INLAND RETAIL REAL ESTATE TRUST INC
10-K, 2000-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: INLAND RETAIL REAL ESTATE TRUST INC, NT 10-K, 2000-03-31
Next: TOYOTA AUTO LEASE TRUST 1998 C, 8-K, 2000-03-31




                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-K

[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934

                  For The Fiscal Year Ended December 31, 1999

                                      or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934

                       Commission File Number 333-64391

                     Inland Retail Real Estate Trust, Inc.
            (Exact name of registrant as specified in its charter)

       Maryland                                  36-4246655
(State or other jurisdiction of              (I.R.S. Employer
 incorporation or organization)            Identification Number)

2901 Butterfield Road, Oak Brook, Illinois      60523
 (Address of principal executive office)       (Zip Code)

Registrant's telephone number, including area code:  630-218-8000

          Securities registered pursuant to Section 12(b) of the Act:
Title of each class:           Name of each exchange on which registered:
       None                                      None

          Securities registered pursuant to Section 12(g) of the Act:
Title of each class:           Name of each exchange on which registered:
       None                                      None

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

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

As of March 23, 2000, the aggregate  market  value of the shares of common stock
held by non-affiliates of the registrant was approximately $65,793,967 (based on
the price for which each share was sold).

As of March 23, 2000, there were 6,637,978 shares of common stock outstanding.






                                      -1-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (A Maryland corporation)



                               TABLE OF CONTENTS



                                    Part I                                Page
                                    ------                                ----
Item  1.   Business......................................................   3

Item  2.   Properties....................................................   8

Item  3.   Legal Proceedings.............................................   9

Item  4.   Submission of Matters to a Vote of Security Holders...........   9


                                    Part II
                                    -------
Item  5.   Market for Registrant's Common Equity
            and Related Stockholder Matters..............................  10

Item  6.   Selected Financial Data.......................................  14

Item  7.   Management's Discussion and Analysis of Financial
            Condition and Results of Operations..........................  17

Item  7(a) Quantitative and Qualitative Disclosures About Market Risk....  20

Item  8.   Consolidated Financial Statements and Supplementary Data......  21

Item  9.   Changes in and Disagreements with Accountants on
            Accounting and Financial Disclosure..........................  40


                                   Part III
                                   --------
Item 10.   Directors and Executive Officers of the Registrant............  40

Item 11.   Executive Compensation........................................  44

Item 12.   Security Ownership of Certain Beneficial Owners and
            Management...................................................  45

Item 13.   Certain Relationships and Related Transactions................  46

                                    Part IV
                                    -------
Item 14.   Exhibits, Financial Statement Schedules, and Reports
            on Form 8-K..................................................  47

  SIGNATURES.............................................................  49




                                      -2-

                                    PART I

Item 1. Business

General

Inland Retail Real Estate Trust, Inc.  (the "Company") was formed as a Maryland
corporation on September 3, 1998.

On February 11, 1999, the Company commenced a public offering on a best efforts
basis of up to 50,000,000 shares  of  common stock (the "Shares") at $10.00 per
Share, subject to discounts in  certain  cases,  and  up to 4,000,000 Shares at
$9.50 per Share  pursuant  to  the  Company's Distribution Reinvestment Program
("DRP"), pursuant to a Registration Statement on Form S-11 under the Securities
Act of 1933, as amended.    As  of  May  3,  1999, the Company had received and
accepted  subscriptions  for  the   minimum   offering  of  200,000  Shares  or
$2,000,000.  As of December 31, 1999,  the Company had sold 5,370,632 Shares to
the public resulting in gross proceeds  of $53,689,324 and an additional 43,207
Shares pursuant to the  DRP  for  $410,465  of  additional  gross proceeds.  In
addition, Inland Retail  Real  Estate  Advisory  Services, Inc. (the "Advisor")
purchased  20,000  Shares  for  $200,000  preceding  the  commencement  of  the
offering.

The Registration Statement also  includes  the  Soliciting Dealer Warrants that
the Company will offer to sell  to  the  Dealer Manager of the offering, at the
rate of one Soliciting Dealer Warrant  (for  a price of $.0008 per Warrant) for
each 25  Shares  sold  during  the  offering,  up  to  a  maximum  of 2,000,000
Soliciting Dealer Warrants.  Each  Warrant  will entitle the holder to purchase
one Share from the Company at a price  of $12.00 per Share.  As of December 31,
1999, the Dealer Manager had  the  right  to purchase 214,223 Soliciting Dealer
Warrants, however none have been purchased as of December 31, 1999.

Description of Business

General

The Company was organized to acquire and manage a diversified portfolio of real
estate, primarily multi-tenant shopping  centers.    It is anticipated that the
Company will  initially  focus  on  acquiring  properties  in  the southeastern
states, primarily Florida, Georgia,  North  Carolina  and  South Carolina.  The
Company may also acquire single-user  retail properties in locations throughout
the United States, certain of which may be sale and leaseback transactions, net
leased to creditworthy tenants.  Inland  Retail  Real Estate Advisory Services,
Inc. has been retained to manage,  for a fee, the Company's day-to-day affairs,
subject to the supervision of the Company's Board of Directors.

As of December 31, 1999, the Company owned a portfolio of nine properties, each
a shopping center, located in  Florida  and Georgia and containing an aggregate
of approximately 1,440,500 square feet of  gross  leasable area ("GLA").  As of
December 31, 1999, approximately 98% of GLA in the properties was leased.

The Company  is  the  general  partner  of  Inland  Retail  Real Estate Limited
Partnership, an  Illinois  limited  partnership  (the "Operating Partnership"),
organized  for  the  purpose   of  acquiring,  developing,  owning,  operating,
improving, leasing,  and  otherwise  managing  for  investment purposes, income
producing commercial properties on behalf of the Company.



                                      -3-

The Company's headquarters are  located  at  2901  Butterfield Road, Oak Brook,
Illinois 60523 and its telephone number is (630) 281-8000.

Acquisition Strategies

The  Company  intends,  through  entities   owned  or  controlled  directly  or
indirectly by the Company,  to  acquire  and  manage  real estate primarily (i)
improved for use  as  retail  establishments, principally multi-tenant shopping
centers, with  GLA  ranging  from  10,000  to  300,000  square  feet,  but also
including single-user retail facilities; or (ii) improved with other commercial
facilities which provide goods or  services (all of the foregoing, collectively
"Retail Centers" or individually a "Retail Center").

The Retail Centers will be located mainly in the states east of the Mississippi
River (the Company's "Primary Geographical  Area of Investment"), but initially
will be focused in the southeastern   states, primarily Florida, Georgia, North
Carolina and South Carolina.  The  Company  may also, through entities owned or
controlled directly or indirectly  by  the  Company,  acquire, among other real
estate,  single-user  commercial  properties  located  anywhere  throughout the
United States if they are leased  on  a  basis pursuant to which a creditworthy
tenant is  responsible  for  the  base  rent  and  all  costs  and  expenses in
connection  with  and  related  to   property  taxes,  insurance,  repairs  and
maintenance applicable  to  the  leased  space  (a  "Triple-Net  Lease Basis"),
including such properties acquired in sale and leaseback transactions ("Triple-
Net Single User  Retail  Properties  Outside  the  Primary Geographical Area of
Investment").    The  Retail  Centers  in  the  Primary  Geographical  Area  of
Investment and the Triple-Net Single-User Retail Properties Outside the Primary
Geographical Area of Investment are  collectively  referred to as the Company's
"Primary Property Investments."

Each real property and improvements thereon acquired, or considered or proposed
to be acquired, by the  Company,  directly  or  indirectly, is referred to as a
"Property" and all  of  such  properties  are  collectively  referred to as the
"Properties."

Key elements of the Company's acquisition strategy include:

     *  Selectively acquiring diversified types  and well-located Properties of
        the type described as the Company's Primary Property Investments.

     *  Acquiring Properties  usually  on  an  all-cash  basis  to  provide the
        Company with a competitive advantage over potential purchasers who must
        secure financing. The Company  may, however, acquire Properties subject
        to existing indebtedness if it believes this is in its best interest.

     *  Diversifying geographically  within  the  Primary  Geographical Area of
        Investment  by  acquiring   Properties   primarily   located  in  major
        consolidated metropolitan statistical  areas  in  order to minimize the
        potential adverse impact of economic downturns in certain markets.










                                      -4-

     *  Use the Company's  UPREIT  structure  to  acquire  Properties for cash,
        Shares,  limited  partnership  interests  ("LP  Common  Units")  of the
        Operating Partnership, preferred  limited  partnership interests of the
        Operating Partnership ("LP Preferred  Units")  (LP  Common Units and LP
        Preferred Units are  collectively  referred  to  as "LP Units"), equity
        interests ("Interests") in a  Property  Partnership (as defined below),
        or a combination thereof, thereby  deferring  some or all of a seller's
        potential taxable gain, and  enhancing  the  ability  of the Company to
        consummate transactions and to  structure more competitive acquisitions
        than  competitors  that  may  lack  the  Company's  ability  to acquire
        Properties for cash,  Shares,  LP  Units,  Interests,  or a combination
        thereof.  A   "Property   Partnership"   (collectively   the  "Property
        Partnerships") may be an entity such  as a limited liability company, a
        general or limited partnership, or  a  trust,  that owns one or more of
        the Properties, and  which  will  be  owned  or  controlled directly or
        indirectly by the Operating Partnership.

Operating Strategies

Key elements of the Company's operating strategy include:

     *  Actively  managing   costs   and   minimizing   operating  expenses  by
        centralizing all management, leasing, marketing, financing, accounting,
        renovation and data processing activities.

     *  Improving  rental  income  and  cash  flow  by  aggressively  marketing
        rentable space.

     *  Emphasizing regular maintenance  and  periodic  renovation  to meet the
        needs of tenants and to maximize long-term returns.

     *  Maintaining a diversified tenant base at its Retail Centers, consisting
        primarily of retail tenants providing consumer goods and services.

     *  In general, limiting mortgage  indebtedness  to an aggregate amount not
        to exceed  55%  of  the  combined  fair  market  value  of  all  of its
        Properties, and  aggregate  borrowings  to  300%  of  the Company's net
        assets (which is defined to  mean  generally the Company's total assets
        (other than intangibles)  at  cost,  before  deducting depreciation and
        other non-cash reserves,  less  total  liabilities, calculated at least
        quarterly).  The  proceeds  from  any  such  borrowings  will  be  used
        primarily to allow the Company  to  acquire additional Properties.  See
        "-Financing Strategy."   The  anticipated  amount  of  leverage will be
        achieved over time; however,  initially  the aggregate borrowing on the
        Properties will exceed 55% of their combined fair market value.

Investment Objectives

The Company's investment objectives are  to:  (i) make regular distributions to
its stockholders; (ii)  provide  a  hedge  against  inflation  by entering into
leases which contain clauses for scheduled rent escalations or participation in
the growth of tenant  sales,  permitting  the Company to increase distributions
and realize capital appreciation; and (iii) preserve stockholders' capital.  It
is  the  Company's  policy  to  acquire  Properties  primarily  for  income  as
distinguished from primarily for possible capital  gain.    There   can  be  no
assurance  that these  investment objectives  will be met.



                                      -5-

Financing Strategy

Generally,  the  Company  intends  to  acquire  Properties  free  and  clear of
permanent mortgage indebtedness by  paying  the  entire  purchase price of each
Property in cash or for Shares,  LP  Units,  Interests, or a combination of the
foregoing. However, if it  is  determined  to  be  in  the best interest of the
Company, the Company will, in  certain instances, incur indebtedness to acquire
Properties. With respect to Properties  purchased  on an all-cash basis (or for
Shares, LP Units, Interests, or  a  combination thereof), the Company may later
incur mortgage indebtedness by obtaining  loans secured by selected Properties,
if favorable financing terms are available.  The proceeds from such loans would
be  used  to  acquire  additional   Properties.  The  Company  may  also  incur
indebtedness to finance improvements to its Properties. The Company anticipates
that,  in  general,  aggregate  borrowings  secured  by  all  of  the Company's
Properties will not  exceed  55%  of  their  combined  fair  market value.  The
Company's Articles  of  Incorporation  provide  that  the  aggregate  amount of
borrowing in relation to the Company's  Net  Assets  shall, in the absence of a
satisfactory showing that  a  higher  level  of  borrowing  is appropriate, not
exceed 300% of Net Assets. Any excess in borrowing over such 300% of Net Assets
level shall  be  (i)  approved  by  a  majority  of  the  Company's Independent
Directors, (ii)  disclosed  to  stockholders  in  the  Company's next quarterly
report to stockholders, along  with  justification  for  such excess, and (iii)
subject to approval of the stockholders.

