connection with the additional offerings. Professional services to non-affiliates increased for the year ended December 31, 1999, as compared to the year ended December 31, 1998, due to an increase in investment properties acquired and an increase in the number of stockholders.

General and administrative expenses to Affiliates decreased for the year December 31, 2000, as compared to the year ended December 31, 1999, due to a reclassification of certain expenses from expenses to Affiliates to expense to non-affiliates, beginning on July 1, 2000, the effective date of the Merger. The increase in general and administrative expenses to Affiliates for the year ended December 31, 1999, as compared to the year ended December 31, 1998, was due primarily to the an increased number of investment properties under management. General and administrative expenses to non-affiliates increased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to a reclassification of certain expenses from expenses to Affiliates to expenses to non-affiliates beginning on July 1, 2000. In addition, as a result of the Merger, the Company is now incurring additional general and administrative expenses because it is now self-administered. The increase in general and administrative expenses to non-affiliates for the year December 31, 1999, as compared to the year ended December 31, 1998, is due to an increase in investment properties acquired and an increase in the number of stockholders.

Prior to the Merger, the Company paid an affiliate Advisor Asset Management Fees of $2,413,500 for the six months ended June 30, 2000 and $4,193,068 and $965,108 for the years ended December 31, 1999 and 1998, respectively. As of July 1, 2000, the Advisor became a subsidiary of the Company and, accordingly, no Advisor Asset Management Fees are accrued in the accompanying consolidated financial statements.

23

Bad debt expense increased for the year ended December 31, 2000, as compared to the year ended December 31, 1999 and 1998; due primarily to the increase in the allowance for doubtful accounts for the year ended December 31, 2000. The allowance was increased due to the additional number of investment properties and tenants with outstanding balances due for a period greater than ninety days. Management of the Company does not believe that amounts reserved against will be uncollectible, but merely reflect timing issues in collection of account receivable balances relating to real estate tax and common area maintenance expenses of the larger national tenants.

For the year ended December 31, 2000, property operating expenses to Affiliates were $3,044,834, as compared to $4,869,514 for the year ended December 31, 1999. This decrease is due to the fact that no property management fees were incurred or paid by the Company after July 1, 2000, the effective date of the Merger. As of July 1, 2000, the Manager became a subsidiary of the Company and, accordingly, the net effect of these fees on a consolidated basis is zero. For the year ended December 31, 1999, property operating expenses to Affiliates were $4,869,514, as compared to $2,779,053 for the year ended December 31, 1998. This increase is due to the management of an increased number of investment properties.

The increase in mortgage interest to non-affiliates for the year ended December 31, 2000, as compared to the years ended December 31, 1999 and 1998, is partially due to an increase in mortgages payable to approximately $467,766,000 from approximately $440,740,000 and $289,000,000, respectively. This increase is also due to an increase in the interest rates charged on the variable rate debt from approximately 7.35% for the year ended December 31, 1999, as compared to approximately 8.20% for the year ended December 31, 2000.

Acquisition cost expense to Affiliates and non-Affiliates decreased for the year ended December 31, 2000, as compared to the year ended December 31, 1999, due to the decrease in investment properties being considered for acquisition by the Company. The increase in acquisition cost expenses paid to Affiliates and non-affiliates for the year ended December 31, 1999, as compared to the year ended December 31, 1998, is due to the increased number of investment properties considered for acquisition by the Company and not purchased.

One of the Company's objectives is to provide cash distributions to its stockholders from cash generated by the Company's operations. Cash generated from operations is not equivalent to the Company's net operating income as determined under GAAP. Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has promulgated a standard known as "Funds From Operations" or "FFO" for short, which it believes more accurately reflects the operating performance of a REIT such as the Company. As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding gains (or losses) from sales of property plus depreciation on real property and amortization and after adjustments for unconsolidated partnership and joint ventures in which the REIT holds an interest. The Company has adopted the NAREIT definition for computing FFO because management believes that FFO provides a basis for comparing the performance and operations of the Company to those of other REITs. The calculation of FFO may vary from entity to entity since capitalization and expense policies tend to vary from entity to entity. Items which are capitalized do not impact FFO, whereas items that are expensed reduce FFO. Consequently, the presentation of FFO by the Company may not be comparable to other similarly titled measures presented by other REITs. FFO is not intended to be an alternative to "Net Income" as an indicator of the Company's performance nor to "Cash Flows from Operating Activities" as determined by GAAP as a measure of the Company's capacity to pay distributions. FFO and funds available for distribution are calculated as follows:

24

FUNDS FROM OPERATIONS

                                                        Year ended December 31,
                                            ----------------------------------------------
                                                2000              1999            1998
                                            -------------     ------------    ------------
Net income (loss)                            (32,003,807)      30,171,901      24,085,871
Depreciation, net of minority interest        24,807,260       19,433,122      11,388,952
                                            -------------     ------------    ------------

Funds From Operations (1)                     (7,196,547)      49,605,023      35,474,823
Merger consideration costs                    68,775,449                -               -
                                            -------------     ------------    ------------
Adjusted Funds From Operations (2)            61,578,902       49,605,023      35,474,823

Principal amortization of debt, net of
   minority interest                             (71,402)         (87,752)        (74,454)
Deferred rent receivable, net of
   minority interest (3)                      (3,351,414)      (2,327,251)     (2,120,951)
Acquisition cost expenses (4)                          -                -         437,783
Rental income received under master
lease agreements, net of minority
interest (5)                                   1,378,243        2,081,444       1,981,774
                                            -------------     ------------    ------------

Funds available for distribution            $ 59,534,329       49,271,464      35,698,975
                                            ============      ============    ============
Funds From Operations per
   common share, basic and diluted          $      (.12)             0.91            0.88
                                            =============     ============    ============
Adjusted Funds From Operations
   per common share, basic and diluted      $       1.04             0.91            0.88
                                            =============     ============    ============
Weighted average common stock shares
outstanding, basic and diluted                59,138,837       54,603,088      40,359,796
                                            =============     ============    ============

(1) Funds From Operations ("FFO") does not represent cash generated from from operating activities calculated in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs. FFO should not be considered as an alternative to net income as an indicator of the Company's operating performance or as an alternative to cash flow as a measure of liquidity.

(2) Adjusted Funds From Operations is FFO adjusted for merger consideration costs. Management believes that this adjustment to FFO will enhance the reader's comprehension of the impact of the Merger to the Company. Net income (loss) for the year ended December 31, 2000 includes $68,775,449 of merger consideration costs, which were a one-time expense for costs relating to the Merger. The merger consideration costs consist of $775,451 in cash expenditures related to legal and accounting services in connection with the Merger and $67,999,998 in a non-cash issuance of 6,181,818 shares of the Company's common stock with a value of $11.00 per share.

(3) Certain tenant leases contain provisions providing for stepped rent increases. GAAP requires the Company to record rental income for the period of occupancy using the effective monthly rent, which is the average monthly rent for the entire period of occupancy during the term of the lease.

(4) Acquisition cost expenses include costs and expenses relating to the acquisition of investment properties. These costs were estimated to be up to .5% of the Gross Offering Proceeds and were paid from the Proceeds of the Offering. No acquisition costs have been included for the years ended December 31, 2000 and 1999, due to the termination of the Company's Offering on December 31, 1998.

(5) In connection with the purchase of several investment properties, the Company received payments under master lease agreements covering spaces vacant at the time of acquisition of those investment properties. The payments were made to the Company for periods ranging from one to two years from the date of acquisition of the property or until the spaces wee leased. As of December 31, 2000, the Company had one property subject to a master lease agreement. GAAP requires that the Company treat these payments as a reduction to the purchase price of the investment properties upon receipt, rather than as rental income.

25

IMPACT OF ACCOUNTING PRINCIPLES

Statement of Financial Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging Activities," was issued in 1998 and is effective for fiscal years beginning after June 15, 2000. As of December 31, 2000, the Company had no derivative instruments and did not engage in any hedging activities.

On December 2, 1999, the Securities and Exchange Commission issued Staff Accounting Bulletin 101 "Revenue Recognition in Financial Statements." The staff determined that a lessor should defer recognition of contingent rental income, such as percentage/excess rent until the specified target that triggers the contingent rental income is achieved. The Company has recorded percentage rental revenue in accordance with the SAB for all years presented.

INFLATION

Inflation is likely to eventually increase rental income as existing leases expire and new leases are negotiated. The Company's rental income and operating expenses for its triple-net leases are not likely to be directly affected by future inflation, since rents are, or will be, fixed under the leases and property expenses are the responsibility of the tenants. The capital appreciation of triple-net leased properties is likely to be influenced by interest rate fluctuations. To the extent that inflation determines interest rates, future inflation may have an effect on the capital appreciation of triple-net leased properties.

SUBSEQUENT EVENTS

In January 2001, the Company paid a distribution of $5,063,089 to its Stockholders.

On January 1, 2001, the Company converted approximately $56,000,000 of variable rate debt to a fixed rate basis ranging from 6.8% to 7.4%. These fixed rates are effective upon expiration of the current 30-day LIBOR contract maturing December 31, 2000.

On January 1, 2001, the Company issued to Norbert J. Treonis, Samuel A. Orticelli and Mark E. Zalatoris a total of 90,910, 27,273 and 27,273 shares of the Company's common stock, respectively, in connection with employment agreements dated December 14, 2000.

On January 30, 2001, the Company obtained a mortgage loan secured by three of its previously unencumbered investment properties, Stuart's Crossing, St. Charles, Illinois, Pine Tree Plaza, Janesville, Wisconsin, and Shoppes of Mill Creek, Palos Park, Illinois. The loan amounts were $6,050,000, $9,890,000 and $5,660,000, respectively. These mortgage loans have a term of five years and require monthly payments of interest only at the annual rate of 7.375%. The Company paid loan fees of approximately $200,000 in connection with these mortgage loans, which will be amortized over five years, the loan term.

On January 31, 2001, based on the third amendment to the LLC agreement of Inland Ryan, LLC, the Company caused Inland Ryan, LLC to distribute $2,097,609 in cash to Ryan CL, LLC to reimburse for certain pre-formation expenditures incurred by Ryan CL. Upon payment of this distribution, the LLC units owned by Ryan CL, LLC were reduced from approximately 4,164,000 to 2,066,000 and the LLC units owned by the Company increased from approximately 88,232,000 to 90,330,000. The third amendment to the LLC agreement decreases Ryan CL, LLC interest in Inland Ryan, LLC to approximately 2% and increases the Company's interest in Inland Ryan, LLC to approximately 77%. The remaining non-managing members' interests, aggregating 21%, were not affected by this amendment.

26

On February 1, 2001, the Company and the non-managing members of Inland Ryan, LLC entered into a fourth amendment to the LLC agreement. This amendment reflects the right of Ryan MPLS, LLC to receive an earnout amount of approximately $1,075,000. This increase in capital contribution to Inland Ryan, LLC by Ryan MPLS, LLC of approximately $1,075,000 increases their interest in Inland Ryan, LLC to approximately 16% and decreases the Company's interest in Inland Ryan, LLC to approximately 76.5%.

On February 1, 2001, the Company entered into a joint venture with Tri-Land Properties, Inc. for the acquisition and redevelopment of the Century Consumer Mall in Merrillville, Indiana. The property is located at the southeast corner of the intersection of U.S. Route 30 and Broadway in Merrillville, west of Interstate 65. The property has two anchor tenants, including a 148,420 square foot Montgomery Wards store at the north end of the property and a 139,451 square foot Burlington Coat Factory store on the south. In between is 105,000 square feet of enclosed mall space. The phased redevelopment of the property calls for the demolition of the existing enclosed mall space, construction of 26,000 square feet of new retail space along Route 30, construction of 30,000 square feet of new retail space on the western portion of the property, and construction of 104,700 square feet of new open-air retail space between the existing anchors. The Montgomery Wards store is scheduled to close; the future use of that part of the property has not been determined. A wholly owned subsidiary of the Company is a 50% venture partner with Tri-Land Properties, Inc. in an LLC that was formed to acquire and redevelop the property. Each partner's initial equity contribution was $500,000. In addition, the Company has committed to lend the LLC joint venture, over the five year loan term, up to an additional $17.8 million to fund the initial acquisition and subsequent redevelopment. The loan terms include a 9% initial note rate paid monthly on average outstanding balances and a term of five years. The Company will fund such loan amounts with its available cash balances.

In February 2001, Plitt Theaters, Inc. and its parent corporation, Loews Cineplex Entertainment Corporation, a tenant occupying 40,000 square feet at one of the Company's investment properties, filed for Chapter 11 bankruptcy protection under the Federal bankruptcy laws. On March 1, 2001, Plitt Theaters, Inc. rejected its lease. Management is in the process of marketing this space for a replacement tenant and does not expect this bankruptcy filing to have a material adverse effect on the operations or financial condition of the Company as a whole.

In February 2001, Crown Books Corporation, a tenant occupying a total of 25,013 square feet at two of the Company's investment properties, filed for Chapter 11 bankruptcy protection under the Federal bankruptcy laws. Management does not expect this bankruptcy filing to have a material adverse effect on the operations or financial condition of the Company as a whole.

On February 12, 2001, the Company received a bankruptcy court-approved settlement from Eagle Food Stores, Inc. in the amount of $4,120,000 for the Company's claims for damages as a result of the two rejected leases.

On March 9, 2001, the Company's president, Norbert J. Treonis, resigned citing personal reasons. Robert D. Parks, the Company's chairman for the past six years, reassumed the duties of president and chief executive officer. Mr. Parks previously served in these positions from October 1994 through June 2000. Mr. Parks, along with Mr. G. Joseph Cosenza, also a member of the Company's board of directors for the past six years, was named to the Company's management committee. Mr. Parks will not receive any additional compensation for serving as president and chief executive officer. The board did not name a replacement to fill the vacancy on the board created by Mr. Treonis' resignation.

27

In connection with Mr. Treonis' resignation, the Company and Mr. Treonis entered into a "Separation Agreement." Under this agreement, the Company paid Mr. Treonis $57,451.93 (which after withholding taxes, nets to $34,801.92). The Company's board of directors had raised questions regarding an employment agreement signed by Mr. Treonis in December 2000. This agreement purportedly replaced a prior employment agreement signed by Mr. Treonis in July 2000. As part of the Separation Agreement, Mr. Treonis canceled and assigned to the Company any rights he may have had to shares of the Company's common stock, which were issued under the December agreement. The Separation Agreement contains mutual releases by Mr. Treonis and the Company of all claims arising from or relating to the signing of the December agreement.

On March 21, 2001, the board of directors approved the purchase of Gurnee Town Center, a 179,855 square foot, newly constructed shopping center on Grand Avenue located in Gurnee, Illinois. The projected closing date is May 1, 2001 with an estimated purchase price of $31,500,000. The Company anticipates the purchase price to be funded from a combination of cash and acquisition indebtedness.

INVESTMENT CONSIDERATIONS

COMPETITION FOR TENANTS

The Company competes with a number of properties that are similar in size to its properties. Some of these properties are newer or better located than the Company's investment properties. Further, the Company's competitors may have greater resources, which could allow them to reduce rents to a level that is not profitable for the Company. The Company may be required to spend money upgrading or renovating investment properties to make them attractive to both existing and potential tenants thus increasing expenses and reducing cash resources.

The Company's investment properties are located within a 400-mile radius of Oak Brook, Illinois, a suburb of Chicago. Hence, the Company's results are affected by economic conditions in this region. This region has experienced economic downturns in the past and will likely experience downturns in the future. Layoffs or downsizing, industry slowdowns, changing demographics, increases in the supply of property or reduced demand may decrease the Company's revenues or increase operating expenses or both.

LEASES ON APPROXIMATELY 4% OF THE COMPANY'S RENTABLE SQUARE FEET EXPIRE DURING 2001 AND 7% OF RENTABLE SQUARE FOOTAGE WAS VACANT AS OF DECEMBER 31, 2000

As leases expire, the Company may not be able to renew or re-lease space at rates comparable to or better than the rates contained in the expiring leases. Leases on approximately 4% of rentable square feet will expire prior to December 31, 2001. If the Company fails to renew or re-lease space at rates that are at least comparable to the rates on expiring leases, revenues may decline. Further, the Company may have to spend significant sums of money to renew or re-lease space covered by expiring leases.

TENANTS MAY NOT PAY THEIR RENT OR MAY DECLARE BANKRUPTCY

The Company derives substantially all of its revenue from leasing space at its investment properties. Thus, the Company's results may be negatively affected by the failure of tenants to pay rent when due. The Company may experience substantial delays and incur significant expenses enforcing rights against tenants who do not pay their rent. A tenant may also seek the protection of the bankruptcy laws and delay making rental payments or actually reject or terminate its lease under those laws. Even if a tenant did not seek the protection of the bankruptcy laws, the tenant may from time to time experience a downturn in its business which may weaken its financial condition and its ability to make rental payments when due.

28

THE COMPANY MAY NOT BE ABLE TO QUICKLY VARY ITS PORTFOLIO

Investments in real estate are relatively illiquid. Except in certain circumstances, in order to continue qualifying as a REIT, the Company is subject to rules and regulations that limit the ability to sell investment properties within a short period of time.

THE COMPANY IS REQUIRED TO COMPLY WITH VARIOUS LAWS AND REGULATIONS

As an owner of property, the Company is required to comply with a variety of federal, state and local laws. Complying with these laws and regulations may increase operating expenses and reduce profits. For example, the Company must comply with laws and regulations that impose liability on a property owner for the costs of removing or remediating certain hazardous materials released on a property. The Company is subject to these laws even if it is not aware of, or responsible for, releasing these materials. These law or regulations may also restrict the way that the Company can use a property or the type of business which may be operated on the property. Further, if the Company fails to comply with these laws or regulations by, for example, failing to properly remediate a release of hazardous material, it may not be able to sell the affected property or borrow money using the property as collateral for a loan. The Company may also be required to pay money to individuals who are injured due to the presence of hazardous materials on its property. Although the Company is not aware of any hazardous materials at its investment properties, these materials may exist and the cost of removing or remediating them may be material and could adversely impact the value of the property affected. The Company may also be required to pay the cost of removing or remediating hazardous materials from disposal or treatment facility to which we may have shipped hazardous or toxic substances even if it never owned or operated the disposal or treatment facility.

The Company's investment properties must also comply with the Americans with Disabilities Act. This act establishes certain standards related to access to and use of properties by disabled persons. The Company may be required, for example, to remove any barriers to access. If the Company fails to comply, the U.S. government may fine it or require it to pay damages to a disabled person. Complying with these requirements may increase expenses and changes in these requirements may result in unexpected expenses.

THE COMPANY'S OBJECTIVES MAY CONFLICT WITH THOSE OF ITS JOINT VENTURE PARTNERS

The Company owns nine investment properties, representing approximately 949,000 rentable square feet, through Inland Ryan, LLC, a joint venture with a third party. Investments in joint ventures which own properties may involve risks that are not otherwise present for wholly owned properties. For example, a joint venture partner may file for bankruptcy protection or may have economic or business interests or goals which are inconsistent with the Company's goals or interests. Further, although the Company owns a controlling interest in this joint venture and have authority over major decisions such as the sale or refinancing of investment properties, the Company may owe fiduciary duties to the joint venture partner or the joint venture itself that may cause it to take or refrain from taking actions that it otherwise would if it owned the investment property outright.

THE COMPANY MAY NOT HAVE ENOUGH INSURANCE

The Company carries comprehensive liability, fire, flood, earthquake, extended coverage and rental loss policies that insure it against losses with policy specifications and insurance limits that the Company believes are reasonable. There are certain types of losses that we may decide not to insure against since the cost of insuring is not economical. The Company may suffer losses that exceed its insurance coverage. Further, inflation, changes in building codes and ordinances or other factors such as environmental laws may make it too expensive to repair or replace a property that has been damaged or destroyed, even if covered by insurance.

29

PROPERTY TAXES MAY INCREASE

The Company is required to pay taxes based on the assessed value of its investment properties determined by various taxing authorities such as state or local governments. These taxing authorities may increase the tax rate imposed on a property or may reassess property value, either of which would increase operating expenses.

THE COMPANY OFTEN NEEDS TO BORROW MONEY TO FINANCE ITS BUSINESS

The Company's ability to internally fund capital needs is limited since it must distribute at least 95% (90% effective January 1, 2001) of its net taxable income (excluding net capital gains) to stockholders to qualify as a REIT. Consequently, the Company may borrow money to fund operating or capital needs or to satisfy the distribution requirements. The governing documents limit the amount of money that the Company may borrow to 300% of the value of its net assets. Borrowing money to fund operating or capital needs exposes the Company to various risks. For example, the investment properties may not generate enough cash to pay the principal and interest obligations on loans or the Company may violate a loan covenant that results in the lender accelerating the maturity date of a loan. As of December 31, 2000, we owed a total of approximately $467,700,000, secured by mortgages on certain investment properties. If the Company fails to make timely payments on loans, including those cases where a lender has accelerated the maturity date due to a violation of a loan covenant, the lenders could foreclose on the investment properties securing their loans and the Company could lose its entire investment in those properties. Once a loan becomes due, the Company must either pay the remaining balance or borrow additional money to pay off the maturing loan. The Company may not, however, be able to obtain a new loan, or the terms of the new loan, such as the interest rate or payment schedule, may not be as favorable as the terms of the maturing loan. Thus, the Company may be forced to sell a property at an unfavorable price to pay off the maturing loan or agree to less favorable loan terms. A total of approximately $19,700,000 and $233,000 of the Company's indebtedness matures on or before December 31, 2001 and 2002, respectively. As of December 31, 2000, the Company owed approximately $120,000,000 on indebtedness that bore interest at variable rates. The Company may borrow additional amounts that bear interest at variable rates. If interest rates increase, the amount of interest that the Company would be required to pay on these borrowings will also increase.

THIRD PARTIES MAY BE DISCOURAGED FROM MAKING ACQUISITION OR OTHER PROPOSALS THAT MAY BE IN STOCKHOLDERS' BEST INTERESTS

Under the Company's governing documents, no single person or group of persons (an entity is considered a person) may own more that 9.8% of our outstanding shares of common stock (unless permitted by the board). These provisions may prevent or discourage a third party from making a tender offer of other business combination proposal such as a merger, even if such a proposal would be in the best interest of the stockholders.

THE COMPANY MAY FAIL TO QUALIFY AS A REIT

If the Company fails to qualify as a REIT, it would not be allowed to deduct amounts distributed to its stockholders in computing taxable income and would incur substantially greater expenses for taxes and have less money available to distribute. The Company would also be subject to federal income tax at regular corporate rates as well as potentially the alternative minimum tax. Unless the Company satisfied some exception, it could not elect to be taxed as a REIT for the four taxable years following the year during which the Company was disqualified.

The Company may fail to qualify as a REIT if, among other things:

- less than 75% of the value of its total assets consists of real estate assets, cash and government securities at the close of each fiscal quarter;

30

- more than 5% of the value of its assets consists of securities of any one issuer or the Company holds more than 10% of the outstanding voting securities (subsequent to January 1, 2001, 10% of the value of the securities) of any one issuer at the close of each fiscal quarter;

- less than 75% of its gross income is generated from rents from real property, interest on obligations secured by mortgages, gain from the sale of property, and certain other property-related revenue sources; or

- it fails to distribute at least 95% (90% effective January 1, 2001) of "REIT taxable income" to stockholders.

ITEM 7(A). QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to interest rate changes primarily as a result of the fact that some of the Company's long-term debt consists of variable interest rate loans. The Company seeks to limit the impact of interest rate changes on earnings and cash flows and to lower its overall borrowing costs by closely monitoring its variable rate debt converting such debt to fixed rates when it deems such conversion advantageous.

The Company's interest rate risk is monitored using a variety of techniques, including periodically evaluating fixed interest rate quotes on all variable rate debt and the costs associated with such conversion. Also, existing fixed and variable rate loans which are scheduled to mature in the next year or two are evaluated for possible early refinancing and or extension due to consideration given to current interest rates. The table below presents the principal amount of the debt maturing each year through December 31, 2005 and thereafter, monthly annual amortization of principal and weighted average interest rates for the average debt outstanding in each specified period.