Developments During the 1999 Fiscal Year

During 1999, the Company invested approximately $32,910,600 for the acquisition
of  nine  shopping  centers  purchased  for  an  aggregate  purchase  price  of
approximately $127,220,000, containing a  total  GLA of approximately 1,440,500
square feet.  See Item 2 for a more detailed description of these properties.

Tax Status

The Company is qualified and has elected  to  be taxed as a REIT under Sections
856 through 860 of the  Internal  Revenue  Code  (the  "Code").  So long as the
Company qualifies for taxation as  a  REIT,  the  Company generally will not be
subject to Federal income tax to the  extent it distributes at least 95% of its
REIT taxable income to its shareholders.   If the Company fails to qualify as a
REIT in any taxable year,  the  Company  will  be subject to Federal income tax
(including any applicable alternative  minimum  tax)  on  its taxable income at
regular corporate 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 to Federal income and excise taxes on its undistributed income.

Competition

In seeking new investment opportunities,  the  Company competes with other real
estate  investors,  including  pension   funds,  insurance  companies,  foreign
investors, real  estate  partnerships,  other  real  estate  investment trusts,
private individuals and other  domestic  real  estate  companies, many of which
have greater financial and other resources  than  the Company.  With respect to
Properties presently owned or to be owned by the Company,  the Company competes
with other owners of like  properties  for  tenants.  There can be no assurance
that the Company will be able to successfully compete with such entities in its
development, acquisition and leasing activities in the future.




                                      -6-

Business Risks

All real property investments are subject to  some degree of risk.  The Company
is subject to risks existing due to a concentration of any single tenant within
the portfolio.  Currently, the largest  tenant is Wal-Mart, which has one lease
totaling 204,170 square feet, or  approximately  14%  of the total GLA owned by
the Company.  Annualized base rental  income  of  this lease is projected to be
$1,104,559 for the year ended  December  31,  2000,  or approximately 9% of the
total annualized base income based on  the Company's portfolio of Properties as
of December 31, 1999. The second  largest tenant is Winn-Dixie, which has three
leases totaling 139,261 square  feet,  or  approximately  10%  of the total GLA
owned by the Company.  Annualized  base  rental income of these three leases is
projected  to  be  $1,072,200  for  the   year  ended  December  31,  2000,  or
approximately 8% of  the  total  annualized  base  rental  income  based on the
Company's portfolio of Properties as of  December  31, 1999.  The loss of these
tenants or any of the other major  tenants of the Company or their inability to
pay rent could have an adverse effect on the Company's business.

Employees

As of December 31, 1999, the  Company  had  one direct employee.  The Company's
employees are not covered by a  collective bargaining agreement and the Company
considers its employee relations to be satisfactory.

Financial Information About Industry Segments

The Company  is  in  the  business  of  owning,  managing,  operating, leasing,
acquiring, developing, investing in and disposing of shopping centers and free-
standing properties.  The  Company  internally  evaluates all properties as one
industry segment and accordingly will not report segment information.





























                                      -7-

Item 2. Properties

As of December 31, 1999, the  Company, through separate limited partnerships or
limited liability  companies,  has  acquired  fee  ownership  of  nine shopping
centers containing  an  aggregate  of  approximately  1,440,500  gross leasable
square feet located  in Florida and Georgia.
<TABLE>
<CAPTION>
                                                        Amount of   No. of
                              Gross                     Mortgages   Tenants
                             Leasable          Year      Payable     As of
                               Area    Date   Built/        at      Dec. 31   Major
         Property            (Sq Ft)   Acq.  Renovated   12/31/99    1999    Tenants*
- ---------------------------  -------- ------ --------- ----------- -------- ----------
<S>                          <C>      <C>    <C>       <C>         <C>      <C>
Lake Walden Square
  Plant City, FL              262,491  05/99   1992    $10,049,869    31    Kash N' Karry Foods
                                                                            K-Mart

Merchants Square
  Zephyrhills, FL              74,849  06/99   1993      3,167,437    13    Kash N' Karry Foods
                                                                            Fashion Bug

Town Center Commons
  Kennesaw, GA                 72,108  07/99   1998      7,258,000    11    JC Penney Home Store
                                                                            Baptist Book Store

Boynton Commons
  Boynton Beach, FL           210,552  07/99   1998     22,922,580    16    Sports Authority
                                                                            Bed, Bath & Beyond
                                                                            Barnes & Noble
                                                                            Petsmart

Lake Olympia Square
  Ocoee, FL                    85,776  09/99   1995      5,902,166    20    Winn-Dixie
                                                                            Tutor Time Child
                                                                              Care Systems

Bridgewater Marketplace
  Orlando, FL                  58,050  09/99   1998      4,780,000    10    Winn-Dixie

Bartow Marketplace
  Cartersville, GA            375,067  09/99   1995     18,375,000    17    Wal-Mart
                                                                            Lowe's Home Center

Countryside Shopping Center
  Naples, FL                   73,965  10/99   1997      6,720,000     7    Winn-Dixie
                                                                            Promedco of Southwest
                                                                              Florida

Casselberry Commons
  Casselberry, FL             227,664  12/99   1973/    13,924,800    36    Ross Stores
                                                1998                        Publix

* Major tenants include tenants leasing more than 10% of the gross leasable area of a property.

See Schedule III on page 33 for initial property costs.


The majority of the income from the Properties consists  of rent received under long-term leases.  Most of the
leases provide for the payment of fixed minimum rent  monthly  in  advance and for the payment by tenants of a
pro rata share of the real estate  taxes,  special assessments, insurance, utilities, common area maintenance,
management fees and certain building repairs  of  the  shopping  center.    Certain of the major tenant leases
provide that the landlord is obligated to pay certain  of these expenses above or below specific levels.  Some
of the leases also provide for the payment of  percentage  rent calculated as a percentage of a tenant's gross
sales above predetermined thresholds.

</TABLE>


                                      -8-

The following table lists  the  approximate  physical  occupancy levels for the
Company's investment properties as of the end of each quarter during 1999.  N/A
indicates the property was not owned by the Company at the end of the quarter.

                                     1999
                           -----------------------
                            at    at    at    at
                           03/31 06/30 09/30 12/31
  Properties                (%)   (%)   (%)   (%)
  ----------               ----- ----- ----- -----
Lake Walden Square          N/A    93    93    94
  Plant City, FL

Merchants Square            N/A   100   100   100
  Zephyrhills, FL

Town Center Commons         N/A   N/A   100   100
  Kennesaw, GA

Boynton Commons             N/A   N/A    95    95*
  Boynton Beach, FL

Lake Olympia Square         N/A   N/A    96   100
  Ocoee, FL

Bridgewater Marketplace     N/A   N/A    97    92*
  Orlando, FL

Bartow Marketplace          N/A   N/A   100   100
  Cartersville, GA

Countryside Shopping Center N/A   N/A   N/A    98
  Naples, FL

Casselberry Commons         N/A   N/A   N/A    97*
  Casselberry, FL


* As part of the purchase  of  some  of  these Properties, the Company receives
  payments under master lease agreements on  some of the space which was vacant
  at the time of the purchase, which results in economic occupancy ranging from
  95% to 100% at December 31,  1999  for  each  of these shopping centers.  The
  master lease agreements are for  periods  ranging  from one to two years from
  the purchase date or until  the  spaces  are  leased.  The percentages in the
  above table do not include unleased space covered by master lease agreements.


Item 3. Legal Proceedings

The Company is not subject 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 1999.



                                      -9-

                                    PART II


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

Market Information

There is no  established  public  trading  market  for  the Company's shares of
common stock ("Shares").

The Company will provide  the  following  programs  to facilitate investment in
the Shares and to provide limited liquidity for stockholders until such time as
a market for the Shares develops:

The Distribution Reinvestment Program  ("DRP")  will,  subject to certain Share
ownership restrictions, allow stockholders who  purchase Shares pursuant to the
Company's initial public  offering  (the  "Offering") to automatically reinvest
distributions by purchasing additional Shares from the Company.  Such purchases
under the DRP will  not  be  subject  to  selling  commissions or the marketing
contribution and due diligence expense allowance and, initially will be made at
a price of $9.50 per Share.    That  price  will  continue to be used until the
public offering price per Share in the Offering is increased from $10 per Share
(if it is ever increased) or  until  the termination of the Offering, whichever
first occurs. Thereafter, participants may  acquire  Shares  under the DRP at a
price equal to 95% of the  "market  price"  of  a Share on the date of purchase
until such time (if ever) as the Shares are listed on a national stock exchange
or included for quotation on a  national  market  system.  In the event of such
listing or inclusion, Shares purchased  by  the  Company  for  the  DRP will be
purchased on such exchange or market  at  the then prevailing market price, and
will be sold to participants at that price.

The Share Repurchase  Program  ("SRP")  may,  subject  to certain restrictions,
provide eligible stockholders with limited,  interim liquidity by enabling them
to sell Shares back to the Company. The prices at which Shares may be sold back
to the Company are as follows:

     *  During the Offering period  (which  will  end  on February 11, 2001) at
        $9.05 per Share;
     *  During the 12 months following the  end of the Offering period at $9.25
        per Share;
     *  During the next 12 months at $9.50 per Share;
     *  During the next 12 months at $9.75 per Share; and
     *  Thereafter, at the greater of: (i) $10 per Share; or (ii) a price equal
        to 10  times  the  Company's  "funds  available  for  distribution" per
        weighted average Share outstanding for the prior calendar year.

A stockholder must have  beneficially  held  the  Shares  for at least one year
prior to offering them for sale to the Company through the SRP.

The Company will make repurchases  under  the  SRP, if requested, at least once
quarterly  on  a  first-come,  first-served  basis.    Subject  to  funds being
available, the Company will limit  the  number of Shares repurchased during any
calendar year to one half of one  percent (0.5%) of the weighted average number
of Shares outstanding during the prior calendar year.  Funding for the SRP will
come exclusively from proceeds  the  Company  receives  from the sale of Shares
under the DRP and such other operating funds, if any, as the Company's Board of
Directors, at its sole discretion, may reserve for this purpose.


                                     -10-

The Company's  Board  of  Directors,  at  its  sole  discretion,  may choose to
terminate the SRP after the end of the Offering period, or reduce the number of
Shares purchased under the SRP,  if  it  determines that the funds allocated to
the SRP are needed for other  purposes, such as the acquisition, maintenance or
repair  of  properties,  or  for  use  in  making  a  declared  distribution. A
determination by the Board of  Directors  to  eliminate  or reduce the SRP will
require the unanimous affirmative vote of the Independent Directors.

The Company cannot guarantee  that  the  funds  set  aside  for the SRP will be
sufficient to accommodate  all  requests  made  each  year.    If  no funds are
available for the SRP when  repurchase  is  requested, the stockholder may: (i)
withdraw the request; or (ii) ask  that  the  Company honor the request at such
time, if any, when funds are available.   Such pending requests will be honored
on a first-come, first-served basis.

There is no requirement  that  stockholders  sell  their Shares to the Company.
The SRP is only intended to  provide interim liquidity for stockholders until a
liquidity event occurs,  such  as  the  listing  of  the  Shares  on a national
securities exchange,  inclusion  of  the  Shares  for  quotation  on a national
market system, or a merger with  a  listed  company.  No assurance can be given
that any such liquidity event will occur.

Shares purchased by the Company under  the  SRP  will be canceled and will have
the status of authorized but  unissued  Shares.  Shares acquired by the Company
through the SRP will not be reissued  unless they are first registered with the
SEC under  the  Securities  Act  of  1933,  as  amended  (the  "Act") and under
appropriate state securities laws or  otherwise  issued in compliance with such
laws.

Stockholders

As of March 23, 2000, there were 2,012 stockholders of record of the Company.

Distributions

The  Company  has   been   paying   monthly   distributions  since  June  1999.
Distributions were initially set  at  the  level  of  $.70 per Share per annum,
effective May 31, 1999, beginning with  the  distribution paid on June 7, 1999.
The distribution level was  increased  to  $.73  per Share per annum, effective
July 1, 1999, beginning  with  the  distribution  paid  on  August 7, 1999. The
distribution level  was  increased  to  $.75  per  Share  per  annum, effective
November 1, 1999, beginning with the distribution paid on December 7, 1999.

The Company declared distributions  to  stockholders totaling $.72 per weighted
average number of Shares  outstanding  during  the year ended December 31,1999.
Of this amount, $.16 qualifies as  distributions taxable as ordinary income for
1999 and $.56 constitutes a return of capital for federal income tax purposes.












                                     -11-

Recent Sales of Unregistered Securities

In September 1998,  Inland  Retail  Real  Estate  Advisory Services, Inc. ("the
Advisor") purchased from the Company  20,000  Shares  for $10 per Share, for an
aggregate  purchase  price  of  $200,000,  in  connection  with  the  Company's
organization.  The Advisor also  made  a  capital contribution to the Operating
Partnership in the amount of $2,000 in exchange for 200 LP Common Units of  the
Operating Partnership.  The 200 LP Common  Units received by the Advisor may be
exchanged, at the  option  of  the  Advisor,  for  200  Shares,  subject to the
Company's option to pay cash in  lieu  of  such Shares.  No sales commission or
other  consideration  was  paid  in  connection  with  such  sales,  which were
consummated without registration under the  Act  in reliance upon the exemption
from registration in Section 4(2) of  the Act as transactions not involving any
public offering.

Use of Proceeds from Registered Securities

The Company has  registered  pursuant  to  a  registration  statement under the
Securities Act of 1933  (SEC  File  Number  333-64391)  the  offering on a best
efforts basis of 50,000,000 Shares at $10.00 per share, subject to discounts in
certain cases; up  to  4,000,000  Shares  at  $9.50  per  Share pursuant to the
Company's DRP; 2,000,000 Soliciting  Dealer  Warrants  at $.0008 per Soliciting
Dealer Warrant; and 2,000,000 Shares  issuable  upon exercise of the Soliciting
Dealer Warrants at an exercise price of $12.00 per share (the "Offering").  The
Offering commenced on February 11,  1999  and  has not terminated.  The maximum
aggregate Offering price of the  securities registered is $562,001,600.  Inland
Securities Corporation, an affiliate of  the  Advisor, is the Dealer Manager of
the Offering.

As of December 31, 1999, the Company  has sold the following securities for the
following aggregate offering prices:

     *    5,370,632     Shares on a best efforts basis for $53,689,324;

     *       43,207     Shares pursuant to the DRP for $410,465;

     *        -0-       Soliciting Dealer Warrants; and

     *        -0-       Shares pursuant to  the  exercise  of Soliciting Dealer
                        Warrants,

     *                  for a  total  of  5,413,839  Shares  for $54,099,789 of
                        gross proceeds as of December 31, 1999.

The above-stated number of Shares sold and the gross offering proceeds received
from such sales do not include  the  20,000 Shares purchased by the Advisor for
$200,000 preceding the commencement of the Offering.












                                     -12-

From the February 11, 1999 effective  date of the Offering through December 31,
1999 (the "Cumulative Period"), the  following  expenses have been incurred for
the Company's account in connection  with  the issuance and distribution of the
registered securities:

                                                        E=Estimated
       Type of Expense                 Amount             A=Actual
       ---------------                 -------          -----------
Underwriting discounts and
commissions                        $  4,786,547              A

Finders' fees                              -

Expenses paid to or for
underwriters                               -

Other expenses to affiliates            406,608              A

Other expenses to non-affiliates      2,863,904              A
                                   -------------
Total expenses                     $  8,057,059

The underwriting discounts and  commissions,  and  the  expenses paid to or for
underwriters, were paid to  Inland  Securities  Corporation.  Inland Securities
Corporation reallowed all  or  a  portion  of  the  commissions and expenses to
Soliciting Dealers.

Total expenses of $8,057,059 include  $2,863,904  which were unpaid at December
31, 1999.  The net offering proceeds  to the Company for the Cumulative Period,
after deducting the total cash expenses  paid described in the above table, are
$48,906,634.

For the Cumulative  Period,  the  Company  used  the  net  offering proceeds as
follows:

       Use of Proceeds              Amount        E=Estimated
       ---------------              ------          A=Actual
Construction of plant, building                   -----------
and facilities                     $       -

Purchases of real estate             32,910,559         A

Acquisition of other businesses            -

Repayment of indebtedness             1,209,916         A

Working capital                         663,399         E

Temporary investments                14,122,760         E

Other uses                                 -

Of the amount  used  for  purchases  of  real  estate,  $10,502,117 was paid to
affiliates of the  Advisor  in  connection  with  the acquisition of properties
from such affiliates. Pending purchases of real estate, the Company temporarily
invested net offering proceeds in short-term interest bearing accounts.



                                     -13-



Item 6. Selected Financial Data

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                     For the year ended December 31, 1999

               (not covered by the Independent Auditors' Report)

                                            1999
                                            ----
  Total assets........................ $143,988,136

  Mortgages payable................... $ 93,099,852

  Total income........................ $  6,030,093

  Net income.......................... $    167,996

  Net income per common share, basic
    and diluted (b)................... $        .07

  Distributions declared.............. $  1,396,861

  Distributions per common share (b).. $        .72

  Funds From Operations (b)(c)........ $  1,397,319

  Funds available for distribution (c) $  1,449,161

  Cash flows provided by operating
    activities........................ $  2,647,680

  Cash flows used in investing
    activities........................ $(34,426,975)

  Cash flows provided by financing
    activities........................ $ 46,446,459

  Weighted average number of common
    shares outstanding, basic and
    diluted...........................    2,522,628















                                     -14-

  (a) The above selected financial data should  be read in conjunction with the
      consolidated financial statements  and  related notes appearing elsewhere
      in this annual report.

  (b) The net income and distributions  per  share  are based upon the weighted
      average  number  of common   shares    outstanding.   The  $.72 per share
      distributions for the year ended December 31, 1999, represented 99.97% of
      the Company's Funds From Operations ("FFO") and 96.39% of funds available
      for distribution for that period.  See Footnote (c) below for information
      regarding the Company's calculation of FFO.  Distributions by the Company
      of its current and  accumulated  earnings  and profits for federal income
      tax  purposes   are   taxable   to   stockholders   as  ordinary  income.
      Distributions in excess  of  these  earnings  and  profits  generally are
      treated as a  non-taxable  reduction  of  the  stockholder's basis in the
      shares to the extent thereof, and thereafter as taxable gain (a return of
      capital).  These distributions  in  excess  of  earnings and profits will
      have the effect of deferring taxation  of the amount of the distributions
      until the sale of the stockholder's  shares.  For the year ended December
      31, 1999, $1,078,377 (or  77.2%  of the $1,396,861 distributions declared
      for  1999)  represented  a  return  of  capital.    The  balance  of  the
      distributions constitute  ordinary  income.    In  order  to maintain its
      qualification as a REIT,  the  Company  must make annual distributions to
      stockholders of at least 95% of its REIT taxable income, or approximately
      $302,000 for 1999.   REIT  taxable  income  does  not include net capital
      gains.  Under certain circumstances, the  Company may be required to make
      distributions in excess of  cash  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, the
      Company's financial condition, 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, less
      extraordinary,  unusual  and  non-recurring  items,  excluding  gains (or
      losses) from debt restructuring  and  sales of property plus depreciation
      on  real   property   and   amortization   and   after   adjustments  for
      unconsolidated partnerships and joint ventures in which the REIT holds an
      interest.  The Company  has  adopted  the NAREIT definition for computing
      FFO  because  management   believes   that,   subject  to  the  following
      limitations, 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.



                                     -15-

     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:

                                                1999
                                                ----
      Net income........................... $   167,996
      Depreciation.........................   1,229,323
                                            ------------
      Funds from operations (1)............   1,397,319

      Principal amortization of debt.......    (109,916)
      Deferred rent receivable (2).........    (135,116)
      Acquisition cost expenses (3)........      83,587
      Income received under master
        lease agreements and other
        obligations (4)....................     213,287
                                            ------------
      Funds available for distribution..... $ 1,449,161
                                            ============

     (1)   FFO does  not  represent  cash  generated  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)   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.

     (3)   Acquisition cost expenses include costs and expenses relating to the
           acquisition of properties.  These  costs  were estimated to be up to
           .5% of the gross Offering  proceeds  and were paid from the proceeds
           of the Offering.

     (4)   As part of several  purchases,  the  Company receives payments under
           master lease agreements on some of the space which was vacant at the
           time of the purchase, for periods ranging from one to two years from
           the date of  the  purchase  or  until  the  spaces  are  leased.  In
           addition,  the   Company   received   payments   from  other  escrow
           arrangements. GAAP requires  that  as  these  payments are received,
           they be  recorded  as  a  reduction  in  the  purchase  price of the
           properties rather than as rental income.








                                     -16-

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; and
potential  conflicts  of  interest  between  the  Company  and  its  affiliates
including the Advisor.

Liquidity and Capital Resources

Cash and cash equivalents consists  of  cash  and short-term investments.  Cash
and cash equivalents,  at  December  31,  1999  were  $14,869,164.  The Company
intends to use  cash  and  cash  equivalents  to  pay  offering costs, purchase
additional properties, pay distributions, retire  debt and meet working capital
requirements.

As of December  31,  1999,  the  Company  had  acquired  nine  properties.  The
properties owned by the Company  are  currently generating sufficient cash flow
to cover operating expenses of the  Company  plus pay a monthly distribution on
weighted average shares.  Beginning November 1, 1999, the Company increased the
distributions paid to stockholders from  $.73  per  annum  to $.75 per annum on
weighted average shares.   Distributions  declared  for the year ended December
31, 1999 were $1,396,861, of  which  $1,078,377  represents a return of capital
for federal income tax purposes.  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, the Company's financial condition,
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.

Management of 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. Management of 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 Advisor on potential real estate
purchases or temporary investment  of uninvested capital, management determines
that the income from the new asset will qualify for REIT purposes.





                                     -17-

Cash Flows From Operating Activities

Net cash provided by  operating  activities  generated  $2,647,680 for the year
ended December 31,  1999.    This  results  from  operations  of the properties
acquired during 1999.

Cash Flows From Investing Activities

Cash  flows  from  investing  activities  were  utilized  for  the  purchase of
investment properties.

Cash Flows From Financing Activities

For the year ended December 31, 1999, the Company generated $46,446,459 of cash
flows from financing activities.  This  was due primarily to proceeds raised of
$54,099,789 from the sale of Shares  for  the year ended December 31, 1999. The
Company's cash flow from financing activities  was partially offset by the cash
used to pay costs associated with selling  Shares.  For the year ended December
31, 1999, the Company paid  Offering  costs  totaling $5,193,155.  In addition,
for the year ended December  31,  1999,  the Company also paid distributions of
$1,065,394 and loan fees of $184,865.

The Advisor has guaranteed payment  of  all public offering expenses (excluding
selling commissions, the marketing  contribution  and the due diligence expense
allowance) in excess of 5.5% of the gross Offering proceeds or all organization
and offering expenses (including  such  selling expenses) which together exceed
15% of the gross Offering  proceeds.    As of December 31, 1999, organizational
and offering costs totaling $8,057,059 did not exceed these limitations and the
Company anticipates that these  costs  will  not  exceed these limitations upon
completion of the  Offering.    Any  excess  amounts  at  the completion of the
Offering will be reimbursed by the Advisor.

The weighted average annual interest  rate on the mortgages payable outstanding
at December 31, 1999 was  approximately  7.43%.    See  Note  7 of the Notes to
Consolidated  Financial  Statements  (Item  8  of  this  annual  report)  for a
description of the terms of the mortgages payable.