                           2001       2002        2003           2004        2005      Thereafter
                       ------------  -------   ----------   -----------   ----------   -----------
Fixed rate debt        $ 19,726,314  233,000   31,550,014   110,429,253   73,224,129   112,552,143
Weighted average
  interest rate               6.99%    6.96%        6.96%         6.93%        6.76%         4.56%

Variable rate debt                -        -            -    88,364,000   31,687,320             -
Weighted average
  interest rate               8.20%    8.20%        8.20%         8.20%        8.18%           N/A

The table above reflects indebtedness outstanding as of December 31, 2000, and does not reflect indebtedness incurred after that date. The Company's ultimate exposure to interest rate fluctuations depends on the amount of indebtedness that bears interest at variable rates, the time at which the interest rate is adjusted, the amount of the adjustment, the Company's ability to prepay or refinance variable rate indebtedness and hedging strategies used to reduce the impact of any increases in rates.

The fair value of mortgages payable is the amount at which the instrument could be exchanged in a current transaction between willing parties. The fair value of the Company's mortgages is estimated to be $116,578,000 of variable rate debt and $323,964,000 of fixed rate debt. The Company estimates the fair value of its mortgages payable by discounting the future cash flows of each instrument at rates currently offered to the Company for similar debt instruments of comparable maturities by the Company's lenders.

Approximately $120,051,000, or 26% of the Company's mortgages payable at December 31, 2000, have variable interest rates averaging 8.20%. As of the filing of this report, these variable interest rates are at approximately 6.5%. On January 1, 2001, the Company converted approximately $56,000,000 of variable rate debt to a fixed rate basis ranging from 6.8% to 7.4%. An increase in variable interest rates charged on mortgages payable containing variable interest rate terms, constitutes a market risk.

31

ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

                                      Index

                                                                            Page

Independent Auditors' Report                                                  33

Financial Statements:

      Consolidated Balance Sheets, December 31, 2000 and 1999                 34

      Consolidated Statements of Operations for the years ended
         December 31, 2000, 1999 and 1998                                     36

      Consolidated Statements of Stockholders' Equity for the years ended
         December 31, 2000, 1999 and 1998                                     37

      Consolidated Statements of Cash Flows for the years ended
         December 31, 2000, 1999 and 1998                                     38

      Notes to Consolidated Financial Statements                              40

Real Estate and Accumulated Depreciation (Schedule III)                       55

Schedules not filed:

All schedules other than those indicated in the index have been omitted as the
required information is inapplicable or the information is presented in the
financial statements or related notes.

32

INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Inland Real Estate Corporation:

We have audited the consolidated financial statements of Inland Real Estate Corporation (the Company) as listed in the accompanying index. In connection with the audits of the consolidated financial statements, we also have audited the financial statement schedule as listed in the accompanying index. These consolidated financial statements and financial statement schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. 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, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Inland Real Estate Corporation as of December 31, 2000 and 1999, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2000, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

KPMG LLP

Chicago, Illinois
January 26, 2001, except as to Note 13,
which is as of March 21, 2001

33

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Consolidated Balance Sheets

December 31, 2000 and 1999

Assets

                                                             2000              1999
                                                        --------------     ------------
Investment properties (Note 5):
   Land                                                 $  283,182,798      271,905,942
   Construction in progress  (Note 9)                        1,300,592        1,699,356
   Building and improvements                               709,203,272      671,201,002
                                                        --------------     ------------

                                                           993,686,662      944,806,300
   Less accumulated depreciation                            63,414,018       37,424,871
                                                        --------------     ------------

   Net investment properties                               930,272,644      907,381,429
                                                        --------------     ------------

Cash and cash equivalents including amounts
   held by property manager                                  8,397,732       19,424,343
Investment in securities (net of allowance for
   Unrealized loss of $646,568 and $2,088,633 at
   December 31, 2000 and 1999, respectively)
   (Note 1)                                                  9,484,741        8,570,656
Investment in marketable securities                            260,000          260,000
Restricted cash  (Notes 9 and 12)                            7,685,266       15,340,902
Accounts and rents receivable (net of allowance
   for doubtful accounts of approximately
   $1,654,000 and $1,064,000 at December 31,
   2000 and 1999, respectively)  (Note 6)                   28,183,934       19,794,687
Mortgage receivable  (Note 7)                               13,313,976        6,495,541
Deposits and other assets                                      736,271          358,986
Leasing fees (net of accumulated amortization
   of $175,313 and $39,031 at December 31, 2000
   and 1999, respectively) (Note 1)                            649,548          360,486
Loan fees (net of accumulated amortization
   of $1,785,902 and $1,029,487 at December 31,
   2000 and 1999, respectively) (Note 1)                     3,909,870        4,294,942
                                                        --------------     ------------

Total assets                                            $1,002,893,982      982,281,972
                                                        ==============     ============

See accompanying notes to consolidated financial statements.

34

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Consolidated Balance Sheets
(continued)

December 31, 2000 and 1999

Liabilities and Stockholders' Equity

                                                          2000              1999
                                                    ---------------     ------------
Liabilities:
   Accounts payable                                 $     3,015,787          384,665
   Accrued interest payable to Affiliate  (Note 3)                -            4,468
   Accrued interest payable to non-affiliates             2,177,703        1,786,331
   Accrued real estate taxes                             19,951,154       18,829,084
   Distributions payable  (Note 13)                       5,063,089        4,374,462
   Security deposits                                      1,929,933        1,976,082
   Mortgages payable  (Note 8)                          467,766,173      440,740,296
   Prepaid rents and unearned income                      1,102,831        1,536,008
   Other liabilities  (Notes 5)                           2,174,279        8,525,986
   Due to Affiliates  (Note 3)                                    -        1,517,775
                                                    ---------------     ------------

Total liabilities                                       503,180,949      479,675,157
                                                    ---------------     ------------

Minority interest                                        27,265,989       27,112,690
                                                    ---------------     ------------

Stockholders' Equity  (Note 3):
   Preferred stock, $.01 par value, 6,000,000
     Shares authorized; none issued and
     Outstanding                                                  -                -
   Common stock, $.01 par value, 100,000,000
     Shares authorized; 62,635,344 and 55,398,888
     issued and outstanding at December 31, 2000
     and 1999, respectively                                 626,353          553,988
   Additional paid-in-capital (net of offering costs
     of $58,816,092 at December 31, 2000 and
     1999, respectively, of which $52,218,524 was
     paid to Affiliates)                                592,973,349      512,567,043
   Accumulated distributions in excess of
     net income                                       (120,506,090)     (35,538,273)
   Accumulated other comprehensive loss                   (646,568)      (2,088,633)
                                                    ---------------     ------------

Total stockholders' equity                              472,447,044      475,494,125
                                                    ---------------     ------------
Commitments and contingencies
   (Notes 6, 8, 9 and 12)

Total liabilities and stockholders' equity          $ 1,002,893,982      982,281,972
                                                    ===============     ============

See accompanying notes to consolidated financial statements.

35

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Consolidated Statements of Operations

For the years ended December 31, 2000, 1999 and 1998

                                                             2000              1999            1998
                                                       ---------------     -------------    ------------
Income:
   Rental income (Notes 1 and 6)                       $  105,159,473        85,951,584      51,133,774
   Additional rental income                                41,454,690        32,952,348      16,679,388
   Interest income                                          2,209,214         4,206,809       5,185,534
   Other income                                             2,068,457           676,828         303,582
                                                       ---------------     -------------    ------------

                                                          150,891,834       123,787,569      73,302,278
                                                       ---------------     -------------    ------------
Expenses:
   Professional services to Affiliates                        130,974           126,302          83,203
   Professional services to non-affiliates                    359,710           644,643         357,142
   Merger consideration costs (Note 1)                     68,775,449                 -               -
   General and administrative expenses to
     Affiliates                                               230,894           625,937         330,651
   General and administrative expenses to
     non-affiliates                                         2,362,522         1,027,660         611,952
   Bad debt expense                                         1,458,604         1,300,550         200,000
   Advisor asset management fee                             2,413,500         4,193,068         965,108
   Property operating expenses to Affiliates                3,044,834         4,869,514       2,779,053
   Property operating expenses to
     non-affiliates                                        43,223,189        34,132,511      18,238,307
   Mortgage interest to Affiliates                             26,642            54,114          55,154
   Mortgage interest to non-affiliates                     33,655,464        25,599,610      13,366,445
   Depreciation                                            25,989,147        20,262,873      11,496,515
   Amortization                                               229,816            98,396         166,635
   Acquisition cost expenses to Affiliates                    137,729           380,606         236,380
   Acquisition cost expenses to non-affiliates                (9,578)           185,217         201,403
                                                       ---------------     -------------    ------------

                                                          182,028,896        93,501,001      49,087,948
                                                       ---------------     -------------    ------------

Income (loss) before minority interest                   (31,137,062)        30,286,568      24,214,330
Minority interest                                           (866,745)         (114,667)       (128,459)
                                                       ---------------     -------------    ------------

Net income (loss)                                        (32,003,807)        30,171,901      24,085,871
Other comprehensive income (loss):
   Unrealized holding income (loss) on
      investment securities                                 1,442,065       (2,088,633)               -
                                                       ---------------     -------------    ------------

Comprehensive income (loss)                            $ (30,561,742)        28,083,268      24,085,871
                                                       ===============     =============    ============

Net income (loss) per common share, basic
   and diluted                                         $        (.54)               .55             .60
                                                       ===============     =============    ============
Weighted average common stock shares
   outstanding, basic and diluted                          59,138,837        54,603,088      40,359,796
                                                       ===============     =============    ============

See accompanying notes to consolidated financial statements

36

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Consolidated Statements of Stockholders' Equity

For the years ended December 31, 2000, 1999 and 1998

                                                                            Accumulated      Accumulated
                                                            Additional      Distributions       Other
                                              Common         Paid-in        in excess of     Comprehensive
                                               Stock         Capital         Net Income      Income (loss)        Total
                                             ----------    ------------    --------------    ------------     -------------
Balance January 1, 1998                      $ 249,733     220,640,345        (5,973,211)               -       214,916,867

  Net income                                         -               -         24,085,871               -        24,085,871
  Distributions declared ($.88 per
     weighted average common
     shares outstanding)                             -               -       (35,443,213)               -      (35,443,213)
  Proceeds from Offering including
     DRP (net of Offering costs of
     $29,194,655 and subscriptions
     receivable)                               275,668     261,946,748                  -               -       262,222,416
  Treasury Stock                               (1,456)     (1,315,999)                  -               -       (1,317,455)
                                             ----------    ------------    ---------------   -------------    --------------
Balance December 31, 1998                      523,945     481,271,094       (17,330,553)               -       464,464,486

  Net income                                         -               -         30,171,901               -        30,171,901
  Other comprehensive loss                           -               -                  -     (2,088,633)       (2,088,633)
  Distributions declared ($.89 per
     weighted average common
     shares outstanding)                             -               -       (48,379,621)               -      (48,379,621)
  Proceeds from Offering including
     DRP (net of Offering costs of
     $1,279,718)                                34,135      34,995,429                  -               -        35,029,564
  Treasury Stock                               (4,092)     (3,699,480)                  -               -       (3,703,572)
                                             ----------    ------------    ---------------   -------------    --------------
Balance December 31, 1999                      553,988     512,567,043       (35,538,273)     (2,088,633)       475,494,125

  Net loss                                           -               -       (32,003,807)               -      (32,003,807)
  Other comprehensive income                         -               -                  -       1,442,065         1,442,065
  Distributions declared ($.90 per
     weighted average common
     shares outstanding)                                                     (52,964,010)                      (52,964,010)
  Proceeds from DRP                             21,142      22,072,818                                           22,093,960
  Shares issued as a result of Merger           61,818      67,938,180                                           67,999,998
  Treasury Stock                              (10,595)     (9,604,692)                                          (9,615,287)
                                             ----------    ------------    ---------------   -------------    --------------
Balance December 31, 2000                    $ 626,353     592,973,349      (120,506,090)       (646,568)       472,447,044
                                             ==========    ============    ===============   =============    ==============

See accompanying notes to consolidated financial statements.

37

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Consolidated Statements of Cash Flows

For the years ended December 31, 2000, 1999 and 1998

                                                            2000                1999             1998
                                                       ---------------     --------------    -------------
Cash flows from operating activities:
  Net income (loss)                                    $ (32,003,807)         30,171,901       24,085,871
  Adjustments to reconcile net income (loss) to
     net cash provided by operating activities:
      Merger consideration costs                          67,999,998                   -                -
      Depreciation                                        25,989,147          20,262,873       11,496,515
      Amortization                                           229,816              98,396          166,635
      Minority interest                                      866,745             114,667          128,459
      Rental income under master lease
         agreements                                        1,378,872           2,185,830        1,981,774
      Straight line rental income                         (3,557,848)         (2,490,459)      (2,120,951)
      Allowance for doubtful accounts                        589,816             864,256          200,000
      Interest on unamortized loan fees                      686,057             593,961          103,855
      Changes in assets and liabilities:
         Accounts and rents receivable                    (5,421,215)         (5,447,522)      (5,873,368)
         Other assets                                       (400,461)          2,495,850         (848,935)
         Accounts payable                                  2,631,122            (532,818)          98,201
         Accrued interest payable                            386,904             134,907        1,090,430
         Accrued real estate taxes                         1,122,070           4,444,850        7,352,502
         Security deposits                                   (46,149)            415,062          806,661
         Other liabilities                                     4,801          (1,900,000)       1,900,000
         Due to Affiliates                                (1,517,775)          1,484,850         (304,900)
         Prepaid rents and unearned income                  (433,177)          1,087,199          (46,726)
                                                       ---------------     --------------    -------------

Net cash provided by operating activities                  58,504,916         53,983,803       40,216,023
                                                       ---------------     --------------    -------------

Cash flows from investing activities:
      Restricted cash                                       7,655,636            272,295      (13,539,398)
      Escrows held for others                              (6,356,508)         5,217,231        2,815,639
      Purchase of investment in securities                   (699,968)       (10,659,289)               -
      Sale of investment in securities                      1,227,948                  -                -
      Purchase of marketable securities                             -           (260,000)               -
      Additions to investment properties                   (5,488,050)        (5,893,566)      (2,514,122)
      Purchase of investment properties                   (38,626,870)      (255,226,283)    (329,118,654)
      Purchase of minority interest units                  (5,164,277)                 -                -
      Mortgage receivable                                  (6,818,435)        (6,495,541)               -
      Construction in progress                                398,764           (468,908)      (1,230,448)
      Leasing fees                                           (425,344)          (399,517)               -
      Proceeds from sale of land                                    -          1,117,665                -
      Deposits on investment properties                             -                  -        1,918,530
                                                       ---------------     --------------    -------------

Net cash used in investing activities                     (54,297,104)      (272,795,913)    (341,668,453)
                                                       ---------------     --------------    -------------

See accompanying notes to consolidated financial statements.

38

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Consolidated Statements of Cash Flows
(continued)

For the years ended December 31, 2000, 1999 and 1998

                                                            2000             1999             1998
                                                       --------------    -------------    -------------
Cash flows from financing activities:
    Proceeds from offering, including DRP              $  22,093,960       36,309,282      291,417,071
    Repurchase of Shares                                  (9,615,287)      (3,703,572)      (1,317,455)
    Payments of offering costs                                     -       (2,173,244)     (28,881,991)
    Loan proceeds                                         31,687,320      145,814,000      166,352,000
    Loan fees                                               (371,343)      (1,633,735)      (2,701,644)
    Distributions paid                                   (54,367,630)     (48,773,272)     (33,454,118)
    Payoff of debt                                        (4,196,898)                -               -
    Principal payments of debt                              (464,545)     (10,659,708)     (18,041,255)
    Payment of deferred organization costs                         -                -           (9,063)
                                                       --------------    -------------    -------------
Net cash provided by (used in) financing
  activities                                             (15,234,423)     115,179,751      373,363,545
                                                       --------------    -------------    -------------
Net increase (decrease) in cash and cash
  equivalents                                            (11,026,611)    (103,632,359)      71,911,115
                                                       --------------    -------------    -------------
Cash and cash equivalents at beginning of
  year                                                    19,424,343      123,056,702       51,145,587
                                                       --------------    -------------    -------------
Cash and cash equivalents at end
  of year                                              $   8,397,732       19,424,343      123,056,702
                                                       ==============    =============    =============

Supplemental schedule of noncash investing and financing activities:

                                             2000               1999               1998
                                        --------------     ---------------    --------------
Purchase of investment properties       $ (45,169,948)       (294,537,006)     (368,364,949)
Assumption of mortgage debt                         -          16,603,534        34,082,015
Minority interest                           6,543,078          22,707,189         5,164,280
                                        --------------     ---------------    --------------

                                        $ (38,626,870)       (255,226,283)     (329,118,654)
                                        ==============     ===============    ==============

Distributions payable                   $   5,063,089           4,374,462         3,844,649
                                        ==============     ===============    ==============

Cash paid for interest                  $  32,609,145          25,074,768        12,435,024
                                        ==============     ===============    ==============

See accompanying notes to consolidated financial statements.

39

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements

For the years ended December 31, 2000, 1999 and 1998

(1) ORGANIZATION AND BASIS OF ACCOUNTING

Inland Real Estate Corporation (the "Company") was formed on May 12, 1994. The Company may acquire existing Neighborhood Retail Centers and Community Centers located primarily within an approximate 400-mile radius of its headquarters in Oak Brook, Illinois. The Company may also acquire single-user retail properties in locations throughout the United States, some of which may be sale and leaseback transactions, net leased to creditworthy tenants. The Company is also permitted to construct or develop properties, or render services in connection with such development or construction, subject to the Company's compliance with the rules governing real estate investment trusts under the Internal Revenue Code of 1986, as amended (the "Code").

On October 14, 1994, the Company commenced an initial public offering of common stock ("Shares"), on a best efforts basis at $10 per Share followed by three additional offerings in which a total of 51,642,397 Shares were sold. As of December 31, 2000, the Company has issued 6,489,793 Shares through the Company's Distribution Reinvestment Program ("DRP"). As of December 31, 2000, the Company has repurchased a total of 1,678,664 Shares through the Company's Share Repurchase Program, for an aggregate cost of $15,194,657. As a result, total offering proceeds were $652,415,794 as of December 31, 2000.

On July 1, 2000, the Company became a self-administered real estate investment trust by completing its acquisition of Inland Real Estate Advisory Services, Inc., the Company's advisor (the "Advisor") and Inland Commercial Property Management, Inc., the Company's property manager (the "Manager"), through a merger in which two wholly owned subsidiaries of the Company were merged with and into the Advisor and the Manager, respectively, with the Advisor and the Manager the surviving entities (the "Merger"). As a result of the Merger, the Company issued to Inland Real Estate Investment Corporation, the sole shareholder of the Advisor ("IREIC") and The Inland Property Management Group, Inc., the sole shareholder of the Manager ("TIPMG"), an aggregate of 6,181,818 shares of the Company's common stock valued at $11 per share, or approximately 10% of the Company's common stock taking into account such issuance. The expense of these shares and additional costs relating to the Merger are reported as an operational expense on the Company's Consolidated Statements of Operations and are included in the Company's calculation of Funds From Operations.

The Company qualified as a real estate investment trust ("REIT") under the Code for federal income tax purposes commencing with the tax year ending December 31, 1995. Since the Company qualified for taxation as a REIT, the Company generally will not be subject to federal income tax to the extent it distributes its REIT taxable income to its Stockholders. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax on its taxable income at regular corporate tax rates. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income and property and federal income and excise taxes on its undistributed income.

The preparation of consolidated financial statements in conformity with Generally Accepted Accounting Principles ("GAAP") 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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

40

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

Certain reclassifications were made to the 1999 and 1998 financial statements to conform with the 2000 presentation.

The Company classifies its investment in securities in one of three categories:
trading, available-for-sale, or held-to-maturity. Trading securities are bought and held principally for the purpose of selling them in the near term. Held-to-maturity securities are those securities in which the Company has the ability and intent to hold the security until maturity. All securities not included in trading or held-to-maturity are classified as available for sale. Investment in securities at December 31, 2000 and 1999 consist of preferred and common stock investments in various real estate investment trusts and are classified as available-for-sale securities. Available-for-sale securities are recorded at fair value. Unrealized holding gains and losses on available-for-sale securities are excluded from earnings and reported as a separate component of other comprehensive income until realized. Realized gains and losses from the sale of available-for-sale securities are determined on a specific identification basis. A decline in the market value of any available-for-sale security below cost than is deemed to be other that temporary results in a reduction in the carrying amount to fair value. The impairment is charged to earnings and a new cost basis for the security is established. Dividend income is recognized when earned and is included in other income in the accompanying consolidated financial statements. Sales of investment securities available-for-sale during the year ended December 31, 2000 resulted in a gain on sale of $46,650, which is included in other income.

Statement of Financial Accounting Standards No. 121 requires the Company to record an impairment loss on its property to be held for investment whenever its carrying value cannot be fully recovered through estimated undiscounted future cash flows from operations and sale of investment properties. The amount of the impairment loss to be recognized would be the difference between the property's carrying value and the property's estimated fair value. As of December 31, 2000, the Company does not believe any of its investment properties are impaired.

The accompanying consolidated financial statements include the accounts of the Company, Inland Joliet Commons, LLC, Inland Ryan, LLC and Inland Ryan Cliff Lake, LLC (collectively the "LLCs"). Due to the Company's ability as managing member to directly control the LLCs, they are consolidated for financial reporting purposes. The third parties' interests in the LLCs are reflected as minority interest in the accompanying consolidated financial statements. The accompanying consolidated financial statements also include the accounts of the Company's wholly owned subsidiaries, the Advisor and Manager.

The Company monitors the various qualification tests the Company must meet to maintain its status as a real estate investment trust. Large ownership of the Company's stock is tested upon purchase to determine that no more than 50% in value of the outstanding stock is owned directly, or indirectly, by five or fewer persons or entities at any time. The Company also determines, on a quarterly basis, that the gross income, asset and distribution tests imposed by the REIT requirements are met. On an ongoing basis, as due diligence is performed by the Company on potential real estate purchases or temporary investment of uninvested capital, the Company determines that the income from the new asset will qualify for REIT purposes. Beginning with the tax year ended December 31, 1995, the Company has qualified as a REIT.

41

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

Depreciation expense is computed using the straight-line method. Buildings and improvements are depreciated based upon estimated useful lives of 30 years for buildings and improvements and 15 years for site improvements.

Leasing fees are amortized on a straight-line basis over the life of the related lease.

Loan fees are amortized on a straight-line basis over the life of the related loan.

The carrying amount of cash and cash equivalents, restricted cash, accounts and rents receivable, accounts payable and other liabilities, accrued offering costs to Affiliates and non-Affiliates, accrued interest payable to Affiliates and non-affiliates, accrued real estate taxes, distributions payable and Due to Affiliates approximate fair value because of the relatively short maturity of these instruments. The fair value of mortgages payable is the amount at which the instrument could be exchanged in a current transaction between willing parties. The fair value of the Company's mortgages is estimated to be $440,542,000. The Company estimates the fair value of its mortgages payable by discounting the future cash flows of each instrument at rates currently offered to the Company for similar debt instruments of comparable maturities by the Company's lenders.

Offering costs are offset against the Stockholders' equity accounts. Offering costs consist principally of printing, selling and registration costs.

Rental income is recognized on a straight-line basis over the term of each lease. The difference between rental income earned on a straight-line basis and the cash rent due under provisions of the lease agreements is recorded as deferred rent receivable and is included as a component of accounts and rents receivable in the accompanying consolidated balance sheets.

On December 2, 1999, the Securities and Exchange Commission issued Staff Accounting Bulletin 101 "Revenue Recognition in Financial Statements." The staff determined that a lessor should defer recognition of contingent rental income, such as percentage/excess rent until the specified target that triggers the contingent rental income is achieved. The Company has recorded percentage rental revenue in accordance with the SAB for all years presented.

The Company may enter into derivative financial instrument transactions in order to mitigate its interest rate risk on a related financial instrument. The Company has designated these derivative financial instruments as hedges and applies deferral accounting, as the instrument to be hedged exposes the Company to interest rate risk, and the derivative financial instrument reduces that exposure. Gains and losses related to the derivative financial instrument are deferred and amortized over the terms of the hedged instrument. If a derivative terminates or is sold, the gain or loss is deferred and amortized over the remaining life of the derivative. The Company has only entered into derivative transactions that satisfy the aforementioned criteria. As of December 31, 2000, the Company had no derivative instruments.