Results of Operations

Through December 31, 1999, the Company  had  incurred a total of $8,057,059 for
costs incurred with the Offering, of which $2,863,904 remained unpaid.

Rental income, additional rental  income, property operating expenses, mortgage
interest and depreciation are  all  a  result  of  the operations from the nine
properties acquired during the second, third and fourth quarters of 1999.













                                     -18-

Year 2000 Issues

As part of it's  year  2000  readiness  plan,  the Company had identified three
areas for compliance efforts: business  computer systems, tenants and suppliers
and non-information technology systems.    The  Company has not experienced and
does not anticipate experiencing any  problems  relating to year 2000 issues in
any of these areas.  Total  costs  associated with year 2000 readiness were not
significant.

Subsequent Events

As of March  23,  2000,  subscriptions  for  a  total  of 6,558,294 Shares were
received for total gross Offering proceeds of $65,570,938 and additional 79,684
Shares were  issued  pursuant  to  the  DRP  for  $756,998  of additional gross
proceeds.  Such 6,637,978 Shares and  $66,327,936 of gross Offering proceeds do
not include 20,000 shares purchased by the Advisor for $200,000.

In  January  2000,  the  Company  paid   a  distribution  of  $331,467  to  its
Stockholders.  The Company paid a  distribution of $361,625 and $370,972 to its
Stockholders in February and March, 2000, respectively.

On February 9, 2000, the  Company  purchased  a shopping center known as Conway
Plaza from an unaffiliated third  party for approximately $8,540,400, by paying
the entire purchase price in cash.   The property is expected to be financed in
the future.   The  Company's  wholly  owned  Florida limited liability company,
Inland Southeast Conway, L.L.C., owns the  entire fee simple interest in Conway
Plaza. The property is located  in  Orlando, Florida and contains approximately
119,400 gross leasable square feet.    Two  tenants, Publix (a supermarket) and
Beall's Outlet Store (a  discount  department  clothing store), each lease more
than 10% of the total gross leasable area of the property.

On behalf of the Company,  the  Advisor  is currently exploring the purchase of
additional shopping centers from unaffiliated third parties.

On February 29, 2000,  the  Company  decided  to increase monthly distributions
from a rate of $.75 per share per annum  to a rate of $.76 per share per annum.
The increase becomes effective April 1, 2000, and will be paid beginning May 7,
2000.

Impact of Accounting Principles

In  June  1998,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities".  This  statement, effective for all fiscal
quarters of  all  fiscal  years  beginning  after  June  15,  2000, established
accounting and reporting standards  requiring that every derivative instrument,
including  certain  derivative  instruments  imbedded  in  other  contracts, be
recorded in the balance sheet as  either  an asset or liability measured at its
fair value.  The statement also  requires  that the changes in the derivative's
fair value be recognized in  earnings unless specific hedge accounting criteria
are met.  Currently, the  pronouncement  has  no  impact on the Company, as the
Company has not utilized  derivative  instruments  or  entered into any hedging
activities.

On December  2,  1999,  the  Securities  and  Exchange  Commission issued Staff
Accounting Bulletin ("SAB") 101  "Revenue Recognition in Financial Statements."
The staff determined  that  a  lessor  should  defer  recognition of contingent
rental income (i.e., percentage/excess rent)  until the specified target (i.e.,
breakpoint) that  triggers  the  contingent  rental  income  is  achieved.  The
Company records percentage rental revenue in accordance with that SAB.


                                     -19-

Inflation

For  the  Company's  multi-tenant  shopping  centers,  inflation  is  likely to
increase rental income from leases  to  new tenants and lease renewals, subject
to market conditions.  The  Company's  rental income and operating expenses for
those properties owned or to be  owned and operated under 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.    As  of December 31, 1999, the
Company did not own any triple-net leased properties.


Item 7(a). Quantitative and Qualitative Disclosures About Market Risk

The Company is exposed to interest  rate  changes  primarily as a result of its
long-term debt used to  maintain  liquidity  and  fund capital expenditures and
expansion of the  Company's  real  estate  investment portfolio and operations.
The Company's interest rate risk management  objectives are to limit the impact
of interest rate changes on earnings  and  cash  flows and to lower its overall
borrowing costs.  To achieve  its  objectives  the Company borrows primarily at
fixed rates or variable rates  with  the  lowest  margins available and in some
cases, with the ability to convert  variable  rates to fixed rates. The Company
may enter into derivative  financial  instruments  such as interest rate swaps,
caps and treasury locks  in  order  to  mitigate  its  interest  rate risk on a
related financial instrument.  The  Company  does  not enter into derivative or
interest rate transactions for speculative purposes.

The Company's interest rate risk  is  monitored  using a variety of techniques.
The table below presents  the  principal  amounts and weighted average interest
rates by year of  expected  maturity  to  evaluate  the expected cash flows and
sensitivity to interest rate changes.

                         2000        2001        2002       2003        2004
                     ----------- ----------- ----------- ---------- -----------
Fixed rate debt..... $   237,561    257,199     278,462    303,957     353,316
Average interest rate
  on maturing debt..        -          -           -          -           -

Variable rate debt.. $22,219,880  6,720,000        -          -     13,475,000
Average interest rate
  on maturing debt..       7.74%       7.15%       -          -           6.90%

The fair value of the Company's debt approximates its carrying amount.

Approximately  $45,402,380,  or  49%  of  the  Company's  mortgages  payable at
December 31, 1999, have variable  interest  rates averaging 7.37%.  An increase
in the variable interest rate on certain mortgages payable constitutes a market
risk.








                                     -20-

Item 8.  Consolidated Financial Statements and Supplementary Data

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                                     Index
                                     -----
                                                                         Page

Independent Auditors' Report.............................................  22

Financial Statements:

  Consolidated Balance Sheet, December 31, 1999..........................  23

  Consolidated Statement of Operations for the year ended
    December 31, 1999....................................................  25

  Consolidated Statement of Stockholders' Equity for the year ended
    December 31, 1999....................................................  26

  Consolidated Statement of Cash Flows for the year ended
    December 31, 1999....................................................  27

  Notes to Consolidated Financial Statements.............................  29

Real Estate and Accumulated Depreciation (Schedule III)..................  38


Schedules not filed:

All schedules other than the one listed  in  the Index have been omitted as the
required information is inapplicable  or  the  information  is presented in the
financial statements or related notes.

























                                     -21-







                         INDEPENDENT AUDITORS' REPORT




The Board of Directors
Inland Retail Real Estate Trust, Inc.:

We have audited the  consolidated  financial  statements  of Inland Retail Real
Estate Trust, Inc. (the  Company)  as  listed  in  the  accompanying index.  In
connection with the audit  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 audit.

We  conducted  our  audit  in   accordance  with  generally  accepted  auditing
standards.  Those standards  require  that  we  plan  and  perform the audit to
obtain reasonable assurance about whether the consolidated financial statements
are free of material  misstatement.    An  audit  includes examining, on a test
basis, evidence supporting  the  amounts  and  disclosures  in the consolidated
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
audit provides 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 Retail Real
Estate Trust, Inc. as of December 31,  1999 and the results of their operations
and their cash flows for the  year  ended December 31, 1999, in conformity with
generally accepted accounting principles.    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
February 15, 2000, except as
to Note 10 which is as of
March 23, 2000







                                     -22-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                          Consolidated Balance Sheet

                               December 31, 1999


                                    Assets
                                    ------
Investment Properties (Note 4):
  Land............................................ $ 33,260,261
  Tenant improvement..............................      201,418
  Building and site improvements..................   93,765,247
                                                   -------------
                                                    127,226,926
  Less accumulated depreciation...................    1,226,910
                                                   -------------
Net investment properties.........................  126,000,016

Cash and cash equivalents.........................   14,869,164
Restricted cash (Note 1)..........................    1,246,889
Accounts and rents receivable (Note 6)............    1,331,213
Real estate tax and insurance escrows.............      227,123
Furniture and equipment (net of accumulated
  depreciation of $2,413).........................        9,776
Loan fees (net of accumulated amortization of
  $20,432)........................................      164,433
Leasing fees (net of accumulated amortization of
  $3,346).........................................       34,106
Other assets......................................      105,416
                                                   -------------
Total assets...................................... $143,988,136
                                                   =============






















         See accompanying notes to consolidated financial statements.


                                     -23-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                          Consolidated Balance Sheet
                                  (continued)

                               December 31, 1999


                     Liabilities and Stockholders' Equity
                     ------------------------------------

Liabilities:
  Accounts payable................................ $     74,094
  Accrued offering costs due to affiliates (Note 3)   1,309,642
  Accrued offering costs due to non-affiliates
   (Note 3).......................................    1,554,262
  Accrued interest payable to non-affiliates......      419,003
  Distributions payable (Note 11).................      331,467
  Security Deposits...............................      232,370
  Mortgages payable (Note 7)......................   93,099,852
  Unearned income.................................        9,585
  Other liabilities...............................    1,359,209
  Due to affiliates (Note 3)......................      582,787
                                                   -------------
    Total liabilities.............................   98,972,271
                                                   -------------
  Minority interest in partnership................        2,000

Stockholders' Equity:
  Preferred Stock, $.01 par value, 10,000,000
   shares authorized, none outstanding............         -
  Common stock, $.01 par value, 100,000,000 Shares
   authorized; 5,433,839 issued and outstanding
   at December 31, 1999...........................       54,338
  Additional paid-in capital (net of costs of
   offering of $8,057,059 at December 31, 1999,
   of which $5,193,155 was paid to affiliates)....   46,188,392
  Accumulated distributions in excess of
    net income....................................   (1,228,865)
                                                   -------------
    Total stockholders' equity....................   45,013,865
                                                   -------------

Commitments and contingencies (Notes 5, 6  and 10)


Total liabilities and stockholders' equity........ $143,988,136
                                                   =============









         See accompanying notes to consolidated financial statements.


                                     -24-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                     Consolidated Statement of Operations

                     For the year ended December 31, 1999


Income:
  Rental income (Notes 1 and 6)..... $  4,339,614
  Additional rental income..........    1,452,868
  Interest income...................      237,261
  Other income......................          350
                                     -------------
                                        6,030,093
                                     -------------
Expenses:
  Professional services to
    affiliates......................       22,878
  Professional services to
    non-affiliates..................       53,966
  General and administrative
    expenses to affiliates..........      144,638
  General and administrative
    expenses to non-affiliates......       63,987
  Property operating expenses to
    affiliates......................      203,235
  Property operating expenses to
    non-affiliates..................    1,668,823
  Mortgage interest to
    non-affiliates..................    2,365,854
  Mortgage interest to affiliates...        2,028
  Depreciation......................    1,229,323
  Amortization......................       23,778
  Acquisition cost expenses to
    non-affiliates..................       27,788
  Acquisition cost expenses to
    affiliates......................       55,799
                                     -------------
                                        5,862,097
                                     -------------
Net income.......................... $    167,996
                                     =============

Net income per common share, basic
  and diluted....................... $        .07
                                     =============

Weighted average number of common
  shares outstanding, basic and
  diluted...........................    2,522,628
                                     =============





         See accompanying notes to consolidated financial statements.


                                     -25-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                Consolidated Statement of Stockholders' Equity

                     For the year ended December 31, 1999

                                                     Accumulated
                                       Additional   Distributions
                             Common      Paid-in    in excess of
                              Stock     Capital      net income       Total
                           ---------- ------------- ------------- ------------
Balance at January 1, 1999 $      200      199,800         -          200,000

Net income................       -            -         167,996       167,996
Distributions declared
  ($.72 per weighted
  average number of common
  shares outstanding).....       -            -      (1,396,861)   (1,396,861)
Proceeds from Offering
  including DRP (net of
  Offering costs of
  $8,057,059).............     54,138   45,988,592         -       46,042,730
                           ---------- ------------- ------------- ------------
Balance December 31, 1999. $   54,338   46,188,392   (1,228,865)   45,013,865
                           ========== ============= ============= =============































         See accompanying notes to consolidated financial statements.


                                     -26-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                     Consolidated Statement of Cash Flows

                     For the year ended December 31, 1999

                                                        1999
Cash flows from operating activities:                   ----
  Net income...................................... $    167,996
  Adjustments to reconcile net income to net
    cash provided by operating activities:
    Depreciation..................................    1,229,323
    Amortization..................................       23,778
    Interest escrow...............................       41,178
    Rental income under master lease..............      172,109
    Straight line rental income...................     (135,116)
    Changes in assets and liabilities:
      Accounts and rents receivable...............   (1,196,097)
      Other assets................................     (105,416)
      Real estate tax and insurance escrows.......     (227,123)
      Accrued interest payable to non-affiliates..      419,003
      Accounts payable............................       74,094
      Unearned income.............................        9,585
      Other liabilities...........................    1,359,209
      Security deposits...........................      232,370
      Due to affiliates...........................      582,787
                                                   -------------
Net cash provided by operating activities.........    2,647,680
                                                   -------------
Cash flows from investing activities:
  Restricted cash.................................   (1,246,889)
  Purchase of investment properties...............  (32,910,559)
  Furniture and equipment.........................      (12,189)
  Additions to investment properties..............     (219,886)
  Leasing fees....................................      (37,452)
                                                   -------------
Net cash used in investing activities.............  (34,426,975)
                                                   -------------
Cash flows from financing activities:
  Proceeds from offering..........................   54,099,789
  Payment of offering costs.......................   (5,193,155)
  Principal payments of debt......................   (1,209,916)
  Loan fees.......................................     (184,865)
  Distributions paid..............................   (1,065,394)
                                                   -------------
Net cash provided by financing activities.........   46,446,459
                                                   -------------
Net increase in cash and cash equivalents.........   14,667,164

Cash and cash equivalents at January 1, 1999......      202,000
                                                   -------------
Cash and cash equivalents at end of year.......... $ 14,869,164
                                                   =============



         See accompanying notes to consolidated financial statements.


                                     -27-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                     Consolidated Statement of Cash Flows
                                  (continued)

                     For the year ended December 31, 1999


Supplemental schedule of noncash investing and financing activities:

Purchase of investment properties................. $127,220,327
Assumption of mortgage debt.......................   94,309,768
                                                   -------------
                                                   $ 32,910,559
                                                   =============


Distributions payable............................. $    331,467
                                                   =============

Cash paid for interest............................ $  1,948,879
                                                   =============


































         See accompanying notes to consolidated financial statements.


                                     -28-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements

                     For the year ended December 31, 1999


(1) Organization and Basis of Accounting

Inland Retail Real Estate Trust,  Inc.  (the "Company") was formed on September
3, 1998 to acquire and manage a diversified portfolio of real estate, primarily
multi-tenant  shopping  centers.  It  is  anticipated  that  the  Company  will
initially focus on acquiring  properties  in the southeastern states, primarily
Florida, Georgia, North Carolina  and  South  Carolina.    The Company may also
acquire  single-user  retail  properties  in  locations  throughout  the United
States, certain of which may be  sale and leaseback transactions, net leased to
creditworthy tenants.  Inland Retail  Real  Estate Advisory Services, Inc. (the
"Advisor"), an affiliate of the  Company,  is  the  advisor to the Company.  On
February  11,  1999,  the   Company   commenced   an  initial  public  offering
("Offering"), on a best  efforts  basis  of  50,000,000  shares of common stock
("Shares") at $10 per Share and  4,000,000  Shares at $9.50 per Share which may
be distributed  pursuant  to  the  Company's  Distribution Reinvestment Program
("DRP").  As of December 31, 1999, the Company had received subscriptions for a
total of 5,390,632 Shares.    In  addition  the  Company has distributed 43,207
Shares pursuant to the Company's DRP.

The Company  is  qualified  and  has  elected  to  be  taxed  as  a real estate
investment trust ("REIT") under section 856 through 860 of the Internal Revenue
Code of 1986.  Since the Company  qualifies for taxation as a REIT, the Company
generally  will  not  be  subject  to  Federal  income  tax  to  the  extent it
distributes at least 95% of 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  Principle  ("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.

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  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,
1999, the Company  does  not  believe  any  such  impairment  of its properties
exists.

The Company considers all highly  liquid  investments purchased with a maturity
of three months or less to be  cash  equivalents and are carried at cost, which
approximates market.


                                     -29-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                     For the year ended December 31, 1999


Depreciation expense is computed using the straight-line method.  Buildings and
improvements are depreciated based upon estimated  useful lives of 30 years and
15 years for the  site  improvements.    Furniture and equipment is depreciated
over five years.  Tenant  improvements  are  amortized on a straight-line basis
over the life of the related leases.

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
loans.

Offering costs are offset against the stockholders' equity accounts and 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 the  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 sheet.

The Company believes  that  the  interest  rates  associated with the mortgages
payable  approximate  the  market  interest  rates  for  these  types  of  debt
instruments,  and  as  such,  the  carrying  amount  of  the  mortgages payable
approximate their fair value.

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 non-
affiliates,  accrued  real  estate  taxes,  distributions  payable  and  due to
affiliates approximate fair value because  of  the relatively short maturity of
these instruments.

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  (i.e.,  percentage/excess  rent)  until  the  specified  target  (i.e.,
breakpoint) that triggers the contingent rental income is achieved. The Company
records percentage rental revenue in accordance with the SAB.











                                     -30-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                     For the year ended December 31, 1999


(2) Basis of Presentation

The accompanying  Consolidated  Balance  Sheet  includes  the  accounts  of the
Company, as well as  the  accounts  of  the  operating partnership in which the
Company has an approximately 99%  controlling  general partner interest and all
wholly owned subsidiaries.   The  Advisor  owns  the remaining approximately 1%
limited partner common units  in  the  operating  partnership for which it paid
$2,000 and which  is  reflected  as  a  minority  interest  in the accompanying
Consolidated  Balance  Sheet.    The  effect  of  all  significant intercompany
transactions have been eliminated.


(3) Transactions with Affiliates

As of December 31, 1999, the Company had incurred $8,057,059 of offering costs,
of which $5,193,155 was  paid  to  affiliates.    Pursuant  to the terms of the
Offering, the Advisor is required  to  pay organizational and offering expenses
(excluding sales commissions, the marketing  contribution and the due diligence
expense allowance) in excess  of  5.5%  of  the  gross proceeds of the Offering
("Gross  Offering  Proceeds")  or   all   organization  and  offering  expenses
(including selling commissions)  which  together  exceed  15% of Gross Offering
Proceeds.  As of December 31, 1999,  offering costs did not exceed the 5.5% and
15% limitations and the Company  anticipates  that  these costs will not exceed
these limitations upon completion of the  Offering.   Any excess amounts at the
completion of the Offering will be reimbursed by the Advisor.

The Advisor and its affiliates  are  entitled to reimbursement for salaries and
expenses of  employees  of  the  Advisor  and  its  affiliates  relating to the
Offering.  In addition,  an  affiliate  of  the  Advisor is entitled to receive
selling commissions,  a  marketing  contribution  and  a  due diligence expense
allowance from the Company in  connection  with  the  Offering.  Such costs are
offset against the Stockholders' equity accounts.   During the year, such costs
totaled $4,786,547, of which $896,544 was unpaid at December 31, 1999.

The Advisor and its affiliates  are  entitled to reimbursement for salaries and
expenses of  employees  of  the  Advisor  and  its  affiliates  relating to the
administration of  the  Company.    Such  costs  are  included  in professional
services to affiliates and  general  and administrative expenses to affiliates.
The Company  incurred  $683,055  of  these  costs,  of  which $549,089 remained
unpaid.

The Advisor has contributed $200,000 to the capital of the Company for which it
received 20,000 Shares.







                                     -31-

The Advisor may receive an annual advisor asset management fee of not more than
1% of the Company's average invested  assets,  paid quarterly.  For any year in
which the Company qualifies as a  REIT, the Advisor must reimburse the Company:
(i) to the extent that  the  advisor  asset management fee plus other operating
expenses paid during the  previous  calendar  year  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  (ii)  to the extent that stockholders have
not received an annual distribution  equal  to  or  greater than the 7% current
return.  For the year ended December 31, 1999, the Company has neither paid nor
accrued such fees because the Advisor indicated that it would forego such fees.

The property  manager,  an  entity  owned  principally  by  individuals who are
affiliates of the Advisor, is entitled  to receive property management fees for
management and  leasing  services.    The  Company  incurred  and paid property
management fees of $225,665  for  the  year  ended  December 31, 1999, of which
$203,235 were retained by that property  manager.    The balance was paid to an
unaffiliated property manager.

(4) Stock Option Plan and Soliciting Dealer Warrants

The Company adopted an Independent Director Stock Option Plan which, subject to
certain conditions, provides for the  grant  to each Independent Director of an
option to acquire 3,000 Shares following  their becoming a Director and for the
grant of additional options to acquire  500  Shares  on the date of each annual
stockholders' meeting  commencing  with  the  annual  meeting  in  2000  if the
Independent Director is a member of the  board  of directors on such date.  The
options for the initial  3,000  Shares  to  be  granted shall be 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 subsequent options
will be exercisable on  the  second  anniversary  of  the  date  of grant.  The
initial options will be exercisable at $9.05 per Share.  The subsequent options
will be exercisable at the fair  market  value  of a Share on the last business
day preceding the annual meeting of  stockholders, and shall be $9.05 per Share
until the earlier of the termination  of  the Offering or February 11, 2001. As
of December 31, 1999, no options had been issued.

In addition to  sales  commissions,  the  dealer  manager  of the Offering ("an
affiliate of the Advisor")  has  the  right  to  purchase one soliciting dealer
warrant for $.0008 for each 25 Shares sold by such soliciting dealer during the
Offering, subject to  state  and  federal  securities  laws  and subject to the
issuance of a maximum of  2,000,000  soliciting dealers warrants to purchase an
equivalent number  of  Shares.  The  dealer  manager  intends  to  reallow such
warrants to the  soliciting  dealers  who  sold  such  shares.  The holder of a
soliciting dealer warrant  will  be  entitled  to  purchase  one Share from the
Company at a price of $12 during  the  period commencing one year from the date
of the first issuance of any of  the soliciting dealer warrants and ending five
years after February 11, 1999.  As  of December 31, 1999, these warrants had no
value and none had been exercised.

(5) Investment Properties

An affiliate  of  the  Company  initially  purchased  seven  of  the investment
properties on behalf of the  Company.   The Company subsequently purchased each
property from this affiliate at  their  cost  upon receipt of proceeds from the
offering.




                                     -32-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (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
respective period.

                                             For the year
                                                 ended
                                              December 31,
                                                  1999
                                                  ----
      Rental income......................... $ 11,802,456
      Additional rental income..............    3,396,268
      Total revenues........................   15,198,724
      Property operating expenses...........    4,399,898
      Total depreciation....................    3,472,981
      Total expenses........................   16,013,522
      Net loss..............................      814,798

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.





























                                     -33-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)



(6)  Leases

Master Lease Agreements

In conjunction with certain  acquisitions,  the Company receives payments under
master lease agreements on some of  the  space  which was vacant at the time of
the purchase, for periods ranging from one  to  two years after the date of the
purchase 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
properties rather than as rental income. The cumulative amount of such payments
was $172,109 as of December 31, 1999.

Operating Leases

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

                                                    Minimum Lease
                                                       Payments
                                                    -------------
         2000...................................... $ 12,333,117
         2001......................................   11,594,784
         2002......................................   11,077,930
         2003......................................   10,380,568
         2004......................................    9,162,195
         Thereafter................................   86,706,242
                                                    -------------
         Total..................................... $141,254,836
                                                    =============

Remaining lease terms range from one year to fifty-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, operating
expenses and management fees  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  $135,116  for  the  period  ended
December 31, 1999, of  rental  income  for  the  period  of occupancy for which
stepped rent increases apply  and  $135,116  in  the related accounts and rents
receivable as of December 31,  1999.   The Company anticipates collecting these
amounts over the terms of  the  related  leases  as scheduled rent payments are
made.