42

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

In October 1998, the Company formed the Inland Joliet Commons, LLC, an Illinois limited liability company, with an unaffiliated third party. The Company contributed approximately $52,000 for a 1% interest in the Inland Joliet Commons, LLC and the third party contributed the Joliet Commons Shopping Center Phase I, with a fair market value of approximately $19,733,000 and debt of approximately $14,569,000 for a 99% interest. The Company is the managing member of the Inland Joliet Commons, LLC. On October 31, 2000, the non-managing member tendered all of its 469,480 units to the managing member for a cash payment of approximately $5,164,000, an amount equal to the non-managing member's equity in the property at the time the property was contributed to the LLC.

(2) INLAND RYAN, LLC AND INLAND RYAN CLIFF LAKE, LLC

In September 1999, the Company formed the Inland Ryan, LLC, a Delaware limited liability company, with an unaffiliated third party, which then purchased nine shopping centers. The Company contributed approximately $76,720,000 for an approximate 77% interest in the Inland Ryan, LLC. The third party contributed nine properties with a fair market value of approximately $99,427,000, debt of approximately $65,500,000 and received a cash payment of approximately $11,175,000 from the Company for an approximate 23% interest. The Company is the managing member of the Inland Ryan, LLC. The non-managing members have a right on or after January 1, 2001 to tender up to 50% of its interest in the Inland Ryan, LLC to the Company for a cash payment of approximately $13,000,000. The non-managing members' remaining interest may be tendered to the Company on or after June 30, 2002. If the non-managing members have not tendered all of its interest by August 31, 2004, then at any time after that date, the Company, at its sole and exclusive option, may require the tender of all remaining interests of the non-managing members. Generally, profit and loss allocations and distributions from operations of the properties owned by the Inland Ryan, LLC are made in accordance with the respective ownership interests of each member.

During the year ended December 31, 2000, the Company and the non-managing members entered into three amendments to the limited liability company ("LLC") agreement to reflect various transactions with individual members of Inland Ryan, LLC. In aggregate, these amendments had no effect on the Company's and the non-managing members' interest in Inland Ryan, LLC which remains at approximately 77% and 23%, respectively.

In September 1999, the Company formed the Inland Ryan Cliff Lake, LLC, a Delaware limited liability company, with the Inland Ryan, LLC in order to comply with covenants of an assumed mortgage. The Company contributed approximately $6,000 in cash for a 1% interest in the Inland Ryan Cliff Lake, LLC. The Inland Ryan, LLC contributed one property with a fair market value of approximately $5,554,000 and debt of approximately $5,134,000 to the LLC for an approximate 99% interest. The Company is the managing member of the Inland Ryan Cliff Lake,
LLC. The non-managing member (third party seller) has a right on or after January 1, 2001 to tender up to 50% of its interest in the Inland Ryan, LLC to the managing member for a cash payment. The remaining interest may be tendered to the managing member on or after June 30, 2002. If the non-managing member has not tendered all of its interest by August 31, 2004, then at any time after that date, the managing member, at its sole and exclusive option, may require the tender of all remaining non-managing member interests. Generally, profit and loss allocations and distributions are made in accordance with stated ownership interests.

43

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

(3) TRANSACTIONS WITH AFFILIATES

Subsequent to the Merger, previously related parties may provide to the Company the following services: general and administrative services, payroll preparation and management services, employee benefits management services, human resource management services, data processing, computer equipment and support services, insurance consultation and insurance coverage placement services, marketing communications services, property tax and processing services, office management services, and investor relation services. These services will be performed on the Company's behalf at cost, with no mark-up to the Company.

Prior to the Merger, the Advisor and its Affiliates were entitled to reimbursement for salaries and expenses of employees relating to the administration of the Company. Such costs of $130,974, $230,894 and $137,729 are allocated among professional services to Affiliates, general and administrative expenses to Affiliates and acquisition costs expenses to Affiliates, respectively, for the year ended December 31, 2000. Such costs of $126,302, $625,937 and $380,606 are allocated among professional services to Affiliates, general and administrative expenses to Affiliates and acquisition costs expenses to Affiliates, respectively, for the year ended December 31, 1999.

A previously related party holds the mortgage on the Walgreens, Decatur, Illinois property. As of December 31, 2000, the remaining balance of the mortgage is $685,204. For the year ended December 31, 2000 and 1999, the Company paid principal and interest payments totaling $68,266 annually on this mortgage.

Prior to the Merger, the Advisor and its Affiliates were entitled to reimbursement for salaries and expenses of employees relating to selecting, evaluating and acquiring of investment properties. Such amounts are included in building and improvements for those costs relating to investment properties purchased. Such amounts are included in acquisition cost expenses to Affiliates for costs relating to investment properties not acquired. No such costs were incurred subsequent to the Merger as discussed above.

Prior to the Merger, the Advisor was entitled to receive an annual Advisor Asset Management Fee of not more than 1% of the Average Invested Assets, paid quarterly. For any year in which the Company qualified as a REIT, the Advisor would have reimbursed the Company: (i) to the extent that the Advisor Asset Management Fee plus other operating expenses paid during the previous calendar year exceeded 2% of the Company's Average Invested Assets for the calendar year or 25% of the Company's net income for that calendar year; and (ii) to the extent that stockholders have not received an annual distribution equal to or greater than an 8% current return. The Advisor Asset Management Fee plus other operating expenses paid during the previous calendar year did not exceed 2% of the Company's Average Invested Assets for the calendar year or 25% of the Company's net income for that calendar year and stockholders received an annual distribution greater than an 8% return. The Company incurred $2,413,500 and $4,193,068 of Advisor Asset Management Fees for the years ended December 31, 2000 and 1999, respectively, of which $0 and $1,517,775 was unpaid at December 31, 2000 and 1999, respectively. No fee was incurred subsequent to the Merger as discussed above. The Company paid an Advisor Asset Management Fee which represented .50, .58 and .20 of the 1% of the Average Invested Assets for the six months ended June 30, 2000 and the years ended December 31, 1999 and 1998, respectively. As of July 1, 2000, the Advisor became a subsidiary of the Company and, accordingly, no Advisor Asset Management Fees are accrued in the accompanying consolidated financial statements.

44

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

Prior to the Merger, the Manager was entitled to receive Property Management Fees for management and leasing services. Such fees could not exceed 4.5% of the gross income earned by the Company on properties managed. The Company incurred and paid Property Management Fees of $3,044,834, $4,869,514 and $2,779,053 for the years ended December 31, 2000, 1999 and 1998, respectively, all of which have been paid. As of July 1, 2000, the date of the Merger, the net effect of these fees on a consolidated basis is zero.

(4) STOCK OPTION PLAN AND SOLICITING DEALER WARRANT PLAN

The Company adopted an amended and restated Independent Director Stock Option Plan which granted each Independent Director an option to acquire 3,000 shares of common stock as of the date they become a director and an additional 500 shares on the date of each annual stockholders' meeting commencing with the annual meeting in 1995 if the independent director is a member of the Board on such date. The options for the initial 3,000 Shares granted are exercisable as follows: 1,000 Shares on the date of grant and 1,000 Shares on each of the first and second anniversaries of the date of grant. The succeeding options are exercisable on the second anniversary of the date of grant. As of December 31, 2000, options for 1,000 Shares have been exercised for $9.05 per Share. For the years ended December 31, 2000, 1999 and 1998, options to purchase 19,500, 15,000 and 13,500 shares of common stock exercise at prices ranging from $9.05 to $10.45 per share were outstanding during each of the respective periods.

In connection with the issuance of shares of common stock by the Company in public offerings conducted between October 1994 and December 1998, the Company issued warrants to purchase a total of 1,156,520 shares at a price stated in the Offering during the period commencing with the first date upon which the Soliciting Dealer Warrants were issued and ending upon the exercise period. These warrants were issued to broker dealers who sold shares in the offerings as additional selling commissions. As of December 31, 2000, none of these warrants have been exercised and the Company ascribes no value to them for financial reporting purposes.

(5) INVESTMENT PROPERTIES

In connection with the purchase of several investment properties, the Company received payments under master lease agreements covering spaces vacant at the time of acquisition of those investment properties. The payments were made to the Company for periods ranging from one to two years from the date of acquisition of the property or until the spaces were leased. As of December 31, 2000, the Company had one property subject to a master lease agreement. GAAP requires that the Company treat these payments as a reduction to the purchase price of the investment properties upon receipt, rather than as rental income. The cumulative amount of such payments was $6,527,531 and $5,148,659 as of December 31, 2000 and 1999, respectively.

45

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

PRO FORMA INFORMATION (UNAUDITED)

The Company acquired its investment properties at various times. The following table sets forth certain summary unaudited pro forma operating data as if the acquisitions had been consummated as of the beginning of the previous period.

                               For the years ended December 31,
                               --------------------------------

                                    2000             1999
                               --------------    -------------

Rental income                   $106,681,447       95,624,113
Additional rental income          41,819,409       35,974,834
Total revenues                   152,778,527      136,482,584
Property operating expenses       46,677,546       43,276,089
Total depreciation                26,373,574       23,225,306
Total expenses                   183,538,941      101,406,993
Net income                      (31,627,159)       35,075,591

The unaudited pro forma operating data are presented for comparative purposes only and are not necessarily indicative of what the actual results of operations would have been for each of the periods presented, nor does such data purport to represent the results to be achieved in future periods.

46

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

(6) OPERATING LEASES

Minimum lease payments under operating leases to be received in the future, excluding rental income under master lease agreements and assuming no expiring leases are renewed are as follows:

2001                        $  100,490,806
2002                            94,219,331
2003                            87,858,777
2004                            79,580,907
2005                            70,605,620
Thereafter                     496,350,754
                            ---------------

Total                       $  929,106,197
                            ===============

Remaining lease terms range from one year to forty-five years. Pursuant to the lease agreements, tenants of the property are required to reimburse the Company for some or all of their pro rata share of the real estate taxes and operating expenses of the property. Such amounts are included in additional rental income.

Certain tenant leases contain provisions providing for stepped rent increases. GAAP requires the Company to record rental income for the period of occupancy using the effective monthly rent, which is the average monthly rent for the entire period of occupancy during the term of the lease. The accompanying consolidated financial statements include increases of $3,557,848, $2,490,459 and $2,120,951 in 2000, 1999 and 1998, respectively, of rental income for the period of occupancy for which stepped rent increases apply and $8,955,874 and $5,398,026 in related accounts and rents receivable as of December 31, 2000 and 1999, respectively. The Company anticipates collecting these amounts over the terms of the related leases as scheduled rent payments are made.

(7) MORTGAGE RECEIVABLE

On May 28, 1999, the Company entered into a construction loan agreement with an unaffiliated third party, the borrower, for an aggregate loan amount of $15,500,000 secured by Thatcher Woods Shopping Center in River Grove, Illinois. The construction loan matures on June 29, 2001 and requires the borrower to make monthly interest only payments on amounts disbursed at a rate of 9%. The Company, at its option, may elect to purchase this property, upon completion, subject to certain fair-value-based criteria stated in the contract. As of December 31, 2000, the principal balance of this mortgage receivable is $13,313,976.

47

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

(8) MORTGAGES PAYABLE

The Company's mortgages payable are secured by various of its investment properties and consist of the following at December 31, 2000 and 1999:

                               Interest Rate                    Current       Balance at    Balance at
                                at Dec. 31,      Maturity       Monthly        Dec. 31,      Dec. 31,
                                    2000           Date         Payment          2000          1999
                              ---------------   -----------   -----------    -----------    -----------
Mortgage payable to Affiliate:
  Inland Mortgage                  7.65%         05/2004       $    5,689     $  685,204       700,381
     Servicing Corp. (a)

Mortgages payable to non-affiliates:
  Bank One  (a)                    7.21%         08/2000       (b)                     -     4,241,187
  LaSalle Bank N.A.                7.85%         10/2003           57,992      8,865,000     8,865,000
  LaSalle Bank N.A.                7.85%         09/2003           25,872      3,955,000     3,955,000
  LaSalle Bank N.A.                7.59%         01/2004           81,277     12,850,000    12,850,000
  LaSalle Bank N.A.                7.80%         02/2004           83,460     12,840,000    12,840,000
  John Hancock (a) (c)             9.00%         12/2001           85,423      8,776,181     9,000,328
  LaSalle Bank N.A.                7.65%         06/2004           65,133     10,216,880    10,216,880
  LaSalle Bank N.A.                7.49%         06/2004           61,116      9,791,500     9,791,500
  LaSalle Bank N.A.                7.23%         01/2005           28,183      4,677,795     4,677,795
  Allstate                         7.21%         12/2004           38,453      6,400,000     6,400,000
  LaSalle Bank N.A.                5.33%         12/2004           19,740      6,200,000     6,200,000
  LaSalle Bank N.A.                7.28%         03/2005           25,041      4,050,000     4,050,000
  LaSalle Bank N.A.                6.99%         04/2003            6,827      1,150,000     1,150,000
  LaSalle Bank N.A.                7.00%         04/2005          106,404     17,897,500    17,897,500
  Allstate                         7.00%         02/2005           31,946      5,476,500     5,476,500
  Allstate                         7.00%         01/2005           23,917      4,100,000     4,100,000
  Allstate                         7.15%         01/2005           18,173      3,050,000     3,050,000
  Allstate                         7.10%         03/2003           17,620      2,978,000     2,978,000
  Allstate                         6.65%         05/2005           53,200      9,600,000     9,600,000
  Allstate (e)                     9.25%         12/2009           30,125      3,908,082     3,908,082
  Allstate                         6.82%         08/2005           60,243     10,600,000    10,600,000
  LaSalle Bank N.A.                6.50%         12/2005           72,123     13,500,000    13,500,000
  Allstate                         6.66%         10/2003           17,483      3,150,000     3,150,000
  Allstate                         7.00%         12/2003           65,333     11,200,000    11,200,000
  Berkshire Mortgage (a)           7.79%         10/2007          105,719     14,318,117    14,447,153
  Woodmen of the World             6.75%         06/2008           26,015      4,625,000     4,625,000
  Lehman secured
     financing (f)                 6.36%         10/2008          299,025     54,600,000    54,600,000
  Column secured
     financing (g)                 7.00%         11/2008          150,695     25,000,000    25,000,000
  Principal Life Insurance         6.24%         09/2001           55,820     10,734,710    10,734,710
  Bear, Stearns secured
     financing (h)                 6.86%         06/2004          328,662     57,450,000    57,450,000

48

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

                         Interest Rate                 Current      Balance at     Balance at
                          at Dec. 31,     Maturity     Monthly       Dec. 31,       Dec. 31,
                              2000          Date       Payment         2000          1999
                         -------------    --------     -------     ------------   -----------
LaSalle Bank N.A.            8.12%         10/2004        (i)      $ 34,017,000    34,017,000
Allstate                     8.32%         10/2004        (i)        35,787,000    35,787,000
Midland Loan Serv  (a)       7.86%         01/2008     $ 37,649       5,069,384     5,121,280
LaSalle Bank N.A.            8.12%         12/2004        (i)         8,910,000     8,910,000
LaSalle Bank N.A.            8.22%         12/2004        (i)         9,650,000     9,650,000
LaSalle Bank N.A.            8.12%         01/2005        (i)         9,737,620             -
LaSalle Bank N.A.            8.22%         03/2005        (i)         2,400,000             -
LaSalle Bank N.A.            8.22%         04/2005        (i)         2,467,700             -
LaSalle Bank N.A.            8.22%         06/2005        (i)         5,599,000             -
LaSalle Bank N.A.            8.12%         11/2005        (i)         3,650,000             -
LaSalle Bank N.A.            8.22%         12/2005        (i)         7,833,000             -
                                                                   ------------   -----------

Mortgages Payable                                                  $467,766,173   440,740,296
                                                                   ============   ===========

(a) These loans require payments of principal and interest monthly; all other loans listed are interest only.

(b) Payments on this mortgage are based on a floating interest rate of 180 basis points over the 30-day LIBOR rate, which adjusts monthly, amortizing over 25 years.

(c) The Company received a credit for interest expense on the debt at closing, which is included in restricted cash along with an amount set aside by the Company for principal payments on the debt. Interest income earned on the restricted cash amounts, when netted with interest expense on the debt, results in an adjusted interest rate on the debt of approximately 8.2%.

(d) As part of the purchase of this property, the Company assumed the existing mortgage-backed Economic Development Revenue Bonds, Series 1994 offered by the Village of Skokie, Illinois. The interest rate floats and is reset weekly by a re-marketing agent. The rate at December 31, 2000 is 5.33%. The bonds are further secured by an Irrevocable Letter of Credit, issued by LaSalle Bank at a fee of 1.25% of the bond outstanding. In addition, there is a .125% re-marketing fee paid annually and a trustee fee of $250 paid quarterly.

(e) The Company received a subsidy at closing from the seller for a period of five years, which together with interest earnings on the initial deposit, will provide a sum that will be drawn down on a monthly basis by the Company to reduce the effective interest rate paid on the loan to 7% per annum.

(f) The Company paid $636,000 of loan fees and $503,295 of other costs associated with this financing with Lehman Brothers Holdings, Inc. This allowed the Company to secure a rate lock agreement to set the interest rate at the time of execution of this financing, thus protecting the Company from future interest rate increases.

(g) The Company paid $37,125 of loan fees and $267,884 of other costs associated with this financing with Column Financial, Inc. This allowed the Company to secure a rate lock agreement to set the interest rate at the time of execution of this financing, thus protecting the Company from future interest rate increases.

(h) The Company paid $415,766 of loan fees and $134,429 of other costs associated with this financing with Bear, Stearns Funding, Inc. This allowed the Company to secure a rate lock agreement to set the interest rate at the time of execution of this financing, thus protecting the Company from future interest rate increases.

(i) Payments on these mortgages are calculated using a floating rate of interest based on LIBOR.

49

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

As of December 31, 2000, the required future principal payments on the Company's mortgages payable over the next five years are as follows:

2001                           $ 19,726,314
2002                                233,000
2003                             31,550,014
2004                            198,793,253
2005                            104,911,449

(9) CONSTRUCTION IN PROGRESS

On August 4, 1999, in addition to the Company purchasing the first phase of Hickory Creek Market in Frankfort, Illinois, the Company acquired title to an additional approximately 3.5 acres of adjacent land to be developed into a 20,800 square foot building to be known as "Hickory Creek Market Phase II" from an unaffiliated third party. Included in the purchase price was $1,600,149, which had been placed in a construction escrow for Phase II. As of December 31, 2000, the balance of the construction escrow was $364,502 and is included in restricted cash and $1,300,592 is recorded as construction in progress.

(10) EARNINGS PER SHARE

Basic earnings per share ("EPS") is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted EPS is computed by reflecting the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. For the years ended December 31, 2000, 1999 and 1998, options to purchase 19,500, 15,000 and 13,500 shares of common stock at prices ranging from $9.05 to $10.45 per share were outstanding during each of the respective periods.

As of December 31, 2000, warrants to purchase 1,156,520 shares of common stock at a price of $12.00 per share were outstanding, but were not included in the computation of diluted EPS because the warrants exercise price was greater than the average market prices of common shares.

The weighted average number of common shares outstanding were 59,138,837, 54,603,088 and 40,359,796 for the years ended December 31, 2000, 1999 and 1998, respectively.

50

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

(11) SEGMENT REPORTING

The Company owns and seeks to acquire single-user, neighborhood and community retail shopping centers in the Midwest, generally within the states of Illinois, Indiana, Michigan, Minnesota, Ohio and Wisconsin. All of the Company's shopping centers are located within these states and are typically anchored by grocery and drug stores complemented with additional stores providing a wide range of other goods and services to shoppers.

The Company assesses and measures operating results on an individual property basis for each of its investment properties based on net property operations. Since all of the Company's investment properties exhibit highly similar economic characteristics, cater to the day-to-day living needs of their respective surrounding communities, and offer similar degrees of risk and opportunities for growth, the shopping centers have been aggregated and reported as one operating segment.

The property revenues, property net operations, and property assets of the reportable segments are summarized in the following tables as of December 31, 2000, 1999 and 1998, and for each of the years in the three-year period then ended, along with a reconciliation to net income:

                                               2000            1999           1998
                                         ----------------  -------------  -------------
Total property revenues                  $   148,682,620    119,580,760     68,116,744
Total property operating expenses            (46,268,023)   (39,002,025)   (21,017,360)
Mortgage interest                            (33,682,106)   (25,653,724)   (13,421,599)
                                         ----------------  -------------  -------------

Net property operations                       68,732,491     54,925,011     33,677,785
                                         ----------------  -------------  -------------

Interest income                                2,209,214      4,206,809      5,185,534

Non property expenses:
   Merger consideration costs                (68,775,449)             -              -
   Professional services                        (490,684)      (770,945)      (440,345)
   General and administrative                 (2,593,416)    (1,653,597)      (942,603)
   Bad debt expense                           (1,458,604)    (1,300,550)      (200,000)
   Advisor asset management fee               (2,413,500)    (4,193,068)      (965,108)
   Depreciation and amortization             (26,218,963)   (20,361,269)   (11,663,150)
   Acquisition cost expense                     (128,151)      (565,823)      (437,783)
                                         ----------------  -------------  -------------

Income (loss) before minority interest   $   (31,137,062)    30,286,568     24,214,330
                                         ================  =============  =============

Net investment properties                $   930,272,644    907,381,429    630,048,317
                                         ================  =============  =============

Total assets                             $ 1,002,893,982    982,281,972    787,608,547
                                         ================  =============  =============

51

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

(12) COMMITMENTS AND CONTINGENCIES

The Company is not subject to any material pending legal proceedings.

In connection with a tax increment financing district for three of the Company's investment properties, the Company is contingently liable for any shortfalls in the Tax Increment as defined. At December 31, 2000, the Company does not believe any shortfall under the Tax Increment will be due.

On August 4, 1999, the Company acquired title to a 32,000 square foot shopping center known as "Hickory Creek Marketplace" and an additional six acres of vacant land in Frankfort, Illinois. Upon the remaining acreage, a 20,800 square foot store is to be developed by an unaffiliated third party. The initial purchase price of $6,216,535 was funded with cash and cash equivalents. In addition to the purchase price paid, the Company deposited $2,707,303 in a development escrow to fund the construction and the final purchase price of the 20,800 square foot structure. As of December 31, 2000, the balance of the development escrow including interest was $1,540,130 and is included in restricted cash.

(13) SUBSEQUENT EVENTS

In January 2001, the Company paid a distribution of $5,063,089 to its Stockholders.

On January 1, 2001, the Company converted approximately $56,000,000 of variable rate debt to a fixed rate basis ranging from 6.8% to 7.4%. These fixed rates are effective upon expiration of the current 30-day LIBOR contract maturing December 31, 2000.

On January 1, 2001, the Company issued to Norbert J. Treonis, Samuel A. Orticelli and Mark E. Zalatoris a total of 90,910, 27,273 and 27,273 shares of the Company's common stock, respectively, in connection with employment agreements dated December 14, 2000.

On January 30, 2001, the Company obtained a mortgage loan secured by three of its previously unencumbered investment properties, Stuart's Crossing, St. Charles, Illinois, Pine Tree Plaza, Janesville, Wisconsin, and Shoppes of Mill Creek, Palos Park, Illinois. The loan amounts were $6,050,000, $9,890,000 and $5,660,000, respectively. These mortgage loans have a term of five years and require monthly payments of interest only at the annual rate of 7.375%. The Company paid loan fees of approximately $200,000 in connection with these mortgage loans, which will be amortized over five years, the loan term.

On January 31, 2001, based on the third amendment to the LLC agreement of Inland Ryan, LLC, the Company caused Inland Ryan, LLC to distribute $2,097,609 in cash to Ryan CL, LLC to reimburse for certain pre-formation expenditures incurred by Ryan CL. Upon payment of this distribution, the LLC units owned by Ryan CL, LLC were reduced from approximately 4,164,000 to 2,066,000 and the LLC units owned by the Company increased from approximately 88,232,000 to 90,330,000. The third amendment to the LLC agreement decreases Ryan CL, LLC interest in Inland Ryan, LLC to approximately 2% and increases the Company's interest in Inland Ryan, LLC to approximately 77%. The remaining non-managing members' interests, aggregating 21%, were not affected by this amendment.

52

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

On February 1, 2001, the Company and the non-managing members of Inland Ryan, LLC entered into a fourth amendment to the LLC agreement. This amendment reflects the right of Ryan MPLS, LLC to receive an earnout amount of approximately $1,075,000. This increase in capital contribution to Inland Ryan, LLC by Ryan MPLS, LLC of approximately $1,075,000 increases their interest in Inland Ryan, LLC to approximately 16% and decreases the Company's interest in Inland Ryan, LLC to approximately 76.5%.

On February 1, 2001, the Company entered into a joint venture with Tri-Land Properties, Inc. for the acquisition and redevelopment of the Century Consumer Mall in Merrillville, Indiana. The property is located at the southeast corner of the intersection of U.S. Route 30 and Broadway in Merrillville, west of Interstate 65. The property has two anchor tenants, including a 148,420 square foot Montgomery Wards store at the north end of the property and a 139,451 square foot Burlington Coat Factory store on the south. In between is 105,000 square feet of enclosed mall space. The phased redevelopment of the property calls for the demolition of the existing enclosed mall space, construction of 26,000 square feet of new retail space along Route 30, construction of 30,000 square feet of new retail space on the western portion of the property, and construction of 104,700 square feet of new open-air retail space between the existing anchors. The Montgomery Wards store is scheduled to close; the future use of that part of the property has not been determined. A wholly owned subsidiary of the Company is a 50% venture partner with Tri-Land Properties, Inc. in an LLC that was formed to acquire and redevelop the property. Each partner's initial equity contribution was $500,000. In addition, the Company has committed to lend the LLC joint venture, over the five year loan term, up to an additional $17.8 million to fund the initial acquisition and subsequent redevelopment. The loan terms include a 9% initial note rate paid monthly on average outstanding balances and a term of five years. The Company will fund such loan amounts with its available cash balances.

In February 2001, Plitt Theaters, Inc. and its parent corporation, Loews Cineplex Entertainment Corporation, a tenant occupying 40,000 square feet at one of the Company's investment properties, filed for Chapter 11 bankruptcy protection under the Federal bankruptcy laws. On March 1, 2001, Plitt Theaters, Inc. rejected its lease. Management is in the process of marketing this space for a replacement tenant and does not expect this bankruptcy filing to have a material adverse effect on the operations or financial condition of the Company as a whole.

In February 2001, Crown Books Corporation, a tenant occupying a total of 25,013 square feet at two of the Company's investment properties, filed for Chapter 11 bankruptcy protection under the Federal bankruptcy laws. Management does not expect this bankruptcy filing to have a material adverse effect on the operations or financial condition of the Company as a whole.

On February 12, 2001, the Company received a bankruptcy court-approved settlement from Eagle Food Stores, Inc. in the amount of $4,120,000 for the Company's claims for damages as a result of the two rejected leases.

On March 9, 2001, the Company's president, Norbert J. Treonis, resigned citing personal reasons. Robert D. Parks, the Company's chairman for the past six years, reassumed the duties of president and chief executive officer. Mr. Parks previously served in these positions from October 1994 through June 2000. Mr. Parks, along with Mr. G. Joseph Cosenza, also a member of the Company's board of directors for the past six years, was named to the Company's management committee. Mr. Parks will not receive any additional compensation for serving as president and chief executive officer. The board did not name a replacement to fill the vacancy on the board created by Mr. Treonis' resignation.

53

INLAND REAL ESTATE CORPORATION (a Maryland corporation)

Notes to Consolidated Financial Statements
(continued)

In connection with Mr. Treonis' resignation, the Company and Mr. Treonis entered into a "Separation Agreement." Under this agreement, the Company paid Mr. Treonis $57,451.93 (which after withholding taxes, nets to $34,801.92). The Company's board of directors had raised questions regarding an employment agreement signed by Mr. Treonis in December 2000. This agreement purportedly replaced a prior employment agreement signed by Mr. Treonis in July 2000. As part of the Separation Agreement, Mr. Treonis canceled and assigned to the Company any rights he may have had to shares of the Company's common stock, which were issued under the December agreement. The Separation Agreement contains mutual releases by Mr. Treonis and the Company of all claims arising from or relating to the signing of the December agreement.

On March 21, 2001, the board of directors approved the purchase of Gurnee Town Center, a 179,855 square foot, newly-constructed shopping center on Grand Avenue located in Gurnee, Illinois. The projected closing date is May 1, 2001 with an estimated purchase price of $31,500,000. The Company anticipates the purchase price to be funded from a combination of cash and acquisition indebtedness.

(14) QUARTERLY OPERATING RESULTS (UNAUDITED)

The following represents results of operations for the quarters during the years 2000 and 1999:

                                                                2000
                                    --------------------------------------------------------
                                     December 31    September 30      June 30      March 31
                                    -------------   ------------    ----------    ----------
Total income                        $ 39,251,846     36,690,148     38,475,529    36,474,311
Net income (loss)                     10,046,416    (57,617,402)    10,044,445     5,522,734

Net income (loss) per common
   share, basic and diluted                  .11           (.93)           .18           .10


                                                              1999
                                    --------------------------------------------------------
                                    December 31     September 30     June 30       March 31
                                    ------------    ------------    ----------    ----------

Total income                        $ 35,368,179     32,453,367     28,775,662    27,190,361
Net income                             6,565,101      8,269,930      8,233,982     7,102,888

Net income per common
   share, basic and diluted                  .12            .15            .15           .13

54

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III
Real Estate and Accumulated Depreciation

December 31, 2000

                                                       Initial Cost
                                                           (A)
                                               ----------------------------

                                                               Buildings
                                                                  And         Adjustments
                                 Encumbrance       Land       improvements    To Basis (C)
                                -------------  ------------  --------------   ------------
Single-user Retail
------------------
  Walgreens                      $   685,204        78,330        1,130,723              -
      Decatur, IL
  Zany Brainy
      Wheaton, IL                  1,245,000       838,000        1,626,033            664
  Ameritech
      Joliet, IL                     522,375       170,000          883,293          2,544
  Dominick's
      Schaumburg, IL               5,345,500     2,294,437        8,392,661          2,679
  Dominick's
      Highland Park, IL            6,400,000     3,200,000        9,597,963          2,200
  Dominick's
      Glendale Heights, IL         4,100,000     1,265,000        6,942,997          9,194
  Party City
      Oakbrook Terrace, IL           987,500       750,000        1,231,271              -
  Eagle Country Market
      Roselle, IL                  1,450,000       966,667        1,940,898              -
  Dominick's
      West Chicago, IL             3,150,000     1,980,130        4,325,331         28,272
  Walgreens
      Woodstock, IL                  569,610       395,080          774,906              -
  Bakers Shoes
      Chicago, IL                          -       645,284          342,993         15,120
  Staples
      Freeport, IL                 1,480,000       725,288        1,969,690              -
  Carmax
      Schaumburg, IL               7,260,000     7,142,020       13,461,169              -
  Carmax
      Tinley Park, IL              9,450,000     6,788,880       12,116,751              -
  Hollywood Video
      Hammond, IN                    740,000       405,213          948,925              -
  Circuit City
      Traverse City, MI            1,603,000     1,123,170        1,778,861              -
  Cub Foods
      Plymouth, MN                 2,732,000     1,551,104        3,916,470              -
  Cub Foods
      Indianapolis, IN             2,867,000     2,182,557        3,560,502              -
  Eagle Ridge Center
      Lindenhurst, IL              3,000,000       866,702        5,144,821              -

                                                 Gross amount at which carried
                                                      at end of period(B)
                                 ---------------------------------------------------------------
                                                                                                    Date
                                      Land           Buildings                      Accumulated     Con-
                                       and              and             Total       Depreciation   struct-    Date
                                  Improvements      improvements         (D)            (E)          ed       Acq
                                 ----------------  ---------------  -------------   ------------   -------   ------
Single-user Retail
------------------
  Walgreens                               78,330        1,130,723       1,209,053        223,004      1988    01/95
      Decatur, IL
  Zany Brainy
      Wheaton, IL                        838,000        1,626,697       2,464,697        243,985      1995    07/96
  Ameritech
      Joliet, IL                         170,000          885,837       1,055,837        109,073      1995    05/97
  Dominick's
      Schaumburg, IL                   2,294,437        8,395,340      10,689,777      1,002,769      1996    05/97
  Dominick's
      Highland Park, IL                3,200,000        9,600,163      12,800,163      1,382,160      1996    06/97
  Dominick's
      Glendale Heights, IL             1,265,000        6,952,191       8,217,191        806,191      1997    09/97
  Party City
      Oakbrook Terrace, IL               750,000        1,231,271       1,981,271        129,952      1985    11/97
  Eagle Country Market
      Roselle, IL                        966,667        1,940,898       2,907,565        248,303      1990    11/97
  Dominick's
      West Chicago, IL                 1,980,130        4,353,603       6,333,733        468,589      1990    01/98
  Walgreens
      Woodstock, IL                      395,080          774,906       1,169,986         72,939      1973    06/98
  Bakers Shoes
      Chicago, IL                        645,284          358,113       1,003,397         26,530      1891    09/98
  Staples
      Freeport, IL                       725,288        1,969,690       2,694,978        196,836      1998    04/98
  Carmax
      Schaumburg, IL                   7,142,020       13,461,169      20,603,189        934,789      1998    12/98
  Carmax
      Tinley Park, IL                  6,788,880       12,116,751      18,905,631        841,427      1998    12/98
  Hollywood Video
      Hammond, IN                        405,213          948,925       1,354,138         65,866      1998    12/98
  Circuit City
      Traverse City, MI                1,123,170        1,778,861       2,902,031        117,446      1998    01/99
  Cub Foods
      Plymouth, MN                     1,551,104        3,916,470       5,467,574        264,701      1991    03/99
  Cub Foods
      Indianapolis, IN                 2,182,557        3,560,502       5,743,059        283,527      1991    03/99
  Eagle Ridge Center
      Lindenhurst, IL                    866,702        5,144,821       6,011,523        330,273      1998    04/99

55

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000

                                                       Initial Cost
                                                           (A)
                                               ----------------------------

                                                               Buildings
                                                                  And         Adjustments
                                 Encumbrance       Land       improvements    To Basis (C)
                                -------------  ------------  --------------   ------------
  Dominick's
      Hammond, IN               $  4,100,000       825,225        8,025,601               -
  Cub Foods
      Buffalo Grove, IL            3,650,000     1,425,840        5,928,515               -
  United Audio Center
      Schaumburg, IL               1,240,000     1,215,143        1,272,717               -
  Bally's Total Fitness
      St. Paul, MN                 3,145,300     1,298,052        4,612,336               -
  Riverdale Commons Outlot
      Coon Rapids, MN                      -       544,676          605,205               -

Neighborhood Retail Centers
---------------------------

  Eagle Crest
      Naperville, IL               2,350,000     1,878,618        2,938,352         337,860
  Goodyear
      Montgomery, IL                 630,000       315,000          834,659         (11,158)
  Hartford Plaza
      Naperville, IL               2,310,000       990,000        3,427,961          20,912
  Nantucket Square
      Schaumburg, IL               2,200,000     1,908,000        2,349,918         (55,972)
  Antioch Plaza
      Antioch, IL                    875,000       268,000        1,360,445        (104,977)
  Mundelein Plaza
      Mundelein, IL                2,810,000     1,695,000        3,965,561         (28,547)
  Regency Point
      Lockport, IL                         -     1,000,000        4,720,800         (19,377)
  Prospect Heights
      Prospect Heights, IL         1,095,000       494,300        1,683,005          63,714
  Sears
      Montgomery, IL               1,645,000       768,000        2,654,681           9,606
  Salem Square
      Countryside, IL              3,130,000     1,735,000        4,449,217          93,344
  Hawthorn Village
      Vernon Hills, IL             4,280,000     2,619,500        5,887,640         278,697
  Six Corners
      Chicago, IL                  3,100,000     1,440,000        4,532,977         351,256
  Spring Hill Fashion Center
      West Dundee, IL              4,690,000     1,794,000        7,415,396         250,852

                                                Gross amount at which carried
                                                     at end of period(B)
                                ---------------------------------------------------------------
                                                                                                   Date
                                     Land           Buildings                      Accumulated     Con-
                                      and              and             Total       Depreciation   struct-    Date
                                 Improvements      improvements         (D)            (E)          ed       Acq
                                ----------------  ---------------  -------------   ------------   -------   ------
  Dominick's
      Hammond, IN                       825,225        8,025,601       8,850,826        481,720      1999    05/99
  Cub Foods
      Buffalo Grove, IL               1,425,840        5,928,515       7,354,355        349,017      1999    06/99
  United Audio Center
      Schaumburg, IL                  1,215,143        1,272,717       2,487,860         65,454      1998    09/99
  Bally's Total Fitness
      St. Paul, MN                    1,298,052        4,612,336       5,910,388        242,691      1988    09/99
  Riverdale Commons Outlot
      Coon Rapids, MN                   544,676          605,205       1,149,881         23,325      1999    03/00

Neighborhood Retail Centers
---------------------------

  Eagle Crest
      Naperville, IL                  1,878,618        3,276,212       5,154,830        615,943      1991    03/95
  Goodyear
      Montgomery, IL                    315,000          823,501       1,138,501        146,495      1991    09/95
  Hartford Plaza
      Naperville, IL                    990,000        3,448,873       4,438,873        662,692      1995    09/95
  Nantucket Square
      Schaumburg, IL                  1,908,000        2,293,946       4,201,946        400,329      1980    09/95
  Antioch Plaza
      Antioch, IL                       268,000        1,255,468       1,523,468        219,949      1995    12/95
  Mundelein Plaza
      Mundelein, IL                   1,695,000        3,937,014       5,632,014        622,334      1990    03/96
  Regency Point
      Lockport, IL                    1,000,000        4,701,423       5,701,423        744,403      1993    04/96
  Prospect Heights
      Prospect Heights, IL              494,300        1,746,719       2,241,019        262,039      1985    06/96
  Sears
      Montgomery, IL                    768,000        2,664,287       3,432,287        394,905      1990    06/96
  Salem Square
      Countryside, IL                 1,735,000        4,542,561       6,277,561        657,733      1973    08/96
  Hawthorn Village
      Vernon Hills, IL                2,619,500        6,166,337       8,785,837        901,719      1979    08/96
  Six Corners
      Chicago, IL                     1,440,000        4,884,233       6,324,233        654,949      1966    10/96
  Spring Hill Fashion Center
      West Dundee, IL                 1,794,000        7,666,248       9,460,248      1,044,352      1985    11/96

56

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000

                                                     Initial Cost
                                                         (A)
                                             ----------------------------

                                                             Buildings
                                                                And         Adjustments
                               Encumbrance       Land       improvements    To Basis (C)
                              -------------  ------------  --------------   ------------
Crestwood Plaza
    Crestwood, IL               $  904,380       325,577        1,483,183         81,603
Park St. Claire
    Schaumburg, IL                 762,500       319,578          986,920        226,674
Summit of Park Ridge
    Park Ridge, IL               1,600,000       672,000        2,498,050         64,483
Grand and Hunt Club
    Gurnee, IL                   1,796,000       969,840        2,622,575       (52,811)
Quarry Outlot
    Hodgkins, IL                   900,000       522,000        1,278,431          8,872
Aurora Commons
    Aurora, IL                   8,776,181     3,220,000        8,318,861        421,701
Lincoln Park Place
    Chicago, IL                  1,050,000       819,000        1,299,902       (86,237)
Niles Shopping Center
    Niles, IL                    1,617,500       850,000        2,466,389         26,658
Mallard Crossing
    Elk Grove Village, IL        4,050,000     1,778,667        6,331,943        123,843
Cobblers Crossing
    Elgin, IL                    5,476,500     3,200,000        7,763,940        193,452
Calumet Square
    Calumet City, IL             1,032,920       527,000        1,540,046        124,186
Sequoia Shopping Center
    Milwaukee, WI                1,505,000     1,216,914        1,805,784       (11,425)
River Square Shopping Center
    Naperville, IL               3,050,000     2,853,226        3,129,477        280,718
Shorecrest Plaza
    Racine, WI                   2,978,000     1,150,000        4,775,119         37,402
Dominick's
    Countryside, IL              1,150,000     1,375,000          925,106              -
Terramere Plaza
    Arlington Heights, IL        2,202,500     1,435,000        2,981,314        251,600
Wilson Plaza
    Batavia, IL                    650,000       310,000          999,366         23,960
Iroquois Center
    Naperville, IL               5,950,000     3,668,347        8,276,041        726,789
Fashion Square
    Skokie, IL                   6,200,000     2,393,534        6,901,769        151,719

                                                Gross amount at which carried
                                                     at end of period(B)
                                ---------------------------------------------------------------
                                                                                                   Date
                                     Land           Buildings                      Accumulated     Con-
                                      and              and             Total       Depreciation   struct-    Date
                                 Improvements      improvements         (D)            (E)          ed       Acq
                                ----------------  ---------------  -------------   ------------   -------   ------
Crestwood Plaza
    Crestwood, IL                       325,577        1,564,786       1,890,363        212,451      1992    12/96
Park St. Claire
    Schaumburg, IL                      319,578        1,213,594       1,533,172        329,503      1994    12/96
Summit of Park Ridge
    Park Ridge, IL                      672,000        2,562,533       3,234,533        339,647      1986    12/96
Grand and Hunt Club
    Gurnee, IL                          969,840        2,569,764       3,539,604        342,702      1996    12/96
Quarry Outlot
    Hodgkins, IL                        522,000        1,287,303       1,809,303        171,594      1996    12/96
Aurora Commons
    Aurora, IL                        3,220,000        8,740,562      11,960,562      1,223,897      1988    01/97
Lincoln Park Place
    Chicago, IL                         819,000        1,213,665       2,032,665        161,444      1990    01/97
Niles Shopping Center
    Niles, IL                           850,000        2,493,047       3,343,047        307,886      1982    04/97
Mallard Crossing
    Elk Grove Village, IL             1,778,667        6,455,786       8,234,453        821,533      1993    05/97
Cobblers Crossing
    Elgin, IL                         3,200,000        7,957,392      11,157,392      1,014,589      1993    05/97
Calumet Square
    Calumet City, IL                    527,000        1,664,232       2,191,232        193,775     67/94    06/97
Sequoia Shopping Center
    Milwaukee, WI                     1,216,914        1,794,359       3,011,273        211,622      1988    06/97
River Square Shopping Center
    Naperville, IL                    2,853,226        3,410,195       6,263,421        437,298      1988    06/97
Shorecrest Plaza
    Racine, WI                        1,150,000        4,812,521       5,962,521        544,850      1977    07/97
Dominick's
    Countryside, IL                   1,375,000          925,106       2,300,106        112,204      1975    12/97
Terramere Plaza
    Arlington Heights, IL             1,435,000        3,232,914       4,667,914        318,183      1980    12/97
Wilson Plaza
    Batavia, IL                         310,000        1,023,326       1,333,326        116,364      1986    12/97
Iroquois Center
    Naperville, IL                    3,668,347        9,002,830      12,671,177        913,542      1983    12/97
Fashion Square
    Skokie, IL                        2,393,534        7,053,488       9,447,022        720,106      1984    12/97

57

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000

                                                     Initial Cost
                                                         (A)
                                             ----------------------------

                                                             Buildings
                                                                And         Adjustments
                               Encumbrance       Land       improvements    To Basis (C)
                              -------------  ------------  --------------   ------------
Shops at Coopers Grove
    Country Club Hills, IL    $  2,900,000     1,400,897        4,417,565       (15,241)
Maple Plaza
    Downers Grove, IL            1,582,500     1,364,202        1,822,493        179,100
Orland Park Retail
    Orland Park, IL                625,000       460,867          795,939       (22,566)
Wisner/Milwaukee Plaza
    Chicago, IL                    974,725       528,576        1,383,292              -
Homewood Plaza
    Homewood, IL                 1,013,201       534,599        1,398,042          8,360
Elmhurst City Center
    Elmhurst, IL                 2,513,765     2,050,217        3,011,298      (522,814)
Shoppes of Mill Creek
    Palos Park, IL                       -     3,305,949        8,005,850         30,267
Prairie Square
    Sun Prairie, WI              1,550,000       739,575        2,381,050         66,231
Oak Forest Commons
    Oak Forest, IL               6,617,871     2,795,519        9,033,988        607,327
Downers Grove Market
    Downers Grove, IL           10,600,000     6,224,467       11,616,661       (29,297)
St. James Crossing
    Westmont, IL                 3,847,599     2,610,600        4,938,351        128,410
High Point Center
    Madison, WI                  5,360,988     1,449,560        8,817,508         83,025
Western & Howard
    Chicago, IL                    992,681       439,990        1,523,460              -
Wauconda Shopping Center
    Wauconda, IL                 1,333,834       454,500        2,067,622              -
Berwyn Plaza
    Berwyn, IL                     708,638       769,073        1,078,379         10,105
Woodland Heights
    Streamwood, IL               3,940,009     2,976,000        6,898,100      (108,624)
Schaumburg Plaza
    Schaumburg, IL               3,908,082     2,445,555        4,565,548         38,413
Winnetka Commons
    New Hope, MN                 2,233,744     1,596,600        2,858,630         13,873
Eastgate Shopping Center
    Lombard, IL                  3,345,000     4,252,440        2,577,933      1,753,215

                                              Gross amount at which carried
                                                   at end of period(B)
                              ---------------------------------------------------------------
                                                                                                 Date
                                   Land           Buildings                      Accumulated     Con-
                                    and              and             Total       Depreciation   struct-    Date
                               Improvements      improvements         (D)            (E)          ed       Acq
                              ----------------  ---------------  -------------   ------------   -------   ------
Shops at Coopers Grove
    Country Club Hills, IL          1,400,897        4,402,324       5,803,221        459,509      1991    01/98
Maple Plaza
    Downers Grove, IL               1,364,202        2,001,593       3,365,795        216,786      1988    01/98
Orland Park Retail
    Orland Park, IL                   460,867          773,373       1,234,240         85,127      1997    02/98
Wisner/Milwaukee Plaza
    Chicago, IL                       528,576        1,383,292       1,911,868        140,124      1994    02/98
Homewood Plaza
    Homewood, IL                      534,599        1,406,402       1,941,001        149,910      1993    02/98
Elmhurst City Center
    Elmhurst, IL                    2,050,217        2,488,484       4,538,701        253,285      1994    02/98
Shoppes of Mill Creek
    Palos Park, IL                  3,305,949        8,036,117      11,342,066        834,326      1989    03/98
Prairie Square
    Sun Prairie, WI                   739,575        2,447,281       3,186,856        251,508      1995    03/98
Oak Forest Commons
    Oak Forest, IL                  2,795,519        9,641,315      12,436,834        945,840      1998    03/98
Downers Grove Market
    Downers Grove, IL               6,224,467       11,587,364      17,811,831      1,212,228      1998    03/98
St. James Crossing
    Westmont, IL                    2,610,600        5,066,761       7,677,361        518,684      1990    03/98
High Point Center
    Madison, WI                     1,449,560        8,900,533      10,350,093        846,601      1984    04/98
Western & Howard
    Chicago, IL                       439,990        1,523,460       1,963,450        143,317      1985    04/98
Wauconda Shopping Center
    Wauconda, IL                      454,500        2,067,622       2,522,122        196,233      1988    05/98
Berwyn Plaza
    Berwyn, IL                        769,073        1,088,484       1,857,557         97,169      1983    05/98
Woodland Heights
    Streamwood, IL                  2,976,000        6,789,476       9,765,476        610,989      1956    06/98
Schaumburg Plaza
    Schaumburg, IL                  2,445,555        4,603,961       7,049,516        420,988      1994    06/98
Winnetka Commons
    New Hope, MN                    1,596,600        2,872,503       4,469,103        286,216      1990    07/98
Eastgate Shopping Center
    Lombard, IL                     4,252,440        4,331,148       8,583,588        342,621      1959    07/98

58

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000

                                                     Initial Cost
                                                         (A)
                                             ----------------------------