                                     -34-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

(7)  Mortgages Payable

Mortgages payable consist of the following at December 31, 1999:

                                                           Balance at
Property as             Interest   Maturity    Monthly     December 31,
Collateral                Rate       Date      Payment        1999
- -------------          ---------- --------- -------------- -----------
Mortgages payable to non-affiliates:

  Lake Walden Square      7.63%    11/2007  $   72,584 (a) $ 10,049,869
  Merchants Square        7.25%    11/2008       (b)          3,167,437
  Town Center Commons     7.15%    04/2000       (c)          2,508,000
                          7.00%    04/2006       (b)          4,750,000
  Boynton Commons*        8.23%    03/2000       (c)          7,797,580
                          7.21%    03/2006       (b)         15,125,000
  Lake Olympia Square     8.25%    04/2007      50,978 (a)    5,902,166
  Bridgewater Marketplace 7.15%    09/2000       (c)          1,792,500
                          7.15%    09/2006       (c)          2,987,500
  Bartow Marketplace      6.90%    09/2000       (c)          4,900,000
                          6.90%    09/2004       (c)         13,475,000
  Countryside Shopping
     Center               7.15%    03/2001       (c)          6,720,000
  Casselberry Commons*    8.30%    04/2000       (c)          5,221,800
                          7.64%    04/2006       (b)          8,703,000
                                                           -------------
                                                           $ 93,099,852
                                                           =============

(a) Payments include principal and interest.

(b) Payments include interest only at a fixed rate.

(c) Payments include interest only.  Payments on these mortgages adjust monthly
    and are calculated based on a floating rate over LIBOR.

 *  Certain of the mortgage  payables  are  subject  to guarantees, in which an
    Affiliate of the  Advisor  has  guaranteed  payment  on  these notes to the
    lender.

    These mortgages are serviced by  an  Affiliate  of the Advisor on behalf of
    the Company.  The Affiliate  receives  servicing  fees at a market rate for
    such services.

As of  December  31,  1999,  the  required  future  principal  payments  on the
Company's mortgages payable over the next five years are as follows:

              2000.................................... $ 22,457,441
              2001....................................    6,977,199
              2002....................................      278,462
              2003....................................      303,957
              2004....................................   13,828,316



                                     -35-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

The Company intends to retire its  debt  as it becomes due, however, in certain
individual  cases  some  debt  obligations  may  be  restructured  or partially
retired.  These restructured  or  partial  paydowns  may occur if the Company's
lenders provide favorable terms.

(8) Segment Reporting

The Company owns and  seeks  to  acquire  multi-tenant  shopping centers in the
Southeastern states,  primarily  Florida,  Georgia,  North  Carolina, and South
Carolina.  All of the  Company's  shopping centers are currently located within
Florida and Georgia.  The Company's  shopping centers 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 properties  based  on net property operations.  Since all
of the Company's  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
properties have been aggregated and reported as one operating segment.

The property  revenues  and  net  property  operations  are  summarized  in the
following tables as of and for the  year  ended December 31, 1999, along with a
reconciliation to net income.

                                       1999
                                       ----
Total property revenues.........  $  5,792,482
Total property operating
  expenses......................     1,872,058
Mortgage interest................    2,367,882
                                  -------------
Net property operations..........    1,552,542
                                  -------------
Interest income..................      237,261
Other income.....................          350
Less non property expenses:
  Professional services..........       76,844
  General and administrative.....      292,212
  Depreciation and amortization..    1,253,101
                                  -------------
Net income....................... $    167,996
                                  =============
Total Assets:
  Shopping Centers............... $129,618,034
  Non-segment assets.............   14,370,102
                                  -------------
                                  $143,988,136
                                  =============




                                     -36-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)


(9)  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.

As of December 31, 1999, warrants to purchase 214,223 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 2,522,628 for the
year ended December 31, 1999.

(10) Commitments & Contingencies

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

(11) Subsequent Events

As of March  23,  2000,  subscriptions  for  a  total  of 6,558,294 Shares were
received for total gross Offering proceeds of $65,570,938 and additional 79,684
Shares were  issued  pursuant  to  the  DRP  for  $756,998  of additional gross
proceeds.  Such 6,637,978 Shares and  $66,327,936 of gross Offering proceeds do
not include 20,000 shares purchased by the Advisor for $200,000.

In  January  2000,  the  Company  paid   a  distribution  of  $331,467  to  its
Stockholders.  The Company paid a  distribution of $361,625 and $370,972 to its
Stockholders in February and March, 2000, respectively.

On February 9, 2000, the  Company  purchased  a shopping center known as Conway
Plaza from an unaffiliated  third  party  for  $8,540,363, by paying the entire
purchase price in cash.  The property is expected to be financed in the future.
The Company's wholly owned Florida  limited liability company, Inland Southeast
Conway, L.L.C., owns  the  entire  fee  simple  interest  in  Conway Plaza. The
property is located in Orlando,  Florida.   Two tenants, Publix (a supermarket)
and Beall's Outlet Store  (a  discount  department  clothing store), each lease
more than 10% of the total gross leasable area of the property.

On February 29, 2000,  the  Company  decided  to increase monthly distributions
from a rate of $.75 per share per annum  to a rate of $.76 per share per annum.
The increase becomes effective April 1, 2000, and will be paid beginning May 7,
2000.






                                     -37-

<TABLE>                                       INLAND RETAIL REAL ESTATE TRUST, INC.
                                                    (a Maryland corporation)

                                                          Schedule III
                                            Real Estate and Accumulated Depreciation

                                                        December 31, 1999
    <CAPTION>                               Initial Cost                             Gross amount at which carried
                                                 (A)                                        at end of period (B)
                                       ------------------------              --------------------------------------------------
                                                     Buildings   Adjustments               Buildings              Accumulated
                                                       and           to                      and         Total    Depreciation
                          Encumbrance     Land     Improvements   Basis (C)     Land     Improvements     (D)          (E)
Multi-tenant Retail       ------------ ----------- ------------ ------------ ----------- ------------ ----------- -------------
- -------------------
<S>                       <C>          <C>         <C>          <C>          <C>         <C>          <C>         <C>
  Lake Walden Square
    Plant City, FL.......   10,049,869   3,006,662  11,549,586      26,378     3,006,662   11,575,964  14,582,626     303,471
  Merchants Square
    Zephyrhills, FL......    3,167,437     992,225   4,749,818      12,619       992,225    4,762,437   5,754,662     110,827
  Town Center Commons
    Kennesaw, GA.........    7,258,000   3,293,792   6,350,835      24,718     3,293,792    6,375,553   9,669,345     122,074
  Boynton Commons
    Boynton Beach, FL....   22,922,580   8,698,355  21,803,370     (44,855)    8,698,355   21,758,515  30,456,870     328,364
  Lake Olympia Square (C)
    Ocoee, FL............    5,902,166   2,567,471   7,306,483     (35,992)    2,567,471    7,270,491   9,837,962      90,823
  Bridgewater Marketplace
    Orlando, FL..........    4,780,000     783,492   5,221,618        (566)      783,492    5,221,052   6,004,544      61,300
  Bartow Marketplace
    Cartersville, GA.....   18,375,000   6,098,178  18,308,271         236     6,098,178   18,308,507  24,406,685     162,734
  Countryside
    Naples, FL...........    6,720,000   1,117,428   7,478,173       6,893     1,117,428    7,485,066   8,602,494      47,317
  Casselberry Commons
    Casselberry, FL......   13,924,800   6,702,658  11,191,912      17,168     6,702,658   11,209,080  17,911,738        -
                          ------------ ----------- ------------ ------------ ----------- ------------ ----------- -------------
  Totals.................   93,099,852  33,260,261  93,960,066       6,599    33,260,261   93,966,665 127,226,926   1,226,910
                          ============ =========== ============ ============ =========== ============ =========== =============

    <CAPTION>             Date
                          Con-
                          stru-        Date
                          cted          Acq
Multi-tenant Retail       ----         -----
- -------------------
<S>                       <C>          <C>
  Lake Walden Square
    Plant City, FL....... 1992          05/99
  Merchants Square
    Zephyrhills, FL...... 1993          06/99
  Town Center Commons
    Kennesaw, GA......... 1998          07/99
  Boynton Commons
    Boynton Beach, FL.... 1998          07/99
  Lake Olympia Square (C)
    Ocoee, FL............ 1995          09/99
  Bridgewater Marketplace
    Orlando, FL.......... 1998          09/99
  Bartow Marketplace
    Cartersville, GA..... 1995          09/99
  Countryside
    Naples, FL........... 1997          10/99
  Casselberry Commons
    Casselberry, FL...... 1973/         12/99
                           1998


</TABLE>



                                                                   -38-



                                     -38-

                     INLAND RETAIL REAL ESTATE TRUST, INC.
                           (a Maryland corporation)

                           Schedule III (continued)

                   Real Estate and Accumulated Depreciation

                               December 31, 1999

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, 1999 for federal
       income tax purposes was approximately $127,253,000 (unaudited).

   (C) Adjustments to basis include  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 properties rather than as rental income.

   (D) Reconciliation of real estate owned:

                                         1999
                                    -------------
       Balance at beginning of year $       -
       Purchases of property.......  127,220,327
       Additions...................      219,886
       Payments received under
         master leases and other
         obligations...............     (213,287)
                                    -------------
       Balance at end of year...... $127,226,926
                                    =============

   (E) Reconciliation of accumulated depreciation:

       Balance at beginning of year $       -
       Depreciation expense........    1,226,910
                                    -------------
       Balance at end of year...... $  1,226,910
                                    =============












                                     -39-

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

There were no disagreements with  the Company's accountants or other reportable
events during 1999.


                                   PART III


Item 10.  Directors and Executive Officers of the Registrant

Officers and Directors

The Company's current officers  and  directors  and their positions and offices
with the Company are as follows:

  Robert D. Parks......... Chairman, Chief Executive Officer and Affiliated
                           Director
  Barry L. Lazarus........ President, Chief Operating Officer, Treasurer,
                           Chief Financial Officer and Affiliated Director
  Daniel K. Deighan....... Independent Director
  Michael S. Rosenthal.... Independent Director
  Kenneth E. Masick....... Independent Director
  Roberta S. Matlin....... Vice President - Administration
  Steven D. Sanders....... Vice President - Acquisitions
  Samuel A. Orticelli..... Secretary

The Inland Group, Inc.  ("Inland"),  a  Delaware corporation, together with its
subsidiaries and its and their affiliates (collectively, the "Inland Affiliated
Companies" or the "Inland  Organization"),  is  a  fully integrated real estate
company  providing  property   management,   leasing,  marketing,  acquisition,
disposition, development, redevelopment, syndication, renovation, construction,
finance and other related services.  Inland Real Estate Investment Corporation,
a Delaware corporation ("IREIC"), a subsidiary of Inland, and one of the Inland
Affiliated Companies, is the  sponsor  and  organizer  of  the Company.  Inland
Retail Real  Estate  Advisory  Services,  Inc.,  an  Illinois  corporation (the
"Advisor" to the Company),  is  a  wholly  owned  subsidiary  of IREIC.  Inland
Securities Corporation ("ISC"), another of  the Inland Affiliated Companies, is
the Dealer Manager of the Company's  Offering.    ISC was formed in 1984 and is
qualified to do business  as  a  securities broker-dealer throughout the United
States.  Since  its  formation,  ISC  has  provided  the marketing function for
distribution of the  investment  products  sponsored  by  IREIC.   ISC does not
render such services to anyone other than the Inland Affiliated Companies.  The
senior management of the Company  includes  executives of the Inland Affiliated
Companies named above.













                                     -40-

  ROBERT D. PARKS  (age  56)  has  been  Chairman,  Chief Executive Officer and
Affiliated Director of the Company since its  formation in 1998.  Mr. Parks has
been with Inland and its affiliates since  1968 and is one of the four original
principals of Inland. He is a  Director  of Inland; Chairman of IREIC; Chairman
of the Board and President  of  the  Advisor;  a Director of ISC and President,
Chief Executive Officer, Chief Operating Officer, and a director of Inland Real
Estate Corporation ("IREC"), a  REIT  which  is  also  sponsored by IREIC.  Mr.
Parks is responsible  for  the  ongoing  administration  of existing investment
programs, corporate budgeting  and  administration  for  IREIC. He oversees and
coordinates the marketing  of  all  investments  nationwide  for  IREIC and has
overall responsibility for investor  relations.    Mr.  Parks received his B.A.
Degree from Northeastern Illinois University and an M.A. from the University of
Chicago. He is a registered direct participation program limited principal with
the National Association of Securities  Dealers,  Inc. ("NASD"). He is a member
of the Real Estate Investment Association  and the National Association of Real
Estate Investment Trusts.

  BARRY L. LAZARUS (age 53) has  been President, Chief Operating Officer and an
Affiliated Director of the Company  since  its  formation in 1998, and has been
Treasurer and Chief Financial Officer of  the Company since June, 1999. After a
brief career in public accounting,  Mr.  Lazarus  joined  Inland in 1973 as its
original controller and was later promoted  to  Treasurer. From 1973 to 1979 he
supervised all  corporate  and  partnership  accounting  and  tax  matters, and
managed corporate financial affairs. In  1979 Mr. Lazarus relocated to Phoenix,
Arizona and formed The Butterfield Company, a development and contracting firm,
while also serving as a consultant to investors in several commercial ventures.
Between 1979 and 1987  the  Butterfield  Company successfully completed several
projects in conjunction with national real estate firms, including Inland. From
1988 until October 1990  Mr.  Lazarus  was  Vice  President  of Finance for UDC
Homes, Inc., then  a  New  York  Stock  Exchange  Company  and the largest home
builder in the state of  Arizona.  His  duties included obtaining financing for
numerous  development  and  construction   projects  in  the  Southeastern  and
Southwestern United States, as well as maintaining investor relations.
  Mr. Lazarus rejoined Inland in October 1990 and became President of Intervest
Midwest  Real  Estate  Corporation  ("Intervest"),   then  one  of  the  Inland
Affiliated Companies. Intervest,  which  has  its  principal office in Atlanta,
Georgia, has  been  active  in  land  acquisition,  development,  financing and
disposition of real estate assets  in  the  Midwest  and Southeast, for its own
account and for others.  Mr.  Lazarus  solely  owns Wisconsin and Southern Land
Company, Inc., of which he has been President and Director since December 1993.
Wisconsin and Southern Land  Company,  Inc.,  which  has its office in Atlanta,
Georgia,  is  a  holding  company  that  acquired  Intervest  from  the  Inland
Organization in 1994.  Intervest,  pursuant  to  a service agreement, currently
provides property zoning,  development  and  disposition  services to Wisconsin
Capital Land Fund,  L.P.  ("Wisconsin  Land  Fund"),  a  private placement real
estate  equity  program  sponsored  by  IREIC.  Intervest  earned approximately
$80,000 of deferred  compensation  for  1997,  earned approximately $165,000 in
1998, and did not earn any fees  during  1999, for its services rendered and to
be rendered  to  Wisconsin  Land  Fund.    Mr.  Lazarus  continues  to serve as
President of Intervest. He received  his  B.B.A.  Degree from the University of
Wisconsin, is  a  certified  public  accountant  and  holds  real estate broker
licenses in the states of Wisconsin and Georgia.







                                     -41-

  DANIEL K. DEIGHAN (age 59)  has  been  an Independent Director of the Company
since September 1998. He is  an  appraiser,  who holds the MAI designation from
the American  Institute  of  Real  Estate  Appraisers  (the  predecessor to the
Appraisal Institute), and has  over  25  years  of appraisal experience. He has
testified as an expert witness in  numerous counties throughout Florida, and in
some courts in New  York  in  eminent  domain  and other appraisal matters. Mr.
Deighan is President  of  Florida  Property  Consultants  Group,  which has its
office in Port St. Lucie, Florida.  That firm is successor to Deighan Appraisal
Associates, Inc. and its predecessors,  which  Mr.  Deighan formed in 1971. Its
business is the providing  of  expert  appraisal, consulting and eminent domain
services throughout Florida.
  Mr. Deighan has also been President of Southern Real Estate Group, Inc. since
August 1998,  a  commercial  real  estate  brokerage  firm.  In addition, since
February 1996, he  has  been  Vice-President  of Southern Property Consultants,
Inc., a firm which specializes in  real  estate tax appeals, and a principal of
Florida Residential Consultants, Inc.,  which  provides appraisal services. All
of the companies mentioned in  this  paragraph  have  their offices in Port St.
Lucie, Florida.
  Deighan Appraisal Associates, Inc. was honored  as the "Business of the Year"
in 1990 by the Port St. Lucie Chamber of Commerce. Mr. Deighan is Vice Chairman
of the Martin County Industrial Development  Agency and a past President of the
Tri-County Tec Foundation and the  Economic  Council of Martin County, Florida.
He received his B.A. Degree from Sienna College, Albany, New York.

  MICHAEL S. ROSENTHAL (age 42) has been an Independent Director of the Company
since October 1998.  He is an  attorney  who has been in private practice since
1984. He has been a  shareholder  of  the  Atlanta, Georgia law firm of Wagner,
Johnston & Rosenthal,  P.C.  since  September  1996.  From January 1991 through
August 1996, Mr. Rosenthal  was  President  and  a  shareholder of the Atlanta,
Georgia law  firm  of  Weinstein,  Rosenthal  &  Tobin,  P.C.  That  law firm's
predecessor conducted business as  a  partnership  under the name of Weinstein,
Rosenthal & Tobin from 1986 through  December 1990, and Mr. Rosenthal served as
its  managing  partner.  He  represents  primarily  service  industry  clients,
providing day-to-day business counseling and  advice, and services in the areas
of mergers and acquisitions, real  estate  acquisitions and financings, as well
as litigation when necessary. Mr.  Rosenthal  received both his B.A. Degree and
his law degree from the University of Florida.

  KENNETH E. MASICK (age 54)  has  been  an Independent Director of the Company
since December 1998.  He has  been  a  partner of Wolf & Company LLP, certified
public accountants, since its formation in  1978. That firm, one of the largest
in the Chicagoland area, specializes  in  audit, tax and consulting services to
privately owned businesses. Mr.  Masick  currently  is partner-in-charge of the
firm's audit  and  accounting  department  and  is  responsible  for the firm's
quality  control.  His  accounting   experience  also  includes  forecasts  and
projections, feasibility studies and due diligence activities on acquisitions.
  Mr. Masick has been in  public  accounting since his graduation from Southern
Illinois University in  1967.  He  is  also  licensed  as  a General Securities
Representative. Mr. Masick is a  member  of the American Institute of Certified
Public Accountants and the Illinois CPA Society.
  He also serves as president and  director of Wolf Capital Corporation, a firm
specializing in mergers  and  acquisitions,  business  valuations and financial
consulting, and as a director of  Oak Brook Investor Advisory Services, Inc., a
securities broker dealer firm.  All  of  the  mentioned entities with which Mr.
Masick is affiliated have their offices in Oak Brook, Illinois.




                                     -42-

  ROBERTA S. MATLIN (age  55)  has  been  Vice President--Administration of the
Company since its  formation  in  1998.  Ms.  Matlin  joined  Inland in 1984 as
Director  of  Investor  Administration  and  currently  serves  as  Senior Vice
President--Investments  of   IREIC,   directing   IREIC's  day-to-day  internal
operations. She has also been Vice President-Administration of IREC since March
1995. Ms. Matlin is a Director  of  IREIC,  ISC and Inland Real Estate Advisory
Services, Inc. the Advisor to IREC. Prior to joining Inland, she spent 11 years
with the Chicago Region  of  the  Social  Security Administration of the United
States Department of Health and  Human  Services.  Ms. Matlin received her B.A.
Degree from the University of Illinois.  She  is  registered with the NASD as a
general securities principal and investment advisor.

  STEVEN D. SANDERS (age 51)  has  been  involved  in the real estate industry,
continuously since 1970. His real  estate career began with Carlsberg Financial
Corporation in Los  Angeles,  California,  a  sponsor  of  national real estate
limited   partnerships   that   acquired   office,   industrial,  multi-family,
manufactured home parks and retail  properties throughout the United States. As
Regional  Director  of  Acquisitions,  Mr.  Sanders'  responsibilities included
identification,  analysis,  negotiations  and  closings  of  properties  in the
eastern United States, on  behalf  of Carlsberg Financial Corporation sponsored
partnerships.
  In 1979 and  1980,  Mr.  Sanders  worked  for  R&B  Development, Los Angeles,
California, as Director  of  Acquisitions  for multi-family properties acquired
for ultimate conversions to condominiums. In 1981, he formed Irvine Properties,
Inc. which offered real estate  consultation, brokerage and management services
to local and  national  investors.  In  1984,  Mr.  Sanders joined Univest Real
Estate Corporation, Tampa, Florida, an affiliate of Inland, and spearheaded the
acquisition of multi-family properties throughout the state of Florida.
  In 1988, he formed Florida  Country  Clubs, Inc., which acquired and operated
three golf and country clubs located  in Orlando, Florida. In 1991, Mr. Sanders
acquired interests in additional golf  and  country  clubs on the east and west
coasts of Florida.  In  1993  he  rejoined  Inland  at  its Oak Brook, Illinois
headquarters with the primary responsibility  of acquiring shopping centers for
IREC. Mr. Sanders is  also  President  of  Inland Southeast Property Management
Corp., the real estate management agent for the Company's properties.
  He has been Vice President--Acquisitions  of  the Company since its formation
in 1998.

  SAMUEL A. ORTICELLI (age  46)  has  been  Secretary  of the Company since its
formation in 1998.  Mr.  Orticelli  joined  the  Inland Affiliated Companies in
1984. He is a Vice  President  of  Inland,  Senior Counsel with The Inland Real
Estate Group, Inc. Law Department and  serves  as legal counsel for IREIC, with
responsibilities relating to securities  law  and real estate transactions. Mr.
Orticelli has been Assistant  Secretary  of  Inland  Real Estate Corporation, a
REIT, since its formation in  1994.  He  received his B.S. Degree in accounting
from Marquette University and his  law  degree from DePaul University. Prior to
joining Inland, Mr. Orticelli worked for  the Chicago law firm of Katz, Randall
& Weinberg, specializing in real  estate  transactions.  He  is a member of the
Illinois State Bar  Association  and  served  on  the Corporate Law Departments
Section Council (1995-1998)  and  the  Real  Estate  Law Section Council (1989-
1994). He is a  past  president  of  the  Justinian  Society of Lawyers (DuPage
Chapter).







                                     -43-

The election of members of  the  Board  of  Directors is conducted on an annual
basis. Each individual elected to the Board serves a one-year term or until his
or her successor is elected and  qualified.  Accordingly, the term of office of
each director of the Company will  expire at the annual meeting of stockholders
to be held later this year. It is anticipated that at such meeting each current
director will be nominated to stand for reelection as a director to hold office
until the Company's annual meeting  of  stockholders  to held in 2001 and until
his successor is elected and  qualified.  The  Company has no reason to believe
that any of the anticipated nominees  will  be  unable of unwilling to serve if
elected.


Item 11.  Executive Compensation

With the exception of Barry  L.  Lazarus,  the Company's executive officers are
all employees of Inland Real Estate Investment Corporation, the owner of Inland
Retail Real Estate Advisory Services,  Inc.,  the Company's Advisor, and/or its
affiliates.  The Company does not  pay  any of these individuals for serving in
their respective positions.  For a  discussion  of fees paid to the Advisor and
other Inland  Affiliated  Companies,  see  "Certain  Relationships  and Related
Transactions" below.

Mr. Lazarus will receive  an  annual  salary  of  $35,000 from the Company, and
reimbursement for his out-of-pocket expenses incurred on behalf of the Company.
His "at will" employment  is  based  on  an  oral  agreement.  Mr. Lazarus will
devote most of his time to the Company's business; however, he will continue to
devote some time to Intervest Midwest  Real  Estate Corporation, of which he is
President. Mr. Lazarus was paid $26,250  in 1999 for his services as President,
Chief Operating Officer, Treasurer and Chief Financial Officer of the Company.