                                                             Buildings
                                                                And         Adjustments
                               Encumbrance       Land       improvements    To Basis (C)
                              -------------  ------------  --------------   ------------
Orland Greens
    Orland Park, IL           $  2,132,000     1,246,440        3,877,755        190,785
Two Rivers Plaza
    Bolingbrook, IL              3,658,000     1,820,453        4,993,133          6,050
Edinburgh Festival
    Brooklyn Park, MN            4,625,000     2,472,746        6,372,809          5,270
Riverplace Center
    Noblesville, IN              3,323,000     1,591,682        4,497,515              -
Rose Plaza
    Elmwood Park, IL             2,008,000     1,530,149        2,665,910              -
Marketplace at Six Corners
    Chicago, IL                 11,200,000     9,007,150       10,014,533              -
Plymouth Collection
    Plymouth, MN                 3,441,000     1,459,045        5,174,725        (6,488)
Loehmann's Plaza
    Brookfield, WI               6,643,000     4,797,940        8,758,688        220,475
Baytowne Square
    Champaign, IL                7,027,000     3,820,545        8,853,078       (85,251)
Gateway Square
    Hinsdale, IL                 3,470,000     3,045,966        3,899,226         58,490
Oak Lawn Town Center
    Oak Lawn, IL                 1,200,000     1,384,049        1,034,346              -
Oak Forest Commons Ph III
    Oak Forest, IL                 552,700       204,881          906,609       (14,803)
Stuart's Crossing
    St. Charles, IL                      -     4,234,079        9,421,791              -
West River Crossing
    Joliet, IL                   2,806,700     2,316,806        3,320,482      (147,559)
Hickory Creek Marketplace
    Frankfort, IL                3,108,300     1,796,717        4,435,125      (145,876)
Burnsville Crossing
    Burnsville, MN               2,858,100     2,061,340        4,667,414        109,271
Byerly's Burnsville
    Burnsville, MN               2,915,900     1,706,797        4,144,841      1,847,683
Cliff Lake Center
    Eagan, MN                    5,069,384     2,517,253        3,056,771        339,308
Park Place Plaza
    St. Louis Park, MN           6,407,000     4,255,856        8,575,148              -

                                               Gross amount at which carried
                                                    at end of period(B)
                               ---------------------------------------------------------------
                                                                                                  Date
                                    Land           Buildings                      Accumulated     Con-
                                     and              and             Total       Depreciation   struct-    Date
                                Improvements      improvements         (D)            (E)          ed       Acq
                               ----------------  ---------------  -------------   ------------   -------   ------
Orland Greens
    Orland Park, IL                  1,246,440        4,068,540       5,314,980        316,134      1984    09/98
Two Rivers Plaza
    Bolingbrook, IL                  1,820,453        4,999,183       6,819,636        459,983      1994    10/98
Edinburgh Festival
    Brooklyn Park, MN                2,472,746        6,378,079       8,850,825        516,327      1997    10/98
Riverplace Center
    Noblesville, IN                  1,591,682        4,497,515       6,089,197        339,133      1992    11/98
Rose Plaza
    Elmwood Park, IL                 1,530,149        2,665,910       4,196,059        227,357      1997    11/98
Marketplace at Six Corners
    Chicago, IL                      9,007,150       10,014,533      19,021,683        702,398      1997    11/98
Plymouth Collection
    Plymouth, MN                     1,459,045        5,168,237       6,627,282        387,212      1999    01/99
Loehmann's Plaza
    Brookfield, WI                   4,797,940        8,979,163      13,777,103        598,984      1985    02/99
Baytowne Square
    Champaign, IL                    3,820,545        8,767,827      12,588,372        641,918      1993    02/99
Gateway Square
    Hinsdale, IL                     3,045,966        3,957,716       7,003,682        276,334      1985    03/99
Oak Lawn Town Center
    Oak Lawn, IL                     1,384,049        1,034,346       2,418,395         54,967      1999    06/99
Oak Forest Commons Ph III
    Oak Forest, IL                     204,881          891,806       1,096,687         56,902      1999    06/99
Stuart's Crossing
    St. Charles, IL                  4,234,079        9,421,791      13,655,870        444,060      1999    08/98
West River Crossing
    Joliet, IL                       2,316,806        3,172,923       5,489,729        174,381      1999    08/99
Hickory Creek Marketplace
    Frankfort, IL                    1,796,717        4,289,249       6,085,966        241,824      1999    08/99
Burnsville Crossing
    Burnsville, MN                   2,061,340        4,776,685       6,838,025        269,170      1989    09/99
Byerly's Burnsville
    Burnsville, MN                   1,706,797        5,992,524       7,699,321        237,497      1988    09/99
Cliff Lake Center
    Eagan, MN                        2,517,253        3,396,079       5,913,332        226,968      1988    09/99
Park Place Plaza
    St. Louis Park, MN               4,255,856        8,575,148      12,831,004        446,525      1997    09/99

59

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000

                                                       Initial Cost
                                                           (A)
                                               ----------------------------

                                                               Buildings
                                                                  And         Adjustments
                                 Encumbrance       Land       improvements    To Basis (C)
                                -------------  ------------  --------------   ------------
  Maple Grove Retail
      Maple Grove, MN           $  3,958,000     2,172,777        5,758,017              -
  Shingle Creek
      Brooklyn Center, MN          1,735,000     1,228,197        2,261,560         91,797
  Rose Plaza West
      Naperville, IL               1,382,000       989,499        1,790,417              -
  Schaumburg Promenade
      Schaumburg, IL               9,650,000     6,562,000       12,763,506       (45,121)
  Rose Plaza East
      Naperville, IL               1,085,700       825,132        1,380,144              -
  Joliet Commons Ph II
      Joliet, IL                   2,400,000       810,798        3,998,532              -
  Bohl Farm Marketplace
      Crystal Lake, IL             7,833,000     5,800,157        9,888,134              -

Community Centers
-----------------

  Lansing Square
      Lansing, IL                  8,150,000     4,075,000       12,179,383        878,357
  Maple Park Place
      Bolingbrook, IL              7,650,000     3,665,909       11,669,428        526,874
  Rivertree Court
      Vernon Hills, IL            17,547,999     8,651,875       22,963,475        262,113
  Naper West
      Naperville, IL               7,695,199     5,335,000        9,611,971      (158,606)
  Woodfield Plaza
      Schaumburg, IL               9,600,000     4,612,277       15,160,000      (682,587)
  Lake Park Plaza
      Michigan City, IN            6,489,618     3,252,861        9,208,072        859,963
  Chestnut Court
      Darien, IL                   8,618,623     5,719,982       10,350,084        161,429
  Bergen Plaza
      Oakdale, MN                  9,141,896     5,346,781       11,700,498        378,940
  Fairview Heights Plaza
      Fairview Heights, IL         5,637,000     2,350,493        8,914,458          5,500
  Woodfield Commons E/W
      Schaumburg, IL              13,500,000     8,352,858       18,336,997        651,961

                                                Gross amount at which carried
                                                     at end of period(B)
                                ---------------------------------------------------------------
                                                                                                   Date
                                     Land           Buildings                      Accumulated     Con-
                                      and              and             Total       Depreciation   struct-    Date
                                 Improvements      improvements         (D)            (E)          ed       Acq
                                ----------------  ---------------  -------------   ------------   -------   ------
  Maple Grove Retail
      Maple Grove, MN                 2,172,777        5,758,017       7,930,794        311,246      1998    09/99
  Shingle Creek
      Brooklyn Center, MN             1,228,197        2,353,357       3,581,554        138,978      1986    09/99
  Rose Plaza West
      Naperville, IL                    989,499        1,790,417       2,779,916         88,820      1997    09/99
  Schaumburg Promenade
      Schaumburg, IL                  6,562,000       12,718,385      19,280,385        478,558      1999    12/99
  Rose Plaza East
      Naperville, IL                    825,132        1,380,144       2,205,276         54,831      1999    01/00
  Joliet Commons Ph II
      Joliet, IL                        810,798        3,998,532       4,809,330        132,007      1999    02/00
  Bohl Farm Marketplace
      Crystal Lake, IL                5,800,157        9,888,134      15,688,291         29,168      2000    12/00

Community Centers
-----------------

  Lansing Square
      Lansing, IL                     4,075,000       13,057,740      17,132,740      1,694,767      1991    12/96
  Maple Park Place
      Bolingbrook, IL                 3,665,909       12,196,302      15,862,211      1,790,507      1992    01/97
  Rivertree Court
      Vernon Hills, IL                8,651,875       23,225,588      31,877,463      2,846,771      1988    07/97
  Naper West
      Naperville, IL                  5,335,000        9,453,365      14,788,365      1,070,467      1985    12/97
  Woodfield Plaza
      Schaumburg, IL                  4,612,277       14,477,413      19,089,690      1,580,329      1992    01/98
  Lake Park Plaza
      Michigan City, IN               3,252,861       10,068,035      13,320,896      1,000,129      1990    02/98
  Chestnut Court
      Darien, IL                      5,719,982       10,511,513      16,231,495      1,058,044      1987    03/98
  Bergen Plaza
      Oakdale, MN                     5,346,781       12,079,438      17,426,219      1,168,306      1978    04/98
  Fairview Heights Plaza
      Fairview Heights, IL            2,350,493        8,919,958      11,270,451        728,160      1991    08/98
  Woodfield Commons E/W
      Schaumburg, IL                  8,352,858       18,988,958      27,341,816      1,553,203      1997    10/98

60

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000

                                                     Initial Cost
                                                         (A)
                                             ----------------------------

                                                             Buildings
                                                                And         Adjustments
                               Encumbrance       Land       improvements    To Basis (C)
                              -------------  ------------  --------------   ------------
Joliet Commons
    Joliet, IL                 $ 14,318,117     4,088,806       15,684,488       (92,292)
Springboro Plaza
    Springboro, OH               5,161,000     1,079,108        8,240,455              -
Park Center Plaza
    Tinley Park, IL              7,337,000     5,363,000        9,633,491      (750,323)
Woodland Commons
    Buffalo Grove, IL           10,734,710     5,337,727       15,410,472        336,344
Randall Square
    Geneva, IL                           -      7,640,665      19,745,173       (16,512)
Riverdale Commons
    Coon Rapids, MN              9,752,000      4,324,439      15,131,353         11,687
Quarry Retail
    Minneapolis, MN             15,670,000      7,761,542      23,603,421            898
Pine Tree Plaza
    Janesville, WI                       -      2,889,136      15,644,108      (228,273)
Chatham Ridge
    Chicago, IL                  9,737,620      4,089,800      15,455,577        356,149

                            ---------------  ------------- ---------------  -------------
    Total                    $ 467,766,173    283,182,798     697,480,282     10,985,507
                            ===============  ============= ===============  =============

                                             Gross amount at which carried
                                                  at end of period(B)
                             ---------------------------------------------------------------
                                                                                                Date
                                  Land           Buildings                      Accumulated     Con-
                                   and              and             Total       Depreciation   struct-    Date
                              Improvements      improvements         (D)            (E)          ed       Acq
                             ----------------  ---------------  -------------   ------------   -------   ------
Joliet Commons
    Joliet, IL                     4,088,806       15,592,196      19,681,002      1,394,650      1995    10/98
Springboro Plaza
    Springboro, OH                 1,079,108        8,240,455       9,319,563        613,055      1992    11/98
Park Center Plaza
    Tinley Park, IL                5,363,000        8,883,168      14,246,168        758,239      1988    12/98
Woodland Commons
    Buffalo Grove, IL              5,337,727       15,746,816      21,084,543      1,072,931      1991    02/99
Randall Square
    Geneva, IL                     7,640,665       19,728,661      27,369,326      1,212,015      1999    05/99
Riverdale Commons
    Coon Rapids, MN                4,324,439       15,143,040      19,467,479        782,671      1998    09/99
Quarry Retail
    Minneapolis, MN                7,761,542       23,604,319      31,365,861      1,215,079      1997    09/99
Pine Tree Plaza
    Janesville, WI                 2,889,136       15,415,835      18,304,971        745,523      1998    10/99
Chatham Ridge
    Chicago, IL                    4,089,800       15,811,726      19,901,526        513,818      1999    02/00

                            -----------------  ---------------  --------------  -------------
    Total                        283,182,798      708,465,789     991,648,587     63,393,406
                            =================  ===============  ==============  =============

61

INLAND REAL ESTATE CORPORATION
(a Maryland corporation)

Schedule III (continued)
Real Estate and Accumulated Depreciation

December 31, 2000, 1999 and 1998

Notes:

(A) The initial cost to the Company represents the original purchase price of the property, including amounts incurred subsequent to acquisition which were contemplated at the time the property was acquired.

(B) The aggregate cost of real estate owned at December 31, 2000 and 1999 for federal income tax purposes was approximately $880,350,000 and $824,300,000, unaudited, respectively.

(C) Adjustments to basis includes additions to investment properties net of payments received under master lease agreements. As part of several purchases, the Company will receive rent under master lease agreements on the spaces currently vacant for periods ranging from one to two years or until the spaces are leased. GAAP requires that as these payments are received, they be recorded as a reduction in the purchase price of the investment properties rather than as rental income.

(D) Reconciliation of real estate owned:

                                       2000            1999          1998
                                 ---------------  -------------  -------------

Balance at beginning of year     $  943,106,944    645,979,867    276,310,838
Purchases of property                45,169,948    294,537,006    368,364,949
Additions                             5,488,050      5,893,566      3,285,854
Sales                                         -     (1,117,665)             -
Payments received under
   master leases                     (1,378,872)    (2,185,830)    (1,981,774)
                                 ---------------  -------------  -------------
Balance at end of year           $  992,386,070    943,106,944    645,979,867
                                 ===============  =============  =============

(E)   Reconciliation of accumulated depreciation:

Balance at beginning of year     $   37,424,871     17,161,998      5,665,483
Depreciation expense                 25,989,147     20,262,873     11,496,515
                                 ---------------  -------------  -------------

Balance at end of year           $   63,414,018     37,424,871     17,161,998
                                 ===============  =============  =============

62

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

There were no disagreements on accounting or financial disclosure during 2000.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information which appears under the captions "Proposal No. 1 - Election of Directors" and Executive Officers" in the Company's definitive proxy statement for its 2001 Annual Meeting of Stockholders is incorporated by reference into this Item 10.

ITEM 11. EXECUTIVE COMPENSATION

The information which appears under the caption "Executive Compensation: in the Company's definitive proxy statement for its 2001 Annual Meeting of Stockholders is incorporated by reference into this Item 11: provided, however, that the Report of the Compensation Committee of the Board of Directors on Executive Compensation set forth therein shall not be incorporated by reference herein, in any of the Company's previous filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, or in any of the Company's future filings.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information which appears under the captions "Certain Relationships and Related Transactions" and "Common Stock Ownership of Management" in the Company's definitive proxy statement for its 2001 Annual Meeting of Stockholders is incorporated by reference into this Item 12.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information which appears under the caption "Certain Relationships and Related Transactions" in the Company's definitive proxy statement for its 2001 Annual Meeting of Stockholders is incorporated by reference into this Item 13.

63

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

(a) List of documents filed:

(1) The consolidated financial statements of the Company are set forth in the report in Item 8.

(2) Financial Statement Schedules:

Financial statement schedule for the year ended December 31, 2000 is submitted herewith.

                                                                      Page

     Real Estate and Accumulated Depreciation (Schedule III).......     55

     Schedules not filed:

     All schedules other than those indicated in the index have been
     omitted as the required information is inapplicable or the
     information is presented in the consolidated financial statements
     or related notes.

(3)  Exhibits: Required by the Securities and Exchange Commission
     Regulation S-K, Item 601.

(b) Reports on Form 8-K:

None

(c) Exhibits: Required by the Securities and Exchange Commission Regulation S-K, Item 601.

The following exhibits are filed as part of this document or incorporated herein by reference:

Item No. Description

2.1 Agreement and Plan of Merger by and among the Registrant, Inland Advisors, Inc., Inland Management Corporation, Inland Real Estate Investment Corporation, Inland Real Estate Advisory Services, Inc., The Inland Property Management Group, Inc., Inland Commercial Property Management, Inc. and The Inland Group, Inc. dated March 7, 2000 (7)

3.1 Third Articles of Amendment and Restatement of the Registrant dated July 1, 2000 (8)

3.2 Amended and Restated Bylaws of the Registrant (1)

4.1 Specimen Stock Certificate (2)

10.1 Advisory Agreement between the Registrant and Inland Real Estate Advisory Services, Inc. dated October 14, 1994 (3)

10.1 (a) Amendment No. 1 to the Advisory Agreement dated October 13, 1995 (5)

10.1 (b) Amendment No. 2 to the Advisory Agreement dated October 13, 1996 (5)

10.1 (c) Amendment No. 3 to the Advisory Agreement effective as of October 13, 1997 (2)

10.1 (d) Amendment No. 4 to the Advisory Agreement dated March 27, 1998

(6)

64

10.1 (e) Amendment No. 5 to the Advisory Agreement dated June 30, 1998

(6)

10.2     Form of Management Agreement between the Registrant and Inland
         Commercial Property Management, Inc. (4)

10.3     Amended and Restated Independent Director Stock Option Plan (3)

10.4     Consulting Agreement between the Registrant and Robert D. Parks
         dated July 1, 2000 (8)

10.5     Employment Agreement between the Registrant and Norbert J.
         Treonis dated December 14, 2000 (9)

10.6     Separation Agreement between the Registrant and Norbert J.
         Treonis dated March 9, 2001 (9)

10.7     [Reserved]

10.8     Employment Agreement between the Registrant and Samuel A.
         Orticelli dated December 14, 2000 (9)

10.9     Employment Agreement between the Registrant and Mark E.
         Zalatoris dated December 14, 2000 (9)

10.10    Sublease between the Registrant and Inland Real Estate
         Investment Corporation dated July 1, 2000 (8)

10.11    Services Agreement between the Registrant and Inland Real Estate
         Investment Corporation, Inland Payroll Services, Inc., Inland
         Computer Services, Inc., Inland Risk and Insurance Management
         Services, Inc., Inland Communications, Inc., Investors Property
         Tax Services, Inc. and Inland Office Management, Inc. dated
         July 1, 2000 (1)

10.12    Software License Agreement between the Registrant and Inland
         Computer Services, Inc. dated July 1, 2000 (1)

10.13    Service Mark and Tradename License Agreement between the
         Registrant and The Inland Group, Inc. dated July 1, 2000 (1)

10.14    First Amendment to Sublease between the Registrant and Inland
         Real Estate Investment Corporation dated February 27, 2001 (1)

21       Subsidiaries of the Registrant (1)

23       Consent of KPMG LLP dated March 28, 2001 (1)

     (1) Filed as part of this document.

     (2) Included in the Registrant's Registration Statement on Form S-11
         as filed by the Registrant on January 30, 1998.

     (3) Included in the Registrant's Registration Statement on Form S-11
         (file number 333-6459) as filed by the Registrant on June 20,
         1996.

     (4) Included in Pre-Effective Amendment No. 1 to the Registrant's
         Registration Statement on Form S-11 (file number 333-6459) as
         filed by the Registrant on July 18, 1996.

                                 65

     (5) Included in Pre-Effective Amendment No. 1 to the Registrant's
         Registration Statement on Form S-11 (file number 333-6459) as
         filed by the Registrant on November 1, 1996.

     (6) Included in Pre-Effective Amendment No. 1 to the Registrant's
         Registration Statement on Form S-11 (file number 333-45233) as
         filed by the Registrant on April 6, 1998.

     (7) Included in the Registrant's Current Report on Form 8-K (File
         number 000-28382) as filed by the Registrant on March 21, 2000.

     (8) Included in the Registrant's Current Report on Form 8-K (File
         number 000-28382) as filed by the Registrant on July 14, 2000.

     (9) Included in the Registrant's Current Report on Form 8-K (File
         number 000-28382) as filed by the Registrant on March 16, 2001.

(d) Financial Statement Schedules:

None

66

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.

INLAND REAL ESTATE CORPORATION

          /s/ ROBERT D. PARKS

By:       Robert D. Parks
          President, Chief Executive Officer
          and Chairman of the Board
Date:  March 28, 2001

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:

      /s/ ROBERT D. PARKS                           /s/ HEIDI N. LAWTON

By:   Robert D. Parks By:                      By:  Heidi N. Lawton
      President, Chief Executive Officer            Director
      and Chairman of the Board
Date:  March 28, 2001                          Date:  March 28, 2001

      /s/ JOEL D. SIMMONS                           /s/ ROLAND W. BURRIS

By:   Joel D. Simmons                          By:  Roland W. Burris
      Director                                      Director
Date:  March 28, 2001                          Date:  March 28, 2001

     /s/ G. JOSEPH COSENZA                          /s/ JOEL G. HERTER

By:  G. Joseph Cosenza                         By: Joel G. Herter
     Director                                       Director
Date:  March 28, 2001                          Date:  March 28, 2001

      /s/ MARK E. ZALATORIS

By:   Mark E. Zalatoris
      Senior Vice President, Chief
      Financial Officer and Treasurer
Date:  March 28, 2001

67

EXHIBIT 3.2

EFFECTIVE JULY, 2000

AMENDED AND RESTATED BYLAWS
OF
INLAND REAL ESTATE CORPORATION

ARTICLE I
OFFICES AND FISCAL YEAR

SECTION 1. REGISTERED OFFICE/AGENT. Inland Real Estate Corporation (the "Company") shall continuously maintain in the State of Maryland, the Company's state of incorporation, a registered office and a registered agent whose office is identical with such registered office and may have other offices within or without the state. The address of the Company's registered office in the State of Maryland is 300 East Lombard Street, Baltimore, Maryland 21202. The name of the Company's registered agent at such address is The Corporation Trust Incorporated. The Company reserves the power to change its registered agent and registered office at any time.

SECTION 2. OTHER OFFICES. The Company may also have offices other than its registered office in the state of Maryland, including its principal executive offices which may be outside the state of Maryland as the Board of Directors of the Company (the "Board") may from time to time determine or as the business of the Company may require.

SECTION 3. FISCAL AND TAXABLE YEARS. The fiscal and taxable years of the Company shall begin on January 1 and end on December 31.

ARTICLE II
STOCKHOLDERS

SECTION 1. ANNUAL MEETING. An annual meeting of the stockholders of the Company ("Stockholders") shall be held not less than 30 days after delivery of the annual report, but within six months after the end of each fiscal year as determined by the directors of the Company (the "Directors"), for the purpose of electing Directors and for the transaction of such other business as may properly come before the meeting. If the day fixed for the annual meeting shall be a legal holiday, such meeting shall be held on the next succeeding business day.

SECTION 2. SPECIAL MEETINGS. Special meetings of the Stockholders may be called by the chairman of the Board, the president, a majority of the Directors or a majority of the Independent Directors (as defined in Section 2 of Article III of these Bylaws) and shall be called by the secretary or

1

another officer of the Company upon written request (which request shall state the purpose of the meeting and the matters to be acted upon) of Stockholders holding in the aggregate not less than 10% of the outstanding shares of the capital stock of the Company ("Shares") entitled to vote at such meeting. Upon receipt of such a written request, the secretary of the Company shall inform the Stockholders making the request of the reasonably estimated cost of preparing and mailing a notice of such meeting; and upon payment of these costs to the Company, the secretary shall notify each Stockholder entitled to notice of the meeting not less than fifteen (15) nor more than sixty (60) days prior to the date of such meeting. Unless requested by the Stockholders entitled to cast a majority of all the votes entitled to be cast at such meeting, a special meeting need not be called to consider any matter which is substantially the same as a matter voted on at any special meeting of the Stockholders held during the preceding 12 months.

SECTION 3. PLACE OF MEETINGS. Each meeting of the Stockholders for the election of Directors shall be held at the principal executive offices of the Company unless the Board shall by resolution designate another place for such meeting. Meetings of Stockholders for any other purpose may be held at such place, within or without the State of Maryland, and at such time as shall be determined pursuant to Section 2 of this Article II, and stated in the notice of the meeting or in a duly executed waiver of notice thereof.

SECTION 4. NOTICE OF MEETINGS. Except as provided in the second sentence of
Section 2 of this Article II, not less than ten (10) nor more than ninety (90) days before an annual or special meeting of Stockholders, the secretary shall give to each Stockholder entitled to vote at such meeting and each other Stockholder entitled to notice of the meeting, a written or printed notice stating the place, date and hour of the meeting and, in the case of a special meeting, the purpose or purposes for which the meeting is called. Such notice may be given by mail by presenting it to a Stockholder personally or by leaving it at such Stockholder's residence or usual place of business. If mailed, such notice shall be deemed to be given when deposited in the United States mail, postage prepaid, directed to the Stockholder at his address as it appears on the records of the Company. No notice need be given to any person with whom communication is unlawful, nor shall there be any duty to apply for any permit or license to give notice to any such person.

SECTION 5. WAIVER OF NOTICE. Anything herein to the contrary notwithstanding, with respect to any meeting of Stockholders, any Stockholder who in person or by proxy shall have waived in writing notice of the meeting, either before or after such meeting, or who shall attend the meeting in person or by proxy, shall be deemed to have waived notice of such meeting unless such Stockholder attends for the express purpose of objecting, at the beginning of the meeting, and does so object to the transaction of any business because the meeting is not lawfully called or convened.

2

SECTION 6. QUORUM; MANNER OF ACTING AND ORDER OF BUSINESS. Subject to any other provision of these Bylaws, the Articles of Incorporation of the Company, as amended (the "Amended Articles") and the Maryland General Corporation Law ("Maryland Law") as to the vote that is required for a specified action, the presence in person or by proxy of the holders of a majority of the outstanding Shares entitled to vote at any meeting of Stockholders shall constitute a quorum for the transaction of business and may, without the necessity for concurrence by the Directors, vote to elect the Directors. The vote of the holders of a majority of the Shares entitled to vote, present in person or represented by proxy at a meeting at which a quorum is present, shall be binding on all Stockholders, unless the vote of a greater number or voting by classes is required by Maryland Law or the Amended Articles or these Bylaws. The Stockholders present at a duly called or held meeting at which a quorum is present may continue to do business until adjournment, notwithstanding the withdrawal of Stockholders such that less than a quorum is present.

In the absence of a quorum, Stockholders holding a majority of the Shares present in person or by proxy and entitled to vote, or if no Stockholders are present, any officer entitled to preside at or act as secretary of the meeting, may adjourn the meeting to another time and place. Any business which might have been transacted at the original meeting may be transacted at any adjourned meeting at which a quorum is present. No notice of an adjourned meeting need be given if the time and place are announced at the meeting at which the adjournment is taken except that, if adjournment is for more than 120 days or if, after the adjournment, a new record date is fixed for the meeting, notice of the adjourned meeting shall be given pursuant to Section 4 of this Article II.

Meetings of the Stockholders shall be presided over by the chairman of the Board, or in his absence by the president, or in his absence by a vice president, or in the absence of the foregoing persons by a chairman designated by the Board, or in the absence of such designation, by a chairman chosen at the meeting. The secretary of the Company shall act as secretary of the meeting, but in his absence the chairman of the meeting may appoint any person to act as secretary of the meeting. The order of business at all meetings of the Stockholders shall be determined by the chairman. The order of business so determined, however, may be changed by vote of the holders of a majority of the Shares present in person or represented by proxy at a meeting at which a quorum is present.

SECTION 7. VOTING; PROXIES. (a) Except as provided in paragraph (b) of this
Section 7 or the Amended Articles, each Stockholder of record on the record date, as determined pursuant to Section 8 of this Article II of these Bylaws, shall be entitled to one vote for every Share registered in his name. All elections of Directors shall be by written ballot or electronic or telephonic proxies. Each Stockholder entitled to vote at any meeting of Stockholders or to express consent to or dissent from corporate action in writing without a meeting (pursuant to Section 13 of this Article II) may authorize another person to act for him by

3

proxy. No proxy shall be valid after 11 months from its date of execution, unless the proxy provides for a longer period.

(b) Notwithstanding any other provision in these Bylaws, Subtitle 7 of Title 3 of Maryland Law (or any successor statute) shall not apply to any acquisition by any Existing Holder (as defined in the Amended Articles).

SECTION 8. FIXING DATE FOR DETERMINATION OF STOCKHOLDERS OF RECORD. In order that the Company may determine the Stockholders entitled to notice of or to vote at any meeting of Stockholders or any adjournment thereof or entitled to receive payment of any dividend or other distribution or allotment of any rights, or entitled to exercise any rights in respect of any change, conversion or exchange of Shares or for the purpose of any other lawful action, the Board may fix, in advance, a record date, which shall not be (i) more than ninety (90) nor less than ten (10) days before the date of such meeting nor (ii) more than ninety (90) days prior to any other action. If no record date is fixed: (a) the record date for determining Stockholders entitled to notice of or to vote at a meeting of Stockholders shall be at the close of business on the day before the day on which notice is given or, if notice is waived, at the close of business on the day before the day on which the meeting is held; and (b) the record date for determining Stockholders for any other purpose shall be at the close of business on the day on which the Board adopts the resolution relating thereto. A determination of Stockholders of record entitled to notice of or to vote at a meeting of Stockholders shall apply to any adjournment of the meeting; provided, however, that the Board may fix a new record date for the adjourned meeting.

SECTION 9. VOTING OF SHARES OF CERTAIN HOLDERS. Any Shares registered in the name of a corporation, partnership, limited liability company, trust or other entity, if entitled to be voted, may be voted by the president, a vice president, a general partner, manager or trustee thereof, as the case may be, or by a proxy appointed by any of the foregoing individuals, unless some other person, who has been appointed to vote such Shares pursuant to a bylaw or a resolution of the governing board of such corporation or other entity or an agreement of the partners of the partnership or by the manager of the limited liability company, presents a certified copy of such bylaw, resolution or agreement, in which case such person may vote such Shares. Any trustee or other fiduciary may vote Shares registered in his name as such fiduciary, either in person or by proxy.

Shares of the Company directly or indirectly owned by it shall not be voted at any meeting and shall not be counted in determining the total number of outstanding Shares entitled to be voted at any given time, unless they are held by it in a fiduciary capacity, in which case they may be voted and shall be counted in determining the total number of outstanding Shares at any given time.

4

The Directors may adopt by resolution a procedure by which a Stockholder may certify in writing to the Company that any Shares registered in the name of the Stockholder are held for the account of a specified person other than the Stockholder. The resolution shall set forth the class of Stockholders who may make the certification, the purpose for which the certification may be made, the form of certification and the information to be contained in it; and any other provisions with respect to the procedure which the Directors consider necessary or desirable. On receipt of such certification, the person specified in the certification shall be regarded as, for the purposes set forth in the certification, the Stockholder of record of the specified Shares in place of the Stockholder who makes the certification.

SECTION 10. INSPECTORS OF ELECTION. (a) In advance of any meeting of Stockholders, the Board may appoint inspectors of election to act at each meeting of Stockholders and any adjournment thereof. If inspectors of election are not so appointed, the chairman of the meeting may, and upon the request of any Stockholder or his proxy shall, appoint inspectors of election at the meeting. The number of inspectors shall be either one or three. If appointed at the meeting upon the request of one or more Stockholders or proxies, the vote of the holders of a majority of Shares present in person or by proxy shall determine whether one or three inspectors are appointed. In any case, if any person appointed as an inspector fails to appear or fails or refuses to act, the vacancy may be filled by appointment made by the Directors in advance of the meeting or at the meeting by the person acting as chairman.

(b) The inspector(s) of election shall determine the number of outstanding Shares, the Shares represented at the meeting and the existence of a quorum, shall receive votes, ballots, or consents, shall count and tabulate all votes and shall determine the result; and in connection therewith, the inspector(s) shall determine the authority, validity and effect of proxies, hear and determine all challenges and questions, and do such other ministerial acts as may be proper to conduct the election or vote with fairness to all Stockholders. If there are three inspectors of election, the decision, act or certificate of a majority is effective in all respects as the decision, act or certificate of all. If no inspectors of election are appointed, the secretary shall pass upon all questions and shall have all other duties specified in this Section 10.

(c) Upon request of the chairman of the meeting or any Stockholder or his proxy, the inspector(s) of election shall make a report in writing of any challenge or question or other matter determined by him and shall execute a certificate of any fact found in connection therewith. Any such report or certificate shall be filed with the record of the meeting.

5

SECTION 11. REPORTS TO STOCKHOLDERS.

(a) The Directors through the chairman of the Board shall submit to the Stockholders at or before the annual meeting of Stockholders a report of the business and operations of the Company during such fiscal year, containing a balance sheet and a statement of operations of the Company, accompanied by the certification of an independent certified public accountant, and such further information as the Directors may determine is required pursuant to any law or regulation to which the Company is subject or is deemed desirable. Within the earlier of twenty (20) days after the annual meeting of Stockholders or one hundred and twenty (120) days after the end of the fiscal year of the Company, the Directors shall place the annual report on file at the principal office of the Company and with any governmental agencies as may be required by law and as the Directors may deem appropriate.

(b) Not later than forty-five (45) days after the end of each of the first three (3) quarterly periods of each fiscal year, the Directors through the chairman of the Board shall deliver or cause to be delivered an interim report to the Stockholders containing unaudited financial statements for such quarter and for the period from the beginning of the fiscal year to the end of such quarter, and such further information as the Directors may determine is required pursuant to any law or regulation to which the Company is subject or is deemed desirable.

SECTION 12. LIST OF STOCKHOLDERS ENTITLED TO VOTE. The secretary shall make, at least ten (10) days before every meeting of Stockholders, a complete list of the Stockholders entitled to vote at the meeting, arranged in alphabetical order, and showing the address of each Stockholder and the number of Shares registered in the name of each Stockholder. Such list shall be open to the examination of any Stockholder, for any purpose germane to the meeting, during ordinary business hours, either at a place within the city where the meeting is to be held, which place shall be specified in the notice of the meeting, or, if not so specified, at the place where the meeting is to be held. The list shall also be produced and kept at the time and place of the meeting during the whole time thereof and may be inspected by any Stockholder who is present.

SECTION 13. ACTION WITHOUT A MEETING. Any action required or permitted to be taken at a meeting of Stockholders may be taken without a meeting if a unanimous consent in writing, setting forth such action, is signed by each Stockholder entitled to vote on the matter and any other Stockholder entitled to notice of a meeting of Stockholders (but not to vote thereat) has waived in writing any right to dissent from such action, and such consent and waiver are filed with the minutes of proceedings of the Stockholders.

6

SECTION 14. NOMINATIONS AND STOCKHOLDER BUSINESS.

(a) Annual Meetings of Stockholders. (1) Nominations of persons for election to the Board and the proposal of business to be considered by the Stockholders may be made at an annual meeting of Stockholders: (A) pursuant to the Company's notice of meeting; (B) by or at the direction of the Board; or (C) by any Stockholder of the Company who was a Stockholder of record at the time of giving of notice provided for in this Section 14(a), who is entitled to vote at the meeting and who complied with the notice procedures set forth in this
Section 14(a).

(2) For nominations or other business to be properly brought before an annual meeting by a Stockholder pursuant to clause (C) of paragraph (a)(1) of this Section 14, the Stockholder must have given timely notice thereof in writing to the secretary of the Company. To be timely, a Stockholder's notice shall be delivered to the secretary at the principal executive offices of the Company not less than 45 days before the anniversary of the date on which the Company first mailed its notice of meeting and accompanying proxy materials for the prior years' annual meeting of Stockholders. Such Stockholder's notice shall set forth: (i) as to each person whom the Stockholder proposes to nominate for election or reelection as a Director all information relating to such person that is required to be disclosed in solicitations of proxies for election of Directors, or is otherwise required, in each case pursuant to Rule 14a-8 under the Securities Exchange Act of 1934, as amended (the "Exchange Act") (including such person's written consent to being named in the proxy statement as a nominee and to serving as a Director if elected); (ii) as to any other business that the Stockholder proposes to bring before the meeting, a brief description of the business desired to be brought before the meeting, the reasons for conducting such business at the meeting and any material interest in such business of such Stockholder and of the beneficial owner, if any, on whose behalf the proposal is made; and (iii) as to the Stockholder giving the notice and the beneficial owner, if any, on whose behalf the nomination or proposal is made, (x) the name and address of such Stockholder, as they appear on the Company's books, and that of such beneficial owner, and (y) the class and number of Shares which are owned beneficially and of record by such beneficial owner and such Stockholder.

(3) Notwithstanding anything in the second sentence of paragraph
(a)(2) of this Section 14 to the contrary, in the event that the number of Directors to be elected to the Board is increased and there is no public announcement naming all of the nominees for Director or specifying the size of the increased Board made by the Company at least 70 days prior to the first anniversary of the preceding year's annual meeting, a Stockholder's notice required by this Section 14(a) shall also be considered timely, but only with respect to nominees for any new positions created by such increase, if it shall be delivered to the secretary at the principal executive offices of the Company not later than the close of business on the tenth day following the day on which such public announcement is first made by the Company.

7

(b) Special Meetings of Stockholders. Only such business shall be conducted at a special meeting of Stockholders as shall have been brought before the meeting pursuant to the Company's notice of meeting. Nominations of persons for election to the Board may be made at a special meeting of Stockholders at which Directors are to be elected: (i) pursuant to the Company's notice of meeting;
(ii) by or at the direction of the Board; or (iii) provided that the Board has determined that Directors shall be elected at such special meeting, by any Stockholder of the Company who is a Stockholder of record at the time of giving of notice provided for in this Section 14(b), who is entitled to vote at the meeting and who complied with the notice procedures set forth in this Section
14(b). In the event the Company calls for a special meeting of Stockholders for the purpose of electing one or more Directors to the Board, any such Stockholder may nominate a person or persons (as the case may be) for election to such position as specified in the Company's notice of meeting, if the Stockholder's notice required by paragraph (a)(2) of this Section 14 shall be delivered to the secretary at the principal executive offices of the Company not earlier than the 90th day prior to such special meeting and not later than the close of business on the later of the 60th day prior to such special meeting or the tenth day following the day on which public announcement is first made of the date of the special meeting and of the nominees proposed by the Board to be elected at such meeting.

(c) Access to Records. Any Stockholder and any designated representative thereof shall be permitted access to all records of the Company at all reasonable times, and may inspect and copy any of them for purposes specified below. Inspection of the Company's books and records by a state securities administrator shall be provided upon reasonable notice and during normal business hours at the business office of the Company. In addition, an alphabetical list of names, addresses and business telephone numbers of the Stockholders of the Company along with the number of Shares held by each of them (the "Stockholder List") shall be maintained and updated quarterly as part of the books and records of the Company and shall be available for inspection by any Stockholder or the Stockholder's designated agent at the business office of the Company upon the request of the Stockholder. A copy of the Stockholder List shall be mailed to any Stockholder requesting the Stockholder List within ten days of the request. The copy of the Stockholder List shall be printed in alphabetical order, on white paper, and in a readily readable type size (in no event smaller than 10-point type). The Company may impose a reasonable charge for expenses incurred in reproducing such list. The permitted purposes for which a Stockholder may request a copy of the Stockholder List include, without limitation, matters relating to Stockholders' voting rights under these Amended Articles and the exercise of Stockholders' rights under federal proxy laws and regulations. If the Directors neglect or refuse to exhibit, produce or mail a copy of the Stockholder List as requested in accordance with and as required by applicable law and these Amended Articles, the Directors shall be liable to any Stockholder requesting the Stockholder List, for the costs, including reasonable

8

attorneys' fees, incurred by that Stockholder for compelling the production of the Stockholder List, and for actual damages suffered by any Stockholder by reason of such refusal or neglect. It shall be a defense to such liability that the actual purpose and reason for the requests for inspection or for a copy of the Stockholder List is to secure such list of Stockholders or other information for the purpose of selling such Stockholder List or copies thereof, or of using the same for a commercial purpose or other purpose not in the interest of the applicant as a Stockholder relative to the affairs of the Company. The Company may require the Stockholder requesting the Stockholder List to represent that the Stockholder List is not requested for a commercial purpose unrelated to the Stockholder's interest in the Company. The remedies provided hereunder to Stockholders requesting copies of the Stockholder List are in addition to, and shall not in any way limit, other remedies available to Stockholders under federal law, or the laws of any state.

(d) General. (1) Only such persons who are nominated in accordance with the procedures set forth in this Section 14 shall be eligible to serve as Directors. Any business of the Company may be conducted at a meeting of Stockholders without being specifically designated in the notice required in Section 4 of Article II. The presiding officer of the meeting shall have the power and duty to determine whether a nomination or any business proposed to be brought before the meeting was made in accordance with the procedures set forth in this Section 14 and, if any proposed nomination or business is not in compliance with this
Section 14, to declare that such defective nomination or proposal be disregarded.

(2) For purposes of this Section 14, "public announcement" shall mean disclosure in a press release prepared by or on behalf of the Company and reported by the Dow Jones News Service, Associated Press or comparable news service or in a document publicly filed by the Company with the Securities and Exchange Commission pursuant to Sections 13, 14 or 15(d) of the Exchange Act.

(3) Notwithstanding the foregoing provisions of this Section 14, a Stockholder shall also comply with all applicable requirements of state law and of the Exchange Act and the rules and regulations thereunder with respect to the matters set forth in this Section 14. Nothing in this Section 14 shall be deemed to affect any rights of Stockholders to request inclusion of proposals in any of the Company's proxy statements pursuant to Rule 14a-8 under the Exchange Act.

9

ARTICLE III
DIRECTORS

SECTION 1. GENERAL POWERS. The business and affairs of the Company shall be managed by the officers of the Company under the direction of the Board.

SECTION 2. NUMBER, TENURE AND QUALIFICATIONS. The number of Directors of the Company shall never be less than three, nor more than nine (9), a majority of which shall at all times be Independent Directors. For purposes of these Bylaws, a majority of the Directors shall be deemed to be half of the Directors plus one if there is an even number of Directors, and half of the Directors plus .5 if there is an odd number of Directors. A majority of Independent Directors shall be deemed to be half of the Independent Directors plus one if there is an even number of Independent Directors, and half of the Independent Directors plus .5 if there is an odd number of Independent Directors. Also, for purposes of these Bylaws, a Director shall be deemed to be an Independent Director only if he or she: (i) is not affiliated directly or indirectly, with The Inland Group, Inc. ("TIGI") or any of its affiliates whether by ownership of, ownership interest in, employment by, any material business or professional relationship with, or as an officer or director of TIGI or any of its affiliates; (ii) does not serve as a director for more than two other REITS organized by TIGI or any of its affiliates; (iii) performs no other services for the Company, except as a Director; and (iv) owns not more than 10% of the issued and outstanding Shares of the Company, whether directly or indirectly, unless this restriction is waived by a majority of the other Independent Directors. An indirect relationship shall include circumstances in which a member of the immediate family of a Director has one of the foregoing relationships with TIGI or the Company as the case may be. For purposes of determining whether or not a business or professional relationship is material, the gross revenue derived by the prospective Independent Director from TIGI or its affiliates shall be deemed material per se if its exceeds five percent (5%) of the prospective Independent Director's: (i) annual gross revenue, derived from all sources, during either of the last two years; or (ii) net worth, on a fair market value basis. At any regular meeting or at any special meeting called for that purpose, a majority of the entire Board may increase or decrease the number of Directors. The tenure of office of a Director shall not be affected by any decrease in the number of Directors. Each Director will be elected for a one year term and will hold office for the term for which he or she is elected and until his or her successor is duly elected and qualified.

SECTION 3. RESIGNATIONS AND REMOVAL. Any Director may resign at any time by giving written notice to the Board or to the president. The Stockholders may remove any Director with or without cause in the manner provided in the Amended Articles.

SECTION 4. MEETINGS. Meetings of the Board may be called by or at the request of the chairman of the Board, the president, a majority of the

10

Directors or a majority of the Independent Directors. The person or persons authorized to call meetings of the Board may fix any place as the place for holding any meeting of the Board called by them. Meetings of the Board may be held within or outside the State of Maryland.

SECTION 5. BUSINESS OF MEETINGS. Except as otherwise expressly provided in these Bylaws, any and all business may be transacted at any meeting of the Board.

SECTION 6. NOTICE OF MEETINGS. Notice of any meeting shall be given to each Director at his principal place of business: (i) at least two days previous thereto if delivered by messenger, overnight courier or facsimile; or (ii) at least five days previous thereto if mailed. Notice of meetings shall be in writing unless the requirement of a writing is waived in writing, prior to or at the time of the meeting, by the Director entitled to notice of the meeting.

SECTION 7. ATTENDANCE BY TELEPHONE. Directors may participate in meetings of the Board by means of conference telephone or similar communications equipment by means of which all Directors participating in the meeting can hear and speak to one another, and such participation shall constitute presence in person at the meeting.

SECTION 8. QUORUM AND MANNER OF ACTING; ADJOURNMENT. Subject to the following sentence, a majority of the Directors, including a majority of the Independent Directors, shall constitute a quorum for the transaction of business at any meeting of the Board and the act of a majority of the Directors present at any meeting at which a quorum is present shall be the act of the Board. If less than a majority of such Directors are present at said meeting, a majority of the Directors present may adjourn the meeting from time to time without further notice, and provided further that if, pursuant to the Amended Articles or these Bylaws, the vote of a majority of Independent Directors is required for action, a quorum must also include a majority of such group.

SECTION 9. ACTION WITHOUT A MEETING. Any action which could be taken at a meeting of the Board may be taken without a meeting if all of the Directors consent to the action in writing and the writing or writings are filed with the minutes of proceedings of the Board.

SECTION 10. FILLING OF VACANCIES. If for any reason any or all the Directors cease to be Directors, such event shall not terminate the Company or affect these Bylaws or the powers of the remaining Directors hereunder (even if fewer than three Directors remain). If a vacancy in the Board of Directors shall occur (whether arising because of death, resignation or incapacity of a Director) the vacancy shall be filled by a majority of the remaining Directors, at any regular meeting or special meeting called for that purpose, even though less than a quorum of the Board may exist. Any vacancy in the number of Directors created

11

as a result of an increase in the number of Directors shall be filled by a majority of the Directors. Any vacancy in the number of Directors resulting from the removal of a Director by the Stockholders shall be filled by a majority vote of the Stockholders. Any Director may resign at any time and may be removed by the Stockholders owning at least a majority of the outstanding Shares (with or without cause). Any individual so elected as Director shall hold office for the unexpired term of the Director he is replacing. With respect to a vacancy created by the death, resignation, or incapacity of an Independent Director, the remaining Independent Directors shall appoint a replacement.

SECTION 11. COMPENSATION OF DIRECTORS. The Board shall have the authority to fix the compensation of Directors, unless otherwise provided in the Amended Articles or unless such authority has been delegated to an Executive Compensation Committee of the Board.

SECTION 12. PRESIDING OFFICER. The presiding officer at any meeting of the Board shall be the chairman of the Board, or in his absence, any other Director elected chairman by vote of a majority of the Directors present at the meeting.

SECTION 13. COMMITTEES. The Board will designate an Audit Committee consisting of at least two Independent Directors. The Audit Committee shall govern itself in accordance with the terms of a charter which it shall adopt.

The Board may establish an Executive Committee consisting of one or more Directors, and such Executive Committee may also include one or more officers of the Company. The Executive Committee, to the extent provided by the Board and otherwise permitted by law, shall have and exercise all of the authority of the Board in the management of the Company, including making decisions regarding property acquisitions, leasing, property dispositions, litigation management, personnel policies and any other aspects of the day-to- day business of the Company. Such Executive Committee shall keep minutes of its proceedings and report the same to the Board when required. The Board may discharge or change the composition of the Executive Committee at any time in its sole discretion.

The Board may establish an Executive Compensation Committee consisting of one or more Independent Directors, to establish compensation policies and programs for the Directors and the Company's executive officers. The Executive Compensation Committee will exercise all powers of the Board in connection with establishing and implementing compensation matters, including incentive compensation and benefit plans, for the Directors and the Company's executive officers.

12

The Board may establish such other committees as the Directors deem appropriate and appoint the members thereof. Service on such committees shall be at the pleasure of the Board, which may by a majority vote taken in accordance with these Bylaws, increase or decrease committee membership, remove a committee member and appoint members to fill vacancies in a committee. Any committee of the Board shall make such reports as required by the Board available to the entire Board for review and any necessary action by the Board.

Nothing in this Section 13 shall be construed as precluding the Board or officers from appointing such other committees as they deem necessary and proper, to aid in the management and operation of the Company's business.

SECTION 14. RELIANCE. Each Director, officer, employee and agent of the Company shall, in the performance of his duties with respect to the Company, be fully justified and protected with regard to any act or failure to act in reliance in good faith upon the books of account or other records of the Company, upon an opinion of counsel or upon reports made to the Company by any of its officers or employees, accountants, appraisers or other experts or consultants selected by the Board or officers of the Company, regardless of whether such counsel or expert may also be a Director.

ARTICLE IV
OFFICERS

SECTION 1. NUMBER. The officers of the Company may consist of the president, one or more vice presidents (the number thereof to be determined by the Board), the secretary, the treasurer and such assistant secretaries and assistant treasurers or any other officers thereunto authorized or elected by the Board. Any two or more offices may be held by the same person.

SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the Company shall be elected by the Board at their first meeting and thereafter at any subsequent meeting and shall hold their offices for such term as determined by the Board. Each officer shall hold office until his successor is duly elected and qualified, or until his death or disability, or until he resigns or is removed from his duties in the manner hereinafter provided.

SECTION 3. REMOVAL AND RESIGNATION. Any officer may be removed, either with or without cause, by a majority of the Directors then in office, at any meeting of the Board. Any officer may resign at any time by giving written notice to the Company. Any such resignation shall take effect at the date of the receipt of such notice or at any later time specified therein.

13

SECTION 4. VACANCIES. A vacancy in any office because of death, resignation or removal or any other cause may be filled for the unexpired portion of the term by the Board.

SECTION 5. CHAIRMAN OF THE BOARD. The chairman of the Board shall preside at all meetings of the Board, and at all stockholders' meetings, whether annual or special, at which he is present and shall exercise such other powers and perform such other duties as the Board may from time to time assign to him or as may be prescribed by these Bylaws. The chairman may execute for the Company certificates for its shares and he may accomplish such execution either under or without the seal of the Company, either individually or with the secretary, any assistant secretary or any officer thereunto authorized by the Board, according to the requirements of applicable law. The chairman shall also communicate with Stockholders regarding the operations of the Company as provided in Section 11 of Article II of these Bylaws or as otherwise deemed necessary by the Board.

SECTION 6. PRESIDENT. The president shall be the chief executive officer of the Company. Subject to the direction and control of the Board, the president shall be in charge of the business of the Company; he shall see that the resolutions and directions of the Board or its committees are carried into effect, except in those instances in which that responsibility is specifically assigned to some other person by the Board; and in general, he shall discharge all duties incident to the office of president and such other duties as may be prescribed by the Board from time to time. The president may execute for the Company, certificates for its shares, and any contracts, deeds, mortgages, bonds or other instruments which the Board has authorized to be executed, and he may accomplish such execution either under or without the seal of the Company, or either individually or with the secretary, any assistant secretary or any other officer thereunto authorized by the Board, according to the requirements of the form of the instrument. He may vote all securities which the Company is entitled to vote, except as and to the extent such authority shall be vested in a different officer or agent of the Company by the Board. The president shall fix the compensation of all employees of the Company other than the Company's executive officers (which shall be set as provided in Section 13 of Article III of these Bylaws).

SECTION 7. VICE PRESIDENT. The vice president (or in the event there be more than one vice president, each of the vice presidents), if one shall be elected, shall assist the president in the discharge of his duties, as the president may direct, and shall perform such other duties as from time to time may be assigned to him by the president or by the Board. In the absence of the president or in the event of his inability or refusal to act, the vice president (or in the event there be more than one vice president, the vice presidents in the order designated by the Board, or in the absence of any designation, then in the order of seniority of tenure as vice president) shall perform the duties of the president,

14

and when so acting, shall have the powers of and be subject to all the restrictions upon the president. The vice president (or each of them if there are more than one) may execute for the Company, certificates for its shares and any contracts, deeds, mortgages, bonds or other instruments which the Board has authorized to be executed, and he may accomplish such execution either under or without the seal of the Company, and either individually or with the secretary, any assistant secretary or any other officer thereunto authorized by the Board, according to the requirements of the form of the instrument or applicable law. If there is more than one vice president, the president may identify the seniority of the vice presidents with designations as follows, the first having the highest seniority and seniority declining in order as named: executive vice president, vice president and assistant vice president.

SECTION 8. TREASURER. The treasurer, if any, shall be the chief accounting and financial officer of the Company. The treasurer shall: (i) have charge of and be responsible for the maintenance of the adequate books and records for the Company; (ii) have charge and custody of all funds and securities of the Company, and be responsible therefor and for the receipt and disbursement thereof; and (iii) perform all the duties incident to the office of treasurer and such other duties as from time to time may be assigned to him by the president or by the Board. If required by the Board, the treasurer shall give a bond for the faithful discharge of his duties in such sum and with such surety or sureties as the Board may determine.

SECTION 9. SECRETARY. The secretary shall: (i) record the minutes of the Stockholders and of the Board of Directors' meetings in one or more books provided for that purpose; (ii) see that all notices are duly given in accordance with the provisions of these Bylaws or as required by law; (iii) be custodian of the corporate books and records and of the seal of the Company;
(iv) keep a register of the post-office address of each Stockholder which shall be furnished to the secretary by such Stockholder; (v) sign with the chairman of the Board or the president or a vice president or any other officer thereunto authorized by the Board, certificates for the Shares, the issue of which shall have been authorized by the Board, and any contracts, deeds, mortgages, bonds or other instruments which the Board has authorized to be executed, according to the requirements of the form of the instrument or applicable law, except when a different mode of execution is expressly prescribed by the Board or these Bylaws; (vi) have general charge of the stock transfer books of the Company; and
(vii) perform all duties incident to the office of secretary and such other duties as from time to time may be assigned to him by the president or by the Board.

SECTION 10. ASSISTANT TREASURERS AND ASSISTANT SECRETARIES. The assistant treasurers and assistant secretaries shall perform such duties as shall be assigned to them by the Board. When the secretary is unavailable, any assistant secretary may sign with the president, or a vice president, or any other officer thereunto authorized by the Board, any

15

contracts, deeds, mortgages, bonds or other instruments according to the requirements of the form of the instrument or applicable law, except when a different mode of execution is expressly prescribed by the Board or these Bylaws. The assistant treasurers shall if required by the Board, give bonds for the faithful discharge of their duties in such sums and with such sureties as the Board shall determine.

SECTION 11. SALARIES. The salaries and other compensation of the executive officers shall be fixed from time to time by the Board (or an appropriately designated committee of the Board) and no officer shall be prevented from receiving such salary or other compensation by reason of the fact that he is also a Director of the Company.

ARTICLE V
CONTRACTS, LOANS, CHECKS AND DEPOSITS

SECTION 1. CONTRACTS. Subject to Article III, Section 8, the Board may authorize any officer or officers, agent or agents, to enter into any contract or execute and deliver any instrument in the name of and on behalf of the Company and such authority may be general or confined to specific instances. The foregoing sentence shall in no way be deemed to limit the authority of the president or the Executive Committee in the same.

SECTION 2. LOANS. No loans in excess of ten million dollars shall be contracted on behalf of the Company and no evidences of indebtedness in excess of ten million dollars shall be issued in its name, unless authorized by a resolution of the Board (which may be general or confined to specific instances.) Loans for less than ten million dollars may be contracted for on behalf of the Company by a resolution of the Board or by the president or the Executive Committee.

SECTION 3. CHECKS, DRAFTS, ETC. All checks, drafts or other orders for the payment of money, notes or other evidences of indebtedness issued in the name of the Company shall be signed by such officer or officers or agent or agents of the Company and in such manner as shall from time to time be determined by resolution of the Board or by the president or the Executive Committee.

SECTION 4. DEPOSITS. All funds of the Company not otherwise employed shall be deposited from time to time to the credit of the Company in such banks, trust companies or other depositaries as the Board or the president or the Executive Committee may select.

16

ARTICLE VI
CERTIFICATES OF STOCK AND THEIR TRANSFER

SECTION 1. STOCK RECORD AND CERTIFICATES. Records shall be kept by or on behalf of the Company, which shall contain the names and addresses of Stockholders, the number of Shares held by them, respectively, and the number of certificates, if any, representing the Shares, and in which there shall be recorded all transfers of Shares. Every Stockholder shall be entitled to a certificate signed by the chairman of the Board, or the president or a vice president, and by the secretary or an assistant secretary of the Company, certifying the class and number of Shares owned by him in the Company, provided that any and all signatures on a certificate may be a facsimile. In case any officer, transfer agent or registrar who has signed or whose facsimile signature has been placed upon a certificate shall have ceased to be such officer, transfer agent or registrar before such certificate is issued, it may be issued by the Company with the same effect as if he or it were such officer, transfer agent or registrar at the date of issue. Each certificate representing Shares which are restricted as to their transferability or voting powers, which are preferred or limited as to their dividends or as to their allocable portion of the assets of the Company upon liquidation or which are redeemable at the option of the Company, shall have a statement of such restriction, limitation, preference or redemption provision, or a summary thereof, plainly stated on the certificate. In lieu of such statement or summary, the Company may set forth upon the face or back of the certificate a statement that the Company will furnish to any Stockholder, upon request and without charge, a full statement of such information.

SECTION 2. TRANSFER AGENTS AND REGISTRARS. The Company may serve as the transfer agent and registrar of the Shares, or the Board may, in its discretion, appoint one or more responsible banks or trust companies as the Board may deem advisable, from time to time, to act as transfer agents and registrars of Shares; and, when such appointments shall have been made, no certificate for Shares shall be valid until countersigned by one of such transfer agents and registered by one of such registrars.

SECTION 3. STOCKHOLDERS' ADDRESSES. Every Stockholder or transferee shall furnish the secretary or a transfer agent with the address to which notice of meetings and all other notices may be served upon or mailed to such Stockholder or transferee, and in default thereof, such Stockholder or transferee shall not be entitled to service or mailing of any such notice.

SECTION 4. LOST CERTIFICATES. In the event a certificate for Shares is lost, stolen or destroyed, the Board, in its discretion, or any transfer agent duly authorized by the Board in its discretion, may authorize the issue of a substitute certificate in place of the certificate so lost, stolen or destroyed. The Company

17

may require the owner of the lost, stolen or destroyed certificate or his legal representative to give the Company a bond sufficient to indemnify the Company against any claim that may be made against it on account of the alleged loss, theft or destruction of any such certificate or the issuance of such new certificate or uncertified Shares.

SECTION 5. DISTRIBUTIONS TO STOCKHOLDERS. (a) To the extent permitted by Maryland Law and subject to any restrictions contained in the Amended Articles, the Directors may declare and pay dividends upon the Shares in the manner and upon the terms and conditions provided by Maryland Law and the Amended Articles.

(b) Before payment of any dividends, there may be set aside out of any funds of the Company available for dividends such sum or sums as the Board may from time to time, in its absolute discretion, a reserve fund for contingencies, for equalizing dividends, for repairing or maintaining any property of the Company or for such other purpose as the Board shall determine to be in the best interest of the Company, and the Board may modify or abolish any such reserve in the manner in which it was created.

SECTION 6. TRANSFERS OF SHARES. Shares of the Company may be transferred by delivery of the certificates therefor, accompanied either by an assignment in writing on the back of the certificates, or by written power of attorney to sell, assign and transfer the same, signed by the record holder thereof; but no transfer shall affect the right of the Company to pay any distribution upon the Shares to the holder of record thereof, or to treat the holder of record as the holder in fact thereof for all purposes, and no transfer shall be valid, except between the parties thereto, until such transfer shall have been made upon the books of the Company.

SECTION 7. REPURCHASE OF SHARES ON OPEN MARKET. The Company may purchase its Shares on the open market and invest its assets in its own Shares, provided that in each case the Board shall have consented to such action.

18

ARTICLE VII
INDEMNIFICATION AND INSURANCE

SECTION 1. INDEMNIFICATION. The Company shall, to the fullest extent permitted by Maryland statutory or decisional law, as amended or interpreted and, without limiting the generality of the foregoing, in accordance with
Section 2-418 of the Maryland Law, indemnify and pay or reimburse reasonable expenses to any Director, officer, employee or agent of the Company (each an "Indemnified Party") provided, that: (i) the Indemnified Party determined in good faith, that the course of conduct which caused the loss or liability was in the best interest of the Company; (ii) the Indemnified Party was acting on behalf of or performing services on the part of the Company; (iii) such liability or loss was not the result of negligence or misconduct on the part of the Indemnified Party, except that in the event the Indemnified Party is or was an Independent Director, such liability or loss shall not have been the result of gross negligence or wilful misconduct; and (iv) such indemnification or agreement to be held harmless is recoverable only out of the assets of the Company and not from the Stockholders.

The Company shall not indemnify any Director, officer, employee or, agent of the Company for losses, liabilities or expenses arising from or out of an alleged violation of federal or state securities laws by such party unless one or more of the following conditions are met: (i) there has been a successful adjudication on the merits of each count involving alleged securities law violations as to the particular Indemnified Party; (ii) such claims have been dismissed with prejudice on the merits by a court of competent jurisdiction as to the particular Indemnified Party; or (iii) a court of competent jurisdiction approves a settlement of the claims and finds that indemnification of the settlement and related costs should be made and the court considering their request has been advised of the position of the Securities and Exchange Commission (the "Commission") and the published opinions of any state securities regulatory authority in which securities of the Company were offered and sold as to indemnification for securities law violations.

The Company may advance amounts to the Indemnified Party for legal and other expenses and costs incurred as a result of any legal action for which indemnification is being sought only if all of the following conditions are satisfied: (i) the legal action relates to acts or omissions with respect to the performance of duties or services by the Indemnified Party for or on behalf of the Company; (ii) the legal action is initiated by a third party who is not a Stockholder or the legal action is initiated by a Stockholder acting in his or her capacity as such and a court of competent jurisdiction specifically approves such advancement; and (iii) the Indemnified Party receiving such advances undertakes in writing to repay the advanced funds to the Company, together with the applicable legal rate of interest thereon, in cases in which such party is found not to be entitled to indemnification.

19

Neither the amendment nor repeal of this Article, nor the adoption or amendment of any other provision of the Bylaws or the Amended Articles inconsistent with this Article VII, shall apply to or affect in any respect the applicability of the preceding paragraphs with respect to any act or failure to act which occurred prior to such amendment, repeal or adoption.

SECTION 2. INDEMNIFICATION INSURANCE. The Company shall have the power to purchase and maintain insurance on behalf of an Indemnified Party against any liability asserted which was incurred in any such capacity with the Company, or arising out of such status; provided, however, that the Company shall not incur the costs of any liability insurance which insures any person against liability for which he, she or it could not be indemnified under the provisions of this Article VII. Nothing contained herein shall constitute a waiver by any Indemnified Party of any right which he, she or it may have against any party under federal or state securities laws.

ARTICLE VIII
SEAL

SECTION 1. SEAL. The Board may authorize the adoption of a seal by the Company. The seal shall have inscribed thereon the name of the Company and the year of its organization. The Board may authorize one or more duplicate seals and provide for the custody thereof.

SECTION 2. AFFIXING SEAL. Whenever the Company is required to place its seal to a document, it shall be sufficient to meet the requirements of any law, rule or regulation relating to a seal to place the word "(SEAL)" adjacent to the signature of the person authorized to execute the document on behalf of the Company.

ARTICLE IX
AMENDMENTS

Unless otherwise provided in the Amended Articles, these Bylaws may be altered, amended or repealed and new Bylaws, not inconsistent with the Amended Articles or the laws of the State of Maryland or other applicable law, may be adopted at any properly constituted meeting of the Board by a majority vote of the Directors present at the meeting, except that in the case of a matter which requires greater than a majority vote of the Directors, any amendment with respect to such matter must be approved by a vote of Directors equal to or greater than the number of votes required under these Bylaws to effectuate the matter in question; provided, further, that no Bylaw adopted by the Stockholders may be altered, amended or repealed by the Board if these Bylaws so restrict alteration, amendment or repeal of these Bylaws adopted by action of the Stockholders.

20

ARTICLE X
DISSOLUTION

The affirmative vote of a majority of the holders of all of the votes entitled to be cast on the matter must approve the dissolution of the Company and the discontinuance of the operations of the Company.

21

EXHIBIT 10.11

SERVICES AGREEMENT

This Services Agreement is made as of the 1st day of July, 2000 by and among INLAND REAL ESTATE CORPORATION, a Maryland corporation (the "REIT") and INLAND REAL ESTATE INVESTMENT CORPORATION ("IREIC"), INLAND PAYROLL SERVICES, INC. ("IPS"), INLAND COMPUTER SERVICES, INC. ("ICS"), INLAND RISK AND INSURANCE MANAGEMENT SERVICES, INC. ("IRIM"), INLAND COMMUNICATIONS, INC. ("ICOM"), INVESTORS PROPERTY TAX SERVICES, INC. ("IPTS") and INLAND OFFICE MANAGEMENT, INC. ("IOM"). (IREIC, IPS, ICS, IRIM, ICOM, IPTS and IOM are referred to herein collectively as "Service Providers").

RECITALS

A. The REIT is in the business of the ownership, operation and development of commercial real estate. Concurrently herewith, the REIT has acquired, through its subsidiaries and pursuant to an Agreement and Plan of Merger (the "Merger Agreement"), all of the stock of Inland Real Estate Advisory Services, Inc. (the "Advisor") and Inland Commercial Property Management, Inc. ("ICPM"), which were affiliates of the Service Providers. Pursuant to the Merger Agreement, the parents of the Advisor and ICPM agreed to make available to the REIT the services of the Service Providers on the general terms as described herein.

B. IREIC has in the past provided investor relations services to the REIT, and certain of IREIC's personnel have also provided general administrative and advisory services to the REIT, and IREIC is willing to continue to provide such services to the REIT on the terms as contained herein.

C. IPS has in the past provided to the REIT payroll preparation and management services, employee benefits management services, and human resources management services; and IPS is willing to continue to provide such services to the REIT on the terms as contained herein.

D. ICS has in the past provided to the REIT data processing, computer equipment and support services; and ICS is willing to continue to provide such services to the REIT on the terms contained herein.

E. IRIM has in the past provided to the REIT insurance consultation and insurance coverage placement services; and IRIM is willing to continue to provide such services to the REIT on the terms contained herein.

F. ICOM has in the past provided to the REIT marketing communications services; and ICOM is willing to continue to provide such services to the REIT on the terms contained herein.

G. IPTS has in the past provided to the REIT property tax payment and processing services; and IPTS is willing to continue to provide such services to the REIT on the terms contained herein.


H. IOM has in the past provided to the REIT office management, including mail processing services; and IOM is willing to continue to provide such services to the REIT on the terms contained herein.

THEREFORE, in consideration of the mutual promises and agreements contained herein, and pursuant to the Merger Agreement, and for other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, it is agreed as follows:

1. IREIC Services

A. IREIC agrees to provide to the REIT all of the services which it provided to the REIT prior to the closing under the Merger Agreement, including but not limited to maintenance of investor books and records, issuance of stock certificates, processing ownership transfers, handling investor communications, preparation of tax information and property status reports. Such services shall be provided by IREIC to the REIT only when requested by the REIT, and IREIC shall have no responsibility for such matters unless and to the extent specifically requested by the REIT.

B. IREIC shall bill the REIT for the services it provides to the REIT on the basis of its cost for such services, such cost to be determined as follows:

Each employee of IREIC shall be assigned a "CPH" number, which shall represent the cost to IREIC on an hourly basis for having such person as an employee of IREIC. Included in the calculation of the CPH of any employee shall be such employee's salary, plus a pro-rata allocation of IREIC's overhead including but not limited to employee benefits, rent, materials, fees, taxes and any other operating expenses incurred by IREIC in the operation of its business. Each employee of IREIC shall keep records of the amount of time he or she spends on matters for the REIT. The amount of time spent by each employee of IREIC on matters for the REIT shall be multiplied by such employee's CPH, and the resulting amount shall be billed to the REIT by IREIC not less than quarterly. Notwithstanding the foregoing, the amount of time spent by senior and middle level management personnel on REIT matters shall not be billed by IREIC to the REIT for the first twelve months of the term of this Agreement.

2. IPS Services; ICS Services; IRIM Services; ICOM Services; IPTS Services; and IOM Services

A. IPS, ICS, IRIM, ICOM, IPTS and IOM agree to provide to the REIT all of the services which they provided to the REIT prior to the closing under the Merger Agreement, including but not limited to those services described in the Recitals to this Agreement. Such services shall be provided by the Service Providers to the REIT only when requested by the REIT, and the Service Providers shall have no responsibility for such matters unless and to the extent specifically requested by the REIT.

B. The Service Providers identified in this Section 2 shall bill the REIT for the services they provide to the REIT according to the same formula that IREIC bills the REIT for IREIC's services as described in Section 1A hereof, except (i) all time spent by all personnel of the Service Providers identified in this Section 2 shall be billed to the REIT and there shall be no exclusion for senior or middle level management; and (ii) the services provided by ICS shall be billed at the rate of $30.00 per hour.

Page -2-

3. Services provided by REIT personnel to the Service Providers or their affiliates

The parties acknowledge that after the closing under the Merger Agreement, certain personnel of the REIT may (but shall have no obligation to) provide services to some or all of the Service Providers or their respective affiliates. In such event, the Service Providers and their affiliates agree to reimburse the REIT for the cost to the REIT of such services, to be determined in the same manner as described in Paragraph 1B hereof for determining the cost to IREIC of the services performed by its employees for the REIT.

4. All billings made by any of the Service Providers to the REIT or by the REIT to any of the Service Providers shall be paid within 30 days of receipt.

5. This Agreement shall be for an initial term of twelve months. Thereafter, this Agreement shall continue in force for as long as the REIT is leasing space in the same building occupied by the Service Providers and shall terminate automatically without further action of any of the parties upon termination of the lease between the REIT and IREIC; provided that in the event that a party (or group of parties acting in concert), unrelated to the REIT or any of the Service Providers or their affiliates , acquires twenty five percent (25%) or more of the outstanding voting securities of the REIT or purchases substantially all of the assets of the REIT, then any of the Service Providers shall have the right to terminate this Agreement as it pertains to such party upon 30 days written notice to the REIT, and also in such event the REIT shall have the right to terminate this Agreement as it pertains to any of the Service Providers upon 30 days written notice to such Service Provider.

6. This Agreement may not be assigned by any of the parties hereto without the prior written consent of the other parties.

7. This Agreement is made at Oak Brook, Illinois and shall be enforced according to the laws of the State of Illinois.

Page -3-

WITNESS, this Agreement is executed by the parties hereto as of the date first written above.

INLAND REAL ESTATE CORPORATION

By:      /s/ Norbert J. Treonis
   -----------------------------------

INLAND REAL ESTATE INVESTMENT
CORPORATION

By:       /s/ Brenda G. Gujral
   -----------------------------------

INLAND PAYROLL SERVICES, INC.

By:        /s/ B. Niemiec White
   -----------------------------------

INLAND COMPUTER SERVICES, INC.

By:       /s/ R. Kurt Huddleston
   -----------------------------------

INLAND RISK AND INSURANCE
MANAGEMENT SERVICES, INC.

By:      /s/ Delores H. Friedman
   -----------------------------------

INLAND COMMUNICATIONS, INC.

By:       /s/ Bella P. Zielinski
   -----------------------------------

INVESTORS PROPERTY TAX SERVICES, INC.

By:       /s/ Alan F. Kremin
   -----------------------------------

INLAND OFFICE MANAGEMENT, INC.

By:       /s/ Kathleen L. Mindo
   -----------------------------------

Page -4-

EXHIBIT 10.12

SOFTWARE LICENSE AGREEMENT

This Software License Agreement (the "Agreement") is made and entered into as of the 1st day of July, 2000 ("Effective Date") by and between Inland Computer Services, Inc. ("Licensor") and Inland Real Estate Corporation ("Licensee").

WHEREAS, Licensor is the owner of the Software described in Attachment A (the "Software"); and,

WHEREAS, Licensor has used the Software at the request and for the benefit of Licensee in connection with Licensee's business of acquiring, owning, operating and disposing of commercial real estate, primarily in the Midwestern United States and administering investor records and tax reporting for investors in such business; and,

WHEREAS, Licensee is desirous of using the Software in operating its business, and Licensor is willing to license such use of the Software, subject to the terms and conditions set forth in this Agreement;

NOW, THEREFORE, in consideration of the mutual promises and obligations set forth below, the parties agree as follows:

1. Grant. Subject to the terms and conditions set forth in this Agreement, Licensor hereby grants and Licensee hereby accepts a royalty-free, non-transferable (except as provided in Section 3 below), non-exclusive right and license to use the Software, in object code format only, to provide property management, accounting and administrative services (the "Services") in connection with the acquisition ownership, operation and disposition of commercial real estate (the "Business") located within the continental United States (the "Territory") and the administering of investor records and tax reporting for investors in the Business. Licensee shall only be authorized hereunder to use the Software in connection with the Business in the Territory, and for no other use or purpose. The license granted hereunder shall not include any license of or right to use modifications, improvements or upgrades to the Software developed, acquired or used by Licensor subsequent to the Effective Date.

2. Term. The license granted hereby shall begin on the Effective Date and shall continue indefinitely, subject to termination as provided in Section 10 hereof.

3. Sublicenses. Licensee shall have no right to grant sublicenses of the Software except to an affiliated entity of Licensee engaged in the Business in the Territory. An "affiliated entity" of Licensee shall be an entity in which Licensee holds both a voting and equity interest in excess of 50%, and any sublicense to such an entity ("Sublicensee") must contain provisions (a) no less protective of Licensor's rights in and to the Software than this Agreement, (b) prohibiting any Sublicensee from further licensing or sublicensing the use of the Software, and (c) terminating the sublicense in the event that Licensee's voting or equity interest in the Sublicensee ceases to be in excess of 50%. Licensor shall be a necessary party to as well as a third-party beneficiary of any such sublicense agreement, and any sublicense not executed by Licensor shall be void and of no effect.


4. Ownership. Subject to the licensed uses granted to Licensee hereunder, all right, title and interest in and to the Software is and at all times shall remain the sole and exclusive property of Licensor. All rights not specifically granted to Licensee hereunder shall remain with Licensor.

5. Software Media and Technical Information. Licensor shall provide Licensee, at no charge, with (a) the object code version of the Software in CD or other mutually agreed media form and (b) appropriate technical information, including manuals, user guides, technical documentation, and other written materials related to or associated with the Software.

6. Support, Maintenance and Licensee Improvements. Licensee acknowledges that Licensor will not be obligated to provide any support or maintenance of any kind with respect to the Software pursuant to this Agreement, and that Licensee is solely responsible for the ongoing performance of the Software. Upon request, and solely for purposes of enabling Licensee to maintain the Software, Licensor may, but is not obligated to, make the source code of the Software available to Licensee or a third party or parties designated by Licensee, subject to such limitations and restrictions as Licensor shall, in its sole discretion, deem necessary or appropriate. Any improvements, modifications redesigns or changes to the Software made by or on behalf of Licensee, or any new software developed by or on behalf of Licensee that is based on the Software (collectively the "Improvements") shall be and remain the property of Licensor, provided that Licensee (and its permitted sublicensees) shall have the royalty-free right to use such Improvements during the term of this Agreement. Licensee shall provide Licensor with appropriate source code, object code and documentation for any and all such Improvements. Upon request, Licensor may, but shall not be obligated to, maintain and make Improvements to the Software for compensation to be agreed upon by License and Licensee.

7. Representations and Warranties of the Licensor. Licensor represents and warrants that it has all necessary authority to enter into this Agreement and to grant the rights and license provided herein, and that the execution, delivery or performance of this Agreement will not violate or cause a default under any agreement by which the Licensor is bound. Licensor has no knowledge that the Software or the use thereof infringes the intellectual property rights of any third party.

8. Representations and Warranties of Licensee. Licensee represents and warrants that it has all the necessary authority to enter into and perform its obligations under this Agreement. Licensee represents and warrants that the execution, delivery or performance of this Agreement will not violate or cause a default under any agreement by which Licensee is bound.

9. Protection of the Software. In the event that Licensee learns or has reason to believe that a third party is infringing or threatens to infringe Licensor's intellectual property rights in the Software, it shall promptly notify the Licensor, and Licensor shall take such steps to enforce its rights in the Software against such infringement as Licensee shall determine appropriate, in its sole and exclusive discretion. Licensee agrees to cooperate with Licensor and to provide reasonable support to Licensor in such effort.

-2-

10. Termination

10.1 Licensor shall have the right to terminate this Agreement and revoke the license granted herein upon the occurrence of the following events:

(a) Licensee fails to perform or observe any material covenant, condition or agreement to be performed or observed by Licensee hereunder or breaches any representation or provision contained herein, and such failure or breach shall continue unremedied for a period of 30 days after written notice from Licensor;

(b) the filing of any claim, lien, attachment of or execution upon a substantial portion of the assets of Licensee which is not released, expunged or dismissed prior to 60 days from such filing and which would have a material adverse effect on the Business;

(c) a general assignment by Licensee of its assets for the benefit of any creditor; or

(d) the admission in writing by Licensee of its inability to pay its debts or perform its obligations when due.

10.2 Obligations on Termination. Any termination of this Agreement shall not impair any other accrued rights or remedies of either Licensor, Licensee or any Sublicensee. Upon termination of this Agreement, Licensee shall immediately cease and desist from using the Software and all right, title and interest that Licensee may have in the Software shall vest in Licensor immediately and automatically, without the need of further action. The right to terminate this Agreement shall be exercised by either Licensor or Licensee by giving the defaulting party prior written notice of its intention to terminate.

11. Indemnification. Licensee shall defend, indemnify, and hold Licensor harmless from any and all claims, demands, losses, damages or liabilities incurred by Licensor as a result of any action, suit, proceeding, demand, assessment or judgment arising out of or in connection with Licensee's use of the Software.

12. Miscellaneous

12.1 Modification. No modifications or amendments to this Agreement shall be binding upon the parties unless made in writing and duly executed by Licensor and Licensee.

12.2 Headings. Section headings contained in this Agreement are included for convenience only and form no party of this agreement between the parties.

12.3 Assignment. Licensee shall have no right to assign or transfer, in any manner, any right or obligation hereunder, without the prior written consent of Licensor. This Agreement

-3-

shall be binding upon any assignee and, subject to the restrictions on assignment herein, shall inure to the benefit of the successors and assigns of each party hereto.

12.4 Waiver. Either party's failure to exercise any right under this Agreement shall not constitute a waiver of any other terms or conditions of this Agreement with respect to any other or subsequent breach, nor a waiver by such party of its right at any time thereafter to require exact and strict compliance with the terms of this Agreement.

12.5 Costs and Attorney's Fees. In the event of any dispute between the parties hereto with respect to this Agreement, the prevailing party shall be entitled to reasonable attorneys' fees and other costs and expenses incurred in resolving such dispute in addition to such other relief as such party may be entitled to in law or equity.

12.6 Notice. Any notice required or permitted to be made or given to either party hereto pursuant to this Agreement shall be sufficiently made or given on the date received or three days after mailing if in writing and sent to such party by telecopy, overnight certified mail, postage prepaid, addressed to it at its address set forth below, or to such other address as it shall designate by written notice given to the other party:

Licensor: Inland Computer Services, Inc. 2901 Butterfield Road Oak Brook, Illinois 60523 Attn: Kurt Huddleston

With copy to: Robert H. Baum
Inland Real Estate Group, Inc. 2901 Butterfield Road Oak Brook, Illinois 60523

Licensee: Inland Real Estate Corporation 2901 Butterfield Road Oak Brook, Illinois 60523 Attn: Samuel A. Orticelli

12.7 Governing Law. This Agreement shall be governed and construed in accordance with the laws of the State of Illinois.

12.8 Severability. If any provision of this Agreement is declared void, illegal or unenforceable, the remainder of the Agreement shall continue in full force and effect as if the offending provision were not contained herein.

12.9 Further Assurance. Each party to this Agreement agrees to execute and deliver all documents and to perform all further acts and to take any and all further steps that may be reasonably necessary to carry out the provisions of this Agreement and the transactions contemplated hereby.

-4-

12.10 Counterparts. This Agreement may be executed in any number of counterparts, each of which shall be deemed to be an original and all of which together shall be deemed to be one and the same instrument.

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

INLAND COMPUTER SERVICES, INC.                    INLAND REAL ESTATE CORPORATION



By: /s/ R. Kurt Huddleston                        By: /s/ Norbert Treonis
    --------------------------                        --------------------------

Title: President                                  Title: President and CEO
       -----------------------                           -----------------------

-5-

EXHIBIT 10.13

SERVICE MARK AND TRADENAME LICENSE AGREEMENT

This Service Mark and Tradename License Agreement (the "Agreement") is made and entered into as of the 1st day of July, 2000 ("Effective Date") by and between The Inland Group, Inc. ("Licensor") and Inland Real Estate Corporation ("Licensee").

WHEREAS, Licensor is the owner of the logo shown in Attachment A and the tradename "Inland" with respect to real estate activities (collectively the "Marks"); and,

WHEREAS, Licensor is the owner of the registered service mark shown in Attachment B ("Inland and Design") for real estate services; and,

WHEREAS, Licensor, through its affiliate, Inland Real Estate Advisory Services, Inc., has licensed the Marks to Licensee for use as a service mark and tradename, respectively, in connection with the business of acquiring, owning, operating and disposing of neighborhood retail centers and community centers, primarily in the Midwestern United States ("Existing License"); and,

WHEREAS, Licensor and Licensee are contemporaneously entering into a transaction, part of which includes (a) Licensee acquiring Inland Real Estate Advisory Services, Inc. and Inland Commercial Property Management, Inc. from affiliates of Licensor, and (b) replacing the Existing License with this Agreement; and,

WHEREAS, Licensee is desirous of using the Marks in operating its current business and the acquired businesses, and Licensor is willing to license such use of the Marks, along with limited use of Inland and Design, all subject to the terms and conditions set forth in this Agreement;

NOW, THEREFORE, in consideration of the mutual promises and obligations set forth below, the parties agree as follows:

1. Grant. Subject to the terms and conditions set forth in this Agreement, Licensor hereby grants and Licensee hereby accepts a royalty-free, non-transferable license to use (and to sublicense as permitted herein) the Marks and the Inland and Design service mark as permitted herein in connection with the business of acquiring, owning, operating, managing and disposing of neighborhood retail centers and community centers (the "Business") in the continental United States (the "Territory"). The license to use the logo shall be exclusive. The license to use the tradename "Inland" shall be non-exclusive. However, during the term of this Agreement, neither Licensor nor any of its affiliates shall use the tradename "Inland" or any name which includes or incorporates the name "Inland" primarily in a business that is substantially similar to the Business, and Licensor shall not license any such names to any party that is engaged primarily in a business that is substantially similar to the Business and conducted within the Territory, but the foregoing restriction is subject to the following exceptions:

1

A. Inland Retail Real Estate Trust, Inc. ("IRRETI"), a real estate investment trust sponsored by an affiliate of Licensor, shall have the right to engage in a business substantially similar to the Business within the geographic area currently permitted under its charter using its current name and logo.

B. On or at any time after July 1, 2002, Licensor and/or any of its affiliates may use the tradename "Inland" or any name which includes or incorporates the name "Inland", and Licensor and/or any of its affiliates may license any such names to any party that is engaged primarily in a business that is substantially similar to the Business, which business is being conducted in a separate and distinct market within the Territory, provided that Licensee is not doing business in such market at the time of such use or licensing by Licensor or its affiliate. For purposes of this exception, the term "market" shall mean a distinct geographical area within the Territory in which Licensee would not directly compete for tenants with owners or managers of commercial real estate located in any other geographical area within the Territory.

2. Term. The license granted hereby shall begin on the Effective Date and shall continue thereafter indefinitely, subject to termination as provided in Sections 11 and 12 hereof.

3. Sublicenses. Licensee shall have no right to grant sublicenses of the Marks, except to an affiliated entity of Licensee engaged in the Business in the Territory. An "affiliated entity" of Licensee shall be an entity in which Licensee holds both a voting and equity interest in excess of 50%, and any sublicense to such an entity ("Sublicensee") must contain provisions (a) no less protective of Licensor's rights in and to the Marks than this Agreement, (b) prohibiting any Sublicensee from further licensing or sublicensing the use of the Marks, and (c) terminating the sublicense in the event that Licensee's voting or equity interest in the Sublicensee ceases to be in excess of 50%. Licensor shall be a necessary party to, as well as a third-party beneficiary of, any such sublicense agreement.

4. Ownership. Subject to the licensed uses granted to Licensee and Sublicensees (if any) hereunder, all right, title and interest in and to the Marks and each of them are and at all times shall remain the sole and exclusive property of Licensor. All rights not specifically granted to Licensee hereunder shall remain with Licensor.

5. Quality Standard. Licensee shall operate and maintain its Business and perform its services under the Marks in a manner consistent with its current business standards and procedures, and all of its services shall be performed in an ethical and workmanlike manner.

6. Business Practices. Licensee shall not engage in, or allow others under its supervision or control, including but not limited to any Sublicensees, to engage in, any deceptive, fraudulent or unethical practices of any kind, or suffer or allow any premises used in the Business, or any commercial real estate acquired or managed by the Business, to be used for any immoral or illegal purpose. In order to assure Licensor the ability to protect the goodwill associated with the Marks and the validity and integrity of the Marks, and in order to prevent any deception to the public, Licensee

2

agrees to operate the Business in a manner consistent with its current business standards and practices. In order to assure compliance with these standards and practices, Licensee shall make available to representatives of Licensor any information requested by them relating to such use of the Marks, and permit such representatives to inspect all uses in connection with the Business to which the Marks are put, as Licensor reasonably considers necessary.

7. Marks Usage. Licensee shall display and use the Marks only in such form as currently used by Licensee or as Licensor shall reasonably approve in writing. With respect to the Inland and Design service mark, Licensee's use shall be limited as follows: (a) the signage currently utilized at shopping center locations on the Effective Date hereof may remain at each specific location only, and any replacement, repainting or repair of such signage must adopt the Marks, and shall not use the Inland and Design service mark, and (b) Licensee may continue to use its existing supply of brochures and other marketing materials bearing the Inland and Design service mark, but no reprints or replenishments may bear the Inland and Design service mark.

8. Representations and Warranties of the Licensor. Licensor represents and warrants that it has all necessary authority to enter into this Agreement and to grant the rights and license provided herein, and that the execution, delivery or performance of this Agreement will not violate or cause a default under any agreement by which the Licensor is bound. Licensor has no knowledge that the Marks or the use thereof infringes any trademark, service mark, tradename or copyright of any third party. Licensor shall use reasonable commercial efforts to obtain and keep in force a Federal Registration for the Marks.

9. Representations and Warranties of Licensee. Licensee represents and warrants that it has all the necessary authority to enter into and perform its obligations under this Agreement. Licensee represents and warrants that the execution, delivery or performance of this Agreement will not violate or cause a default under any agreement by which Licensee is bound.

10. Protection of the Marks. Licensee shall ensure that trademark, service mark, trade name, and proprietary rights notices that are appropriate to adequately protect the Marks and the Inland and Design service mark are conspicuously placed on all items used by Licensee bearing the Marks or the Inland and Design service mark. In the event that Licensee learns of or has reason to believe that a third party is infringing or threatens to infringe the Marks and the Inland and Design service mark or any of them, it shall promptly notify the Licensor, and Licensor shall use reasonable efforts to enforce its rights in the Marks and/or the Inland and Design service mark, as the case may be, against such infringement. Licensee agrees to cooperate with Licensor and to provide reasonable support to Licensor in such effort.

11. Change of Control. In the event that any entity or group acting in concert (other than an entity or group affiliated with Licensor) acquires a 25% or greater voting or equity interest in Licensee, directly or indirectly ("Change of Control"), the license granted hereunder shall be terminable by Licensor upon 90 days written notice to Licensee, provided that Licensor agrees not to terminate the license upon Licensee's compliance with the following:

(a) The controlling party(ies) of Licensee shall submit a written request to Licensor for

3

continuation of the License, it being understood and agreed that such license continuation shall be conditional upon Licensee's continued conduct of the Business and use of the Marks subsequent to the Change of Control consistent with the requirements set forth in Section 5, 6 and 7 of this Agreement. If Licensee fails to so meet those requirements, this License shall terminate in accordance with the provisions of Section 12 below. In addition, after any Change of Control, Licensee shall discontinue use of the Inland and Design service mark.

(b) Any usage of the Marks following the Change of Control shall be accompanied by a tag line notice (not less than 20% as prominent as the Mark) stating that "Licensee is not an Affiliate of The Inland Group , Inc." or other suitable notice prescribed by Licensor.

12. Termination

12.1 Licensor shall have the right to terminate this Agreement and revoke the license granted herein upon the occurrence of any of the following:

(a) Licensee fails to perform or observe any material covenant, condition or agreement to be performed or observed by Licensee hereunder or breaches any representation or provision contained herein, and such failure or breach shall continue unremedied for a period of thirty
(30) days after written notice from Licensor;

(b) the filing of any claim, lien, attachment of or execution upon a substantial portion of the assets of Licensee which is not released, expunged or dismissed prior to the earlier of sixty (60) days from such filing and which would have a material adverse effect on the Business;

(c) a general assignment by Licensee of its assets for the benefit of any creditor;

(d) the admission in writing by Licensee of its inability to pay its debts or perform its obligations when due;

(e) Licensee discontinues use of one of the Marks for a continuous period of 12 months or longer, in which case the license granted by this Agreement shall terminate as to that Mark; but the license granted by this Agreement shall remain in effect for the other Mark, subject to this Section 12.1, for so long as Licensee's use of such other Mark is not discontinued for a continuous period of 12 months or longer;

(f) Following a Change of Control, as defined in Section 11, Licensee fails to comply with the request, use and display provisions of
Section 11;

(g) Licensee breaches the Quality Standard, Business Practices and Marks Usage

4

requirements of Sections 5, 6, and 7 of this Agreement provided Licensee shall have a 30-day period to cure such breach in a manner reasonably acceptable to Licensor.

12.2 Obligations on Termination. Any termination of this Agreement shall not impair any other accrued rights or remedies of either Licensor, Licensee or any Sublicensee. Upon termination of this Agreement, Licensee shall immediately cease and desist from using the Marks and the Inland and Design and any of them and all right, title and interest that Licensee may have in the Marks and the Inland and Design shall vest in Licensor immediately and automatically, without the need of further action. The right to terminate this Agreement shall be exercised by any party by giving the defaulting party prior written notice of its intention to terminate.

13. Indemnification. Licensee shall defend, indemnify, and hold Licensor harmless from any and all claims, demands, losses, damages or liabilities incurred by Licensor as a result of any action, suit, proceeding, demand, assessment or judgment arising out of or in connection with Licensee's use of the Marks or the Inland and Design or any of them.

14. Miscellaneous.

14.1 Modification. No modifications or amendments to this Agreement shall be binding upon the parties unless made in writing and duly executed by Licensor and Licensee.

14.2 Headings. Section headings contained in this Agreement are included for convenience only and form no party of this agreement between the parties.

14.3 Assignment. Licensee shall have no right to assign or transfer, in any manner, any right or obligation hereunder, without the prior written consent of Licensor. This Agreement shall be binding upon any assignee and, subject to the restrictions on assignment herein, shall inure to the benefit of the successors and assigns of each party hereto.

14.4 Waiver. Either party's failure to exercise any right under this Agreement shall not constitute a waiver of any other terms or conditions of this Agreement with respect to any other or subsequent breach, nor a waiver by such party of its right at any time thereafter to require exact and strict compliance with the terms of this Agreement.

14.5 Costs and Attorney's Fees. In the event of any dispute between the parties hereto with respect to this Agreement, the prevailing party shall be entitled to reasonable attorneys' fees and other costs and expenses incurred in resolving such dispute in addition to such other relief as such party may be entitled to in law or equity.

14.6 Notice. Any notice required or permitted to be made or given to either party hereto pursuant to this Agreement shall be sufficiently made or given if it has been served personally or has been sent by overnight delivery service addressed to the other party at the address listed below, or to such other address as shall have been designated by written notice given to the other party:

5

Licensor:         The Inland Group, Inc.
                  2901 Butterfield Road
                  Oak Brook, Illinois 60523
                  Attn: Robert H. Baum, Esq.

Licensee:         Inland Real Estate Corporation
                  2901 Butterfield Road
                  Oak Brook, Illinois 60523
                  Attn: Samuel A. Orticelli

The effective date of notice if served personally shall be the date of receipt. The effective date of notice if served by overnight delivery service shall be the date following the date of deposit of such notice with the overnight delivery service.

14.7 Governing Law. This Agreement shall be governed and construed in accordance with the laws of the State of Illinois.

14.8 Severability. If any provision of this Agreement is declared void, illegal or unenforceable, the remainder of the Agreement shall continue in full force and effect as if the offending provision were not contained herein.

14.9 Further Assurance. Each party to this Agreement agrees to execute and deliver all documents and to perform all further acts and to take any and all further steps that may be reasonably necessary to carry out the provisions of this Agreement and the transactions contemplated hereby.

14.10 Counterparts. This Agreement may be executed in any number of counterparts, each of which shall be deemed to be an original and all of which together shall be deemed to be one and the same instrument.

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

THE INLAND GROUP, INC.                INLAND REAL ESTATE
                                      CORPORATION


By: /s/Daniel Goodwin                 By: /s/Mark E. Zalatoris
   ------------------------              -------------------------
Title: President                      Title: Senior Vice President
       --------------------                  ---------------------

6

EXHIBIT 10.14

FIRST AMENDMENT TO SUBLEASE

THIS FIRST AMENDMENT TO SUBLEASE ("First Amendment") is made and executed as of February 27, 2001 between INLAND REAL ESTATE INVESTMENT CORPORATION, a Delaware corporation ("Sublessor") and INLAND REAL ESTATE CORPORATION, a Maryland corporation, ("Sublessee").

RECITALS

WHEREAS, Sublessor and Sublessee entered into a Sublease (the "Sublease") dated June 27, 2000, of approximately 7,438 square feet ("Original Sublet Premises") contained in the office building located at 2901 Butterfield Road, Oak Brook, Illinois (the "Premises"); and

WHEREAS, Sublessee desires to amend the Sublease to change the Sublet Premises to that area identified on Exhibit A attached hereto and made a part hereof ("New Sublet Premises").

NOW, THEREFORE, for good and valuable consideration the parties hereto agree as follows:

1. Effective as of the date of execution of this First Amendment, Sublessee hereby leases from Sublessor the New Sublet Premises. Following execution of this First Amendment, the Sublet Premises shall consist of the New Sublet Premises aggregating approximately 9,684 square feet and all Sublessee obligations and covenants contained in the Sublease shall apply to and include the New Sublet Premises. Following execution of this First Amendment, all references in the Sublease to Exhibit A shall now refer to Exhibit A attached hereto and all references to the Sublet Premises shall mean the New Sublet Premises.

2. By execution hereof, Sublessee confirms that it has elected to exercise its option to extend the term of the Sublease commencing on July 1, 2001 and ending on June 30, 2002.

3. Section 2.01 of the Sublease is modified to provide that commencing on July 1, 2001 and continuing on the first day of each successive month to and including June 1, 2002, the Rent as defined in the Sublease shall be paid in the following amounts:

Annual Payment                  Monthly Payment
--------------                  ---------------

$170,825.76                     $14,235.48

Prior to July 1, 2001, Sublessee shall continue to be obligated to pay the monthly Rent of $10,933.86 per month.

1

All references in Section 2.01 to adjustments to the Rent payable by Sublessee during the Second Renewal Term, Third Renewal Term, Fourth Renewal Term and Fifth Renewal Term shall include all pass-throughs including, but not limited to, real estate taxes, insurance and common area expense paid by Sublessor on a per square foot basis to the lessor under the Prime Lease on the New Sublet Premises.

4. Section 10.02 of the Sublease is amended to permit Sublessee to complete alterations to the New Sublet Premises similar in nature and value to the improvements which were made to the Original Sublet Premises. All such alterations shall be performed lien-free by Sublessee, at its sole cost and expense, in a good and workmanlike manner and shall be expeditiously completed in compliance with all legal requirements.

5. Except as modified hereby, the Sublease shall remain in full force and effect in accordance with its terms. All future references to the Sublease shall mean and include both the Sublease and this First Amendment.

IN WITNESS WHEREOF, INLAND REAL ESTATE INVESTMENT CORPORATION and INLAND REAL ESTATE CORPORATION have each caused this First Amendment to Sublease to be executed all as of the day and year first above written.

INLAND REAL ESTATE INVESTMENT CORPORATION

By:    /s/ Brenda Gail Gujral

Its:       President

INLAND REAL ESTATE CORPORATION

By:    /s/ Norbert J. Treonis

Its:       President

2

EXHIBIT 21

SUBSIDIARIES OF THE REGISTRANT

Inland Real Estate LB I, LLC, a Delaware limited liability corporation

Inland Real Estate Column I, LLC, an Illinois limited liability corporation

Inland Real Estate BSC, I, LLC, a Delaware limited liability corporation

Inland Ryan, LLC, a Delaware limited liability corporation

Inland Ryan Cliff Lake, LLC, a Delaware limited liability corporation

Inland Real Estate Advisory Services, Inc., an Illinois corporation

Inland Commercial Property Management, Inc., an Illinois corporation

Inland-Merrillville, LLC, a Delaware limited liability corporation


EXHIBIT 23

The Board of Directors
Inland Real Estate Corporation:

We consent to incorporation by reference in the registration statement (No.333-51318) on Form S-3 of Inland Real Estate Corporation of our report dated January 26, 2001, except as to note 13, which is as of March 21, 2001, relating to the consolidated balance sheets of Inland Real Estate Corporation as of December 31, 2000, and 1999, and the related consolidated statements of operations, stockholders' equity, and cash flows for each of the years in the three-year period ended December 31, 2000, and the related financial statement schedule, which report appears in the December 31, 2000 annual report of Form 10-K of Inland Real Estate Corporation.

KPMG LLP

March 28, 2001