The Company pays its  Independent  Directors  an  annual fee of $1,000. Messrs.
Deighan, Rosenthal and Masick were each  paid  fees of $3,000 in 1999 for their
services as Independent  Directors.    In  addition,  each Independent Director
receives $250 for attending (in  person  or  by  telephone) each meeting of the
Board of Directors or  a  committee  thereof.  Officers  of the Company who are
Directors (Messrs.  Parks  and  Lazarus)  are  not  paid  fees  for  serving as
directors.

Under the Company's Independent  Director  Stock  Option Plan, each Independent
Director is entitled to be granted an  option to acquire 3,000 shares 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 2000 so long
as the Independent Director remains  a  member  of  the Board on such date. The
options for the initial  3,000  Shares  will  be  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 options to be granted as of each annual
stockholders meeting will become fully exercisable on the second anniversary of
the date of grant.  Options granted  during the pendency of the current initial
public offering will be exercisable at $9.05 per share.










                                     -44-

Item 12. Security Ownership of Certain Beneficial Owners and Management

The following table sets forth information  as  of March 23, 2000 regarding the
number and percentage of Shares beneficially  owned by: (i) each director; (ii)
each executive officer; (iii) all directors  and executive officers as a group;
and (iv) as of March 23,  2000,  any  person  known  to us to be the beneficial
owner of more than 5% of the Shares.

                                 Number of Shares
                                   Beneficially             Percent
                                      Owned (1)             of Class
                                 ----------------        --------------
      Name of Beneficial Owner
      ------------------------
      Robert D. Parks                27,180 (2)                *
      Barry L. Lazarus               11,049                    *
      Daniel K. Deighan               1,000 (3)                *
      Michael S. Rosenthal            1,000 (3)                *
      Kenneth E. Masick               1,000 (3)                *
      Roberta S. Matlin                -                       -
      Steven D. Sanders                -                       -
      Samuel A. Orticelli              -                       -
      All Directors and
       Executive Officers as
       a group (8 persons)           41,229 (2)                *
      Macomb County Retirement
         System (4)                 789,473                 14.53%

  * Less than 1%

  (1) Beneficial ownership  includes  outstanding  Shares  and  Shares that any
      person has the right to  acquire  within  60  days after the date of this
      table.  Except as indicated in  the  footnotes to this table and pursuant
      to applicable community property  laws,  the  persons  named in the table
      have  sole  voting  and  investment  power  with  respect  to  all Shares
      beneficially owned by them.

  (2) Includes 20,000 Shares owned by  the  Advisor.    The Advisor is a wholly
      owned subsidiary of IREIC, which is an affiliate of Inland.  Mr. Parks is
      a control person of Inland  and  disclaims beneficial ownership of Shares
      owned by the Advisor.

  (3) Consists of  Shares  issuable  upon  exercise  of  options  to which each
      Independent Director is  entitled  but  which  have  not yet been issued,
      which options are anticipated to be  issued soon so that they will become
      exercisable within 60 days after the date of this table.

  (4) The address of Macomb County Retirement System is 10 N. Main, 12th Floor,
      County Building, Mt. Clemens, MI 48043.










                                     -45-

Item 13. Certain Relationships and Related Transactions

For the  year  ended  December  31,  1999,  the  Company  incurred  a  total of
$8,057,059 of organizational and offering  costs,  of which $5,193,155 was paid
to affiliates.

The Advisor and its affiliates  are  entitled to reimbursement for salaries and
expenses of  employees  of  the  Advisor  and  its  affiliates  relating to the
offering and the administration of the Company.  During the year ended December
31, 1999, the  Company  incurred  $683,055  of  these  costs, of which $549,089
remained unpaid.  In addition,  an  affiliate  of  the Advisor served as dealer
manager of  an  offering  of  securities  by  the  Company  and  earned fees of
$4,786,547,  of  which  $896,544   was   unpaid   as   of  December  31,  1999.
Approximately all  of  these  commissions  have  been  passed  through from the
Affiliate to unaffiliated soliciting broker/dealers.

The Advisor may 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 qualifies as a REIT, the  Advisor  must  reimburse the Company:  (i) to
the extent that the Advisor asset  management fee plus other operating expenses
paid during the  previous  calendar  year  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 (ii) to  the extent that stockholders have not received
an annual distribution equal to or  greater  than the 7.5% current return.  For
the year ended December 31, 1999, the Company has not paid or incurred any such
fees.

An  Affiliate  of  the  Advisor,  Inland  Southeast  Property  Management Corp.
("ISPM"), is entitled to  receive  property  management fees for management and
leasing services.  Such fees may not  exceed 4.5% of the gross income earned by
the Company on  properties  managed.  The  Company  incurred  and paid property
management fees of $225,665, of which  $203,235  were retained by ISPM, for the
year ended December 31, 1999, all of which have been paid.

The Advisor and its affiliates  are  entitled to reimbursement for salaries and
expenses of employees of the Advisor  and its affiliates relating to selecting,
evaluating and acquiring of properties.  Such  amounts are included in building
and improvements  for  those  costs  relating  to  properties  purchased.  Such
amounts are included  in  acquisition  cost  expenses  to  Affiliates for costs
relating to properties not acquired.

Loan servicing fees in  the  amount  of  $14,281  were  paid to Inland Mortgage
Servicing Corporation, an affiliate of the Advisor.
















                                     -46-

                                    PART IV

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 included in this
      report are set forth in Item 8.

  (2) Financial Statement Schedules:

      The following financial statement  schedule  for  the year ended December
      31, 1999 is submitted herewith:

                                                                    Page
                                                                    ----
      Real Estate and Accumulated Depreciation (Schedule III)......  38

      Schedules not filed:

      All schedules other than the  one  listed  above have been omitted as the
      required information is inapplicable  or  the information is presented in
      the consolidated financial statements or related notes.

  (3) Exhibits. The following exhibits are filed as part of this document:

  Item No.     Description
  ---------    -----------
    3.1  Second Articles of  Amendment  and  Restated  Charter of Inland Retail
         Real Estate Trust, Inc. (Included as Exhibit 3.1 to Amendment No. 3 to
         the Company's Registration Statement on Form S-11 filed on February 9,
         1999 (File No. 333-64391) and incorporated herein by reference.)

    3.2  Amended and Restated Bylaws of  Inland  Retail Real Estate Trust, Inc.
         (Included  as  Exhibit  3.2  to  Amendment  No.  2  to  the  Company's
         Registration Statement on Form  S-11  filed  on January 28, 1999 (File
         No. 333-64391) and incorporated herein by reference.)

    4.1  Form of Agreement of Limited Partnership of Inland Retail Real Limited
         Partnership. (Included  as  Exhibit  4.1  to  Amendment  No.  1 to the
         Company's Registration Statement on Form S-11 filed on January 7, 1999
         (File No. 333-64391) and incorporated herein by reference.)

    4.2  Specimen Certificate for the Shares.  (Included  as Exhibit 4.2 to the
         Company's Registration Statement on  Form  S-11 filed on September 28,
         1998 (File 333-64391) and incorporated herein by reference.)

   10.1  Form of Escrow Agreement by and among Inland Retail Real Estate Trust,
         Inc., Inland Securities  Corporation  and  LaSalle National Bank, N.A.
         (Included  as  Exhibit  10.1  to  Amendment  No.  3  to  the Company's
         Registration Statement on Form  S-11  filed  on February 9, 1999 (File
         No. 333-64391) and incorporated herein by reference.)

   10.2  Form of Advisory Agreement  by  and  between Inland Retail Real Estate
         Trust, Inc., and  Inland  Retail  Real  Estate Advisory Services, Inc.
         (Included as Exhibit 10.2  to  the Company's Registration Statement on
         Form S-11  filed  on  September  28,  1998  (File  No.  333-64391) and
         incorporated herein by reference.)


                                     -47-

   10.3  Form of Master Management Agreement,  including the form of Management
         Agreement for each Property by  and  between Inland Retail Real Estate
         Trust, Inc. and Inland  Southeast  Property Management Corp. (Included
         as Exhibit 10.3 to the  Company's  Registration Statement on Form S-11
         filed on September  28,  1998  (File  No.  333-64391) and incorporated
         herein by reference.)

   10.4  Form of Property  Acquisition  Service  Agreement  by and among Inland
         Retail Real Estate  Trust,  Inc.,  Inland  Retail Real Estate Advisory
         Services, Inc., Inland  Real  Estate  Corporation,  Inland Real Estate
         Advisory Services, Inc.,  and  Inland  Real  Estate Acquisitions, Inc.
         (Included as Exhibit 10.4  to  the Company's Registration Statement on
         Form S-11  filed  on  September  28,  1998  (File  No.  333-64391) and
         incorporated herein by reference.)

   10.5  Form  of  the  Company's   Independent  Director  Stock  Option  Plan.
         (Included  as  Exhibit  10.5  to  Amendment  No.  1  to  the Company's
         Registration Statement on Form S-11 filed on January 7, 1999 (File No.
         333-64391) and incorporated herein by reference.)

   10.6  Form of Indemnification Agreement  by  and  between Inland Retail Real
         Estate  Trust,  Inc.,  and   its  directors  and  executive  officers.
         (Included  as  Exhibit  10.6  to  Amendment  No.  3  to  the Company's
         Registration Statement on Form S-11  filed  February 9, 1999 (File No.
         333-64391) and incorporated herein by reference.)

   10.7  Form of Agreement dated  March,1999  between Inland Retail Real Estate
         Trust, Inc. and Inland Real  Estate Investment Corporation relating to
         payment of the reasonably estimated cost  to prepare and mail a notice
         to stockholders of any  special  meeting  of stockholders requested by
         the stockholders. (Included as Exhibit 10.7  to Amendment No. 4 to the
         Company's Registration Statement on  Form  S-11  filed on February 10,
         1999 (File No. 333-64391) and incorporated herein by reference.)

   27.1  Financial Data Schedule


(b) Reports on Form 8-K:

    The following reports on Form 8-K were filed during the last quarter of the
    period covered by this annual report.

         Report on Form 8-K dated September 30, 1999
         Item 2.  Acquisition or Disposition of Assets

         Report on Form 8-K dated October 26, 1999
         Item 2.  Acquisition or Disposition of Assets

         Report on Form 8-K/A dated September 1, 1999
         Item 7.  Financial Statements  and  Exhibits  (for the Company and for
         Lake Olympia Square,  Bridgewater  Marketplace, Bartow Marketplace and
         Countryside Shopping Center).

(c) See exhibit index included above.

(d) None



                                     -48-

                                  SIGNATURES

Pursuant to the requirements of Section  13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has  duly  caused  this  report to be signed on its
behalf by the undersigned, thereunto duly authorized.

  INLAND RETAIL REAL ESTATE TRUST, INC.

        /s/ Robert D. Parks


  By:   Robert D. Parks
        Chairman and Chief Executive Officer
        and Affiliated Director
  Date: March 30, 2000

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


  By:   Robert D. Parks
        Chairman and Chief Executive Officer
        and Affiliated Director
  Date: March 30, 2000

        /s/ Barry L. Lazarus


  By:   Barry L. Lazarus
        President, Chief Operating Officer, Treasurer,
        Chief Financial Officer and Affiliated Director
  Date: March 30, 2000

        /s/ Daniel K. Deighan


  By:   Daniel K. Deighan
        Independent Director
  Date: March 30, 2000

        /s/ Kenneth E. Masick


  By:   Kenneth E. Masick
        Independent Director
  Date: March 30, 2000

        /s/ Michael S. Rosenthal

  By:   Michael S. Rosenthal
        Independent Director
  Date: March 30, 2000



                                     -49-


<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                        14869164
<SECURITIES>                                         0
<RECEIVABLES>                                  1331213
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                       127226926
<DEPRECIATION>                                 1226910
<TOTAL-ASSETS>                               143988136
<CURRENT-LIABILITIES>                          4280840
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         54338
<OTHER-SE>                                    44959527
<TOTAL-LIABILITY-AND-EQUITY>                 143988136
<SALES>                                              0
<TOTAL-REVENUES>                               6030093
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                               3494215
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             2367882
<INCOME-PRETAX>                                 167996
<INCOME-TAX>                                    167996
<INCOME-CONTINUING>                             167996
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    167996
<EPS-BASIC>                                        .07
<EPS-DILUTED>                                      .07


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission