IRT PROPERTY CO
10-K405/A, 1995-09-28
REAL ESTATE INVESTMENT TRUSTS
Previous: C TEC CORP, SC 13D/A, 1995-09-28
Next: MCNEIL REAL ESTATE FUND X LTD, SC 14D1/A, 1995-09-28



<PAGE>   1

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

                                  FORM 10-K/A

                                AMENDMENT NO. 1

         (X)     ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

         For the Fiscal Year Ended      December 31, 1994       
                                   ------------------------------     

                                     OR

         ( )     TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d)
                      OF THE SECURITIES EXCHANGE ACT OF 1934

         For the Transition Period From            to
                                        -----------  -----------

Commission File Number                                                  1-7859
- --------------------------------------------------------------------------------
                            IRT PROPERTY COMPANY
- --------------------------------------------------------------------------------
           (Exact name of registrant as specified in its charter)

             Georgia                                       58-1366611         
- ---------------------------------------           --------------------------  
(State or other jurisdiction of                     (I.R.S. Employer          
     incorporation or organization)                  Identification Number)   
                                                                              
200 Galleria Parkway, Suite 1400                                              
      Atlanta, Georgia                                       30339            
- ----------------------------------------          --------------------------
(Address of principal executive offices)                   (Zip Code)         

Registrant's telephone number, including area code: (404) 955-4406       
Securities registered pursuant to Section 12(b) of the Act:

                                            Name of each exchange on   
     Title of each class                       which registered        
     -------------------                    ------------------------   
    Shares of Common Stock                  New York Stock Exchange 
        $1 Par Value

Securities registered pursuant to Section 12(g) of the Act:    None

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

Indicate by check mark whether the registrant (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 
                                               ---     ---

Based upon the assumption that directors and executive officers of the
registrant are not affiliates of the registrant, the aggregate market value of
the voting stock of the registrant held by nonaffiliates of the registrant at
February 6, 1995 was $254,207,470.  Presuming that such directors and executive
officers are affiliates of the registrant, the aggregate market value of the
voting stock of the registrant held by nonaffiliates of the registrant at
February 6, 1995 was $250,694,487.

25,420,747 shares of Common Stock, $1 Par Value, outstanding at February 6, 
1995.

                      DOCUMENTS INCORPORATED BY REFERENCE

The information called for by Part III (Items 10, 11, 12 and 13) is
incorporated by reference to the registrant's definitive proxy statement to be
filed pursuant to Regulation 14A.

<PAGE>   2
                                AMENDMENT NO. 1

         The undersigned registrant hereby amends Items 1, 2, 5, 6, 7, 8 and 14
and restates in its entirety its Form 10-K405 for the fiscal year ended
December 31, 1994.

                                     PART I

Item 1.  Business.

         General Development of Business.  IRT Property Company (the
"Company"), founded in 1969, is a self-administered and self-managed equity
real estate investment trust which invests primarily in neighborhood and
community shopping centers which are located in the Southeastern United States
and are anchored by supermarkets, drug stores and/or discount variety stores. 
IRT Property Company was incorporated under the laws of Georgia in June 1979. 
It was organized in order to accommodate a merger of Investors Realty Trust, a
Tennessee business trust organized in 1969, and Summit Properties, an Ohio
business trust organized in 1965.  That merger was accomplished effective June
20, 1979, and the Company then succeeded to all of the assets and liabilities
of both trusts.

         The Company and its predecessor, Investors Realty Trust, have each
elected since their inceptions to be treated as "Real Estate Investment Trusts"
("REITs") under the Internal Revenue Code (the "Code").  The Company intends to
continue such election, although it is not required to do so.  For the special
provisions applicable to REITs, reference is made to Sections 856-860 of the
Code, as amended.

         The Company has two wholly-owned subsidiaries.  IRT Management Company
("IRTMC") was formed in 1990.  The only business conducted thus far by IRTMC
has been the purchase of a portion of the Company's 2% convertible subordinated
debentures, although it may engage in other activities in the future.  VW Mall,
Inc. ("VWM") was formed in July 1994.  Upon its formation, VWM purchased the
land underlying Valley West Mall and now holds 100% of the Company's interest
in this investment.

         Financial Information and Description of Business.  The Company's sole
business is the ownership of real estate investments which consist principally
of equity investments in income-producing properties, with primary emphasis on
neighborhood and community shopping centers in the Southeastern United States.
The Company's investment portfolio also includes some apartment, industrial and
other properties, and to a lesser extent various purchase-money mortgages taken
back on the sales of former equity investments.  In addition, the Company has
authority to make other types of equity and mortgage investments in real
estate.  The Company considers its investment activity to consist of a single
industry segment.

                                      1
<PAGE>   3

         For a description of the Company's individual investments and of
material developments during the year regarding these investments and the
Company as a whole, reference is made to Items 2 and 7 hereof.  For financial
information about the Company's 1987 and 1993 debenture offerings, reference is
made to Items 6 and 7 and to Note 7 to the consolidated financial statements.
For information regarding the Company's 1992 and 1993 common stock offerings,
reference is made to Item 7 and to Note 2 to the consolidated financial
statements.  Readers are also urged to review the Company's Annual Report to
Shareholders for the year ended December 31, 1994.

         In making new real estate investments, the Company intends to continue
to place primary emphasis on obtaining equity interests in well-located
income-producing properties, principally shopping centers in the Southeastern
United States, with attractive yields and potential for increases in income and
capital appreciation.  The Company will also from time to time consider the
disposition or exchange of existing investments in order to improve its
investment portfolio or increase its funds from operations.  Existing
investments are continuously reviewed by Company management, and appropriate
programs to renovate and modernize properties are designed and implemented in
order to improve leasing arrangements, thereby increasing funds from operations
and property values.  The Company's investment and portfolio management
philosophy is designed to implement its overall objective of maximizing funds
from operations and distributions to shareholders.

         The Company directly provides property management and leasing services
for all but fourteen of its operating properties.  Self-management enables the
Company to emphasize and more closely control leasing and property management.
Internal property management also provides the Company opportunities for
operating efficiencies by enabling it to acquire additional properties without
proportionate increases in property management expenses.  The Company's
property management program is implemented by on-site property managers and
property management and leasing professionals located in offices in Atlanta,
Charlotte and Orlando.

         The results of the Company's operations depend upon the performance of
its existing investment portfolio, the availability of suitable opportunities
for new investments and the yields then available on such investments.  Such
yields will vary with the type of investment involved, the condition of the
financial and real estate markets, the nature and geographic location of the
investment, competition and other factors.  The performance of a real estate
investment company is strongly influenced by the cycles of the real estate
industry.  As financial intermediaries providing equity funds for real estate
projects, real estate investment companies are generally subject to the same
market and economic forces as other real estate investors.


                                       2
<PAGE>   4


         Competitive Conditions.  In seeking new investment opportunities, the
Company competes with other real estate investors, including pension funds,
foreign investors, real estate partnerships, and other domestic real estate
companies.  On properties presently owned by the Company or in which it has
investments, the Company and its tenants and borrowers compete with other
owners of like properties for tenants and/or customers depending on the nature
of the investment.  Management believes that the Company is well positioned to
compete effectively for new investments and tenants.

         For any borrowed funds that may be used in new investment activity,
the Company would be in competition with other borrowers, particularly real
estate borrowers.  For a description of the Company's mortgage debt, reference
is made to Table V in Item 2 hereof, to Item 7 and to Note 6 to the
consolidated financial statements included as a part of this report.  For a
description of the Company's 7.3% convertible subordinated debentures,
reference is made to Item 7 and to Note 7 to the consolidated financial
statements.  For a description of the Company's 5-year $50,000,000 revolving
term loan, reference is made to Item 7 and to Note 8 to the consolidated
financial statements.

         Regulation.  Investments in real property create a potential for
environmental liability on the part of the owner of or any mortgage lender on
such real property.  If hazardous substances are discovered on or emanating
from any of the Company's properties, the owner or operator of the property
(including the Company) may be held strictly liable for all costs and
liabilities relating to such hazardous substances.  In 1989, the Company
adopted a policy of obtaining a Phase I environmental study on each property it
seeks to acquire.

         The Company's Charlotte, North Carolina industrial facility is among
the sites appearing on the Comprehensive Environmental Response, Compensation
and Liability Act List ("CERCLIS") maintained by the United States
Environmental Protection Agency ("EPA").  The CERCLIS list contains sites which
have possible environmental contamination.  The EPA regularly requests that
state environmental agencies conduct screening site investigations ("SSI") at
various sites appearing on the CERCLIS list.  At the request of the EPA, the
North Carolina Department of Environment, Health, and Natural Resources
("DEHNR") conducted an SSI at this facility on May 28, 1991.  Following receipt
of results of such SSI, the DEHNR advised the Company that it would not
recommend further action to the EPA with respect to this facility.  There can
be no assurance that the EPA or DEHNR will not require remediation action, but
based on information presently available to the Company, the Company believes
the costs of any such remediation would not have a material adverse effect on
the Company's results of operations, financial position or liquidity.





                                       3
<PAGE>   5


         The Charlotte industrial facility contained underground petroleum and
used oil storage tanks ("USTs") believed to have been owned by the previous
owner of this property.  The Company had the USTs removed in December 1993 and
was notified on March 2, 1994 by the DEHNR that certain investigative,
corrective and/or remedial actions ("Corrective Actions") must be performed by
the Company to, among other things, determine the level of soil and/or
groundwater contamination due to suspected leakage from some of the USTs.
Depending upon the results of the investigation phase of the Corrective Action
work, which has not been completed at this time, the Company may be required to
remediate impacted soil and/or groundwater.  In November 1994, the Company
(through its environmental consultant) submitted to DEHNR a Comprehensive Site
Assessment ("CSA") report covering the results of investigation work to date.
The CSA report confirmed the presence of petroleum product-related substances
in soil and groundwater at levels that exceed applicable standards, and the
Company has begun removing free phase liquids from a well on the property.
DEHNR has reviewed the CSA report and has asked the Company to undertake
further investigation work.  Based upon consultation with a professional
engineering firm, any additional investigation costs to be incurred by the
Company should be less than $20,000.  Based on the engineering firm's
estimates, soil remediation, if required, should cost between $30,000 and
$142,000, and groundwater remediation, if required, should cost between $20,000
to be spent over three years to $435,000 to be spent over ten years.  These
estimates are based on information available at this time and may vary
depending upon the results of phases of the Corrective Action work.  At this
time it is not clear that the Company is responsible for taking Corrective
Action, and some of the costs of Corrective Action are reimbursable under the
North Carolina Commercial Leaking Petroleum Underground Storage Tank Cleanup
Fund.  Based on the information presently available, the Company believes the
costs of any such Corrective Action would not have a material adverse effect on
the Company's results of operations, financial position or liquidity.

         During its soil and groundwater investigation at the Bluebonnet
Village Shopping Center in Baton Rouge, Louisiana, the Company's environmental
consultant discovered concentrations of various chemicals in a single
groundwater monitoring well that exceeded the maximum contaminant levels under
the Federal Safe Drinking Water Act.  The Company has notified the Louisiana
Department of Environmental Quality-Groundwater Protection Division
("LDEQ-GWPD") of such discovery.  The Company has been advised that the
groundwater impact appears to be very localized, since six other groundwater
monitoring wells placed around the initial well did not exhibit any impact.
There can be no assurance that the LDEQ-GWPD will not require remediation, but
based on information presently available to the Company and discussions with
the Company's environmental consultant, the Company believes the cost of any
such remediation would not have a material adverse effect on the Company's
results of operations, financial position or liquidity.





                                       4
<PAGE>   6


         There is potential for contamination from reported off-site leaking
petroleum USTs at the following Company properties:  Gulf Gate Plaza Shopping
Center, Naples, Florida; Thomasville Commons, Thomasville, North Carolina;
Wesley Chapel Crossing, Decatur, Georgia; and Chestnut Square, Brevard, North
Carolina.  In addition, there are reported low levels of contamination from
leaking USTs formerly located at the Company's Venice Plaza Shopping Center,
Venice, Florida.  Kash n' Karry Food Stores, Inc., the Florida food division of
Lucky Stores, Inc., formerly operated such USTs at Venice Plaza Shopping
Center.  The Company is not the owner or operator of any such USTs described
above.  No investigative or corrective action concerning such leaking USTs and
contamination has been suggested or required of the Company by any federal,
state or local agency or any other party.  Based on information presently
available to the Company, the Company believes that the off-site landowners and
UST operators, or Kash n' Karry Food Stores, Inc. and/or Lucky Stores, Inc. in
the case of Venice Plaza Shopping Center, are responsible for investigation and
cleanup of any such leaking USTs and contamination.  Accordingly, the Company
believes that the cost of any such investigation and cleanup would not have a
material adverse effect on the Company's results of operations, financial
position or liquidity.

         The Company has not commissioned independent environmental analyses
with respect to properties acquired prior to 1989, except as required pursuant
to its secured revolving term loan.  Phase I environmental site assessments
(which generally did not include environmental sampling, monitoring or
laboratory analysis) were implemented by the Company with respect to those
properties which the Company acquired from 1989 to the present, prior to the
acquisition of such properties.  No assurance can be given that hazardous
substances are not located on any of the properties.  However, the Company has
no reason to believe that any environmental contamination has occurred nor any
violation of any applicable environmental law, statute, regulation or ordinance
exists that would have a material adverse effect on the Company's results of
operations or financial position.  The Company presently carries no insurance
coverage for the types of environmental risks described above.

         Employees.  The Company presently employs 54 persons, 14 of whom are
on-site management, maintenance and security personnel at four of the Company's
real estate investments.

Item 2.  Properties.

         The following tables and notes thereto describe the properties in
which the Company had investments at December 31, 1994, as well as the mortgage
indebtedness to which the Company's investments were subject.  Reference is
made to Note 3 to the consolidated financial statements included as a part of
this report for information on minimum base rentals on noncancellable operating
leases for the next five years and thereafter.





                                       5
<PAGE>   7
I.  EQUITY INVESTMENTS (LAND & BUILDINGS)

    The Company had a fee or leasehold interest in land and improvements
thereon as follows:


<TABLE>
<CAPTION>
                                                             Percent                Cost to    Depreciated   Property    Property
                                  Date         Area or       Leased      Year       Company       Cost         FFO      Net Income
          Description           Acquired    Rental Units    12/31/94   Completed   12/31/94     12/31/94     1994 (1)    1994 (2)
          -----------           --------    ------------    --------   ---------   --------     --------     --------    --------
<S>                             <C>         <C>               <C>      <C>        <C>          <C>            <C>        <C>
       SHOPPING CENTERS
Abbeville Plaza                 4/86         59,525 sq. ft.    22%       1970     $   516,598  $   346,828    $  8,638   $ (11,707)
  Abbeville, SC
Ambassador Row                  12/94       193,982 sq. ft.    97%      1980 &      9,696,440    9,692,767      26,871      23,198
  Lafayette, LA                                                          1991
Ambassador Row Courtyard        12/94       156,283 sq. ft.    90%      1986 &     11,597,751   11,592,826      32,148      27,223
  Lafayette, LA                                                          1991
Asheville Plaza                 4/86         49,800 sq. ft.   100%       1967         405,287      305,915      95,751      84,555
  Asheville, NC
Bluebonnet Village              12/94        89,879 sq. ft.   100%       1983       8,050,589    8,046,074      22,226      17,711
  Baton Rouge, LA
The Boulevard                   12/94        68,012 sq. ft.    92%      1976 &      3,793,337    3,791,458      10,506       8,627
  Lafayette, LA                                                          1994
Carolina Place                  5/89         36,560 sq. ft.   100%       1989       2,351,494    2,073,454     221,953     171,613
  Hartsville, SC
Centre Pointe Plaza             12/92 &     163,642 sq. ft.   100%      1989 &      9,122,188    8,719,372     849,298     640,087
  Smithfield, NC                12/93                                    1993
Chadwick Square                 1/92         31,700 sq. ft.   100%       1985       1,456,727    1,370,697     210,255      93,842
  Hendersonville, NC
Chelsea Place                   7/93         81,144 sq. ft.   100%       1992       6,937,585    6,735,232     762,029     623,273
  New Port Richey, FL
Chester Plaza                   4/86 &       71,443 sq. ft.    66%      1967 &      2,199,971    1,859,970     215,263     131,402
  Chester, SC                   2/92                                     1992
Chestnut Square                 1/92         39,640 sq. ft.    96%       1985       1,416,987    1,333,647     230,141      92,555
  Brevard, NC                          
Colony Square                   2/88         50,000 sq. ft.   100%       1987       2,922,695    2,431,894     258,820     165,034
  Fitzgerald, GA
Commerce Crossing               12/92       100,668 sq. ft.   100%       1988       4,467,493    4,261,477     390,130     288,212
  Commerce, GA
Countryside Shops               6/94        173,161 sq. ft.   100%     1986,1988   16,642,378   16,505,458     826,737     689,817
  Cooper City, FL                                                       & 1991
The Crossing                    12/94       113,989 sq. ft.    93%      1988 &      4,495,652    4,492,411      12,438       9,197
  Slidell, LA                                                            1993
Delchamps Plaza                 4/88         66,857 sq. ft.   100%       1987       4,506,247    3,807,211     441,991      26,883
  Pascagoula, MS
Douglas Commons                 8/92         97,027 sq. ft.    95%       1988       8,574,939    8,207,193     795,830      19,779
  Douglasville, GA
</TABLE>

                                      6
<PAGE>   8

I.  EQUITY INVESTMENTS (LAND & BUILDINGS), continued


<TABLE>
<CAPTION>
                                                             Percent                Cost to    Depreciated   Property    Property
                                  Date         Area or       Leased      Year       Company       Cost         FFO      Net Income
          Description           Acquired    Rental Units    12/31/94   Completed   12/31/94     12/31/94     1994 (1)    1994 (2)
          -----------           --------    ------------    --------   ---------   --------     --------     --------    --------
<S>                              <C>        <C>               <C>       <C>       <C>          <C>          <C>          <C>
  SHOPPING CENTERS, continued
Eden Centre                      11/94       56,355 sq. ft.   100%       1991     $ 3,527,217  $ 3,515,129  $   67,733   $  55,645
  Eden, NC
Elmwood Oaks                     1/92       130,284 sq. ft.   100%       1989      11,125,788   10,641,730   1,183,295     141,579
  Harahan, LA
First Street Station             8/94        52,230 sq. ft.    95%       1989       3,034,670    3,011,092     101,526      77,948
  Albemarle, NC
Forest Hills Centre              8/90        65,360 sq. ft.   100%       1990       5,060,366    4,655,920     501,968     397,532
  Wilson, NC
Forrest Gallery                  12/92      214,450 sq. ft.    98%       1987      12,271,062   11,766,795   1,006,373     755,691
  Tullahoma, TN
Ft. Walton Beach Plaza           7/86        48,248 sq. ft.    96%       1986       2,647,943    2,120,419     222,688      37,182
  Ft. Walton Beach, FL
Gaffney Plaza                    4/86        27,828 sq. ft.     0%      1964 &        405,917      199,750      (8,462)    (35,165)
  Gaffney, SC                                                            1974
The Galleria                     8/86 &      81,544 sq. ft.    99%      1986 &      7,535,769    6,390,531     517,356     328,786
  Wrightsville Beach, NC         12/87                                   1990
Gulf Gate Plaza                  6/79       171,549 sq. ft.    94%      1969 &      4,269,794    2,238,531     635,173     389,702
  Naples, FL                                                             1974
Harris Teeter                    6/88 &      36,535 sq. ft.   100%      1981 &      2,600,657    2,115,957     295,744     218,704
  Lexington, VA                  6/89                                    1989
Heritage Walk                    6/93       159,362 sq. ft.   100%      1991 &      8,754,552    8,441,696     912,112     713,476
  Milledgeville, GA                                                      1992
Hoffner Plaza                    6/79        39,370 sq. ft.    23%       1972       1,137,117      450,002      25,417      (5,039)
  Orlando, FL
Lancaster Plaza                  4/86        77,400 sq. ft.   100%       1971       1,163,909      798,801     146,539     106,073
  Lancaster, SC
Lancaster Shopping Center        8/86 &      29,047 sq. ft.   100%      1963 &      1,595,667    1,284,623     167,046     125,656
  Lancaster, SC                  12/87                                   1987
Lawrence Commons                 8/92        52,295 sq. ft.   100%       1987       3,451,728    3,287,392     362,656      33,362
  Lawrenceburg, TN
Litchfield Landing               8/86        42,201 sq. ft.    91%       1984       2,620,314    2,162,625     310,889     253,453
  North Litchfield, SC
Macland Pointe                   1/93        79,699 sq. ft.   100%      1992 &      6,113,405    5,883,586     723,849     295,333
  Marietta, GA                                                           1993
Masonova Plaza                   6/79       157,955 sq. ft.    44%       1969       3,030,852    1,272,199      62,996    (118,517)
  Daytona Beach, FL
Millervillage Shopping Center    12/94       94,559 sq. ft.    95%      1983 &      7,588,527    7,583,813      21,022      16,308
  Baton Rouge, LA                                                        1992

</TABLE>

                                      7

<PAGE>   9
I.  EQUITY INVESTMENTS (LAND & BUILDINGS), continued


<TABLE>
<CAPTION>
                                                             Percent                Cost to    Depreciated   Property    Property
                                  Date         Area or       Leased      Year       Company       Cost         FFO      Net Income
          Description           Acquired    Rental Units    12/31/94   Completed   12/31/94     12/31/94     1994 (1)    1994 (2)
          -----------           --------    ------------    --------   ---------   --------     --------     --------    --------
<S>                              <C>        <C>               <C>     <C>         <C>          <C>          <C>           <C>
  SHOPPING CENTERS,continued
New Smyrna Beach Regional        8/92       118,451 sq. ft.    92%       1987     $10,290,171  $ 9,902,345  $  887,533    $726,414
  New Smyrna Beach, FL
North River Village Center       12/92 &    177,128 sq. ft.   100%      1988 &     10,110,385    9,856,134   1,122,145     941,553
  Ellenton, FL                    12/93                                  1993
North Village Center (3)         8/86        60,356 sq. ft.    98%       1984       3,281,879    2,752,298     374,401      32,194
  North Myrtle Beach, SC
Old Kings Commons                5/88        84,759 sq. ft.   100%       1988       6,082,206    5,309,410     546,671     421,477
  Palm Coast, FL
Palm Gardens                     6/79        52,670 sq. ft.   100%       1970       2,022,412    1,380,990     269,168     145,322
  Largo, FL
Parkmore Plaza                   12/92      159,067 sq. ft.   100%      1986 &      8,260,407    7,933,854     880,370     717,628
  Milton, FL                                                             1992
Paulding Commons                 8/92       192,391 sq. ft.    96%       1991      12,950,114   12,308,452   1,213,866     265,050
  Dallas, GA
Pensacola Plaza                  7/86        56,098 sq. ft.   100%       1985       2,644,578    1,930,963     203,387     (18,689)
  Pensacola, FL
Pinhook Plaza                    12/94      190,371 sq. ft.    97%      1979 &     11,072,604   11,066,940       9,602       3,938
  Lafayette, LA                                                          1992
Plaza Acadienne (4)              12/94      105,419 sq. ft.    96%       1980       2,917,925    2,915,975       1,225        (725)
  Eunice, LA
Plaza North                      8/92        47,240 sq. ft.    95%       1986       2,459,244    2,350,692     259,933     214,988
  Hendersonville, NC
Providence Square                12/71       85,390 sq. ft.    93%       1973       4,196,728    2,035,700     422,149     248,303
  Charlotte, NC
Riverview Shopping Center        3/72       130,058 sq. ft.    83%       1973       6,003,033    4,484,369     245,639     138,253
  Durham, NC
Scottsville Square               8/92        38,450 sq. ft.    90%       1986       2,438,204    2,330,493     275,356     230,759
  Bowling Green, KY
Seven Hills                      7/93        64,890 sq. ft.    99%       1991       4,894,767    4,786,249     488,156      43,244
  Spring Hill, FL
Shelby Plaza (4)                 4/86       103,000 sq. ft.    73%       1972       1,103,226      749,952     102,200      43,530
  Shelby, NC
Sherwood South                   12/94       77,107 sq. ft.   100%    1972, 1988    1,984,695    1,983,280       5,468       4,053
  Baton Rouge, LA                                                       & 1992
Siegen Village                   12/94      115,762 sq. ft.    96%       1988       6,677,883    6,676,952      18,512      17,581
  Baton Rouge, LA
Smyrna Village                   8/92        83,334 sq. ft.    98%       1992       5,842,566    5,549,157     601,592     151,181
  Smyrna, TN

</TABLE>

                                      8
<PAGE>   10

I.  EQUITY INVESTMENTS (LAND & BUILDINGS), continued


<TABLE>
<CAPTION>
                                                             Percent                Cost to    Depreciated   Property    Property
                                  Date         Area or       Leased      Year       Company       Cost         FFO      Net Income
          Description           Acquired    Rental Units    12/31/94   Completed   12/31/94     12/31/94     1994 (1)    1994 (2)
          -----------           --------    ------------    --------   ---------   --------     --------     --------    --------
<S>                              <C>        <C>               <C>     <C>         <C>          <C>          <C>         <C>
  SHOPPING CENTERS,continued
Smyth Valley Crossing            12/92      126,841 sq. ft.    98%       1989     $ 6,994,084  $ 6,723,640  $  645,416  $  507,008
  Marion, VA
South Beach Regional             8/92       289,319 sq. ft.    99%      1990 &     21,809,241   20,743,151   2,170,734     503,267
  Jacksonville Beach, FL                                                 1991
Spalding Village                 8/92       235,318 sq. ft.    97%       1989      15,317,546   14,561,899   1,449,424     (32,865)
  Griffin, GA
Stadium Plaza                    8/92        70,475 sq. ft.    99%       1988       4,458,526    4,299,171     424,977      (7,541)
  Phenix City, AL
Stanley Market Place             1/92        40,364 sq. ft.   100%      1980 &      1,800,935    1,684,035     221,527     181,447
  Stanley, NC                                                            1991
Taylorsville Shopping Center     8/86 &      48,537 sq. ft.    89%      1982 &      2,612,159    2,152,674     261,673     182,456
  Taylorsville, NC               12/88                                   1988
Thomasville Commons              8/92       148,754 sq. ft.   100%       1991       7,172,961    6,794,952     785,572      83,240
  Thomasville, NC
Union Plaza                      4/86        41,350 sq. ft.   100%       1967         227,751      132,284      37,372      23,127
  Union, SC
University Center                12/89       56,180 sq. ft.    91%       1989       3,937,447    3,533,127     365,009     285,070
  Greenville, NC
Valley West Mall (5)             3/86       478,180 sq. ft.    75%       1973      10,207,598    5,806,112     649,017    (173,703)
  Glendale, AZ
Venice Plaza (3)                 6/79       144,850 sq. ft.    93%      1971 &      2,803,349    1,462,651     449,113     296,209
  Venice, FL                                                             1979
Village at Northshore            12/94      144,373 sq. ft.    96%      1988 &      8,262,533    8,258,362       6,675       2,504
  Slidell, LA                                                            1993
Waterlick Plaza                  10/89       98,694 sq. ft.    96%      1973 &      6,254,924    5,566,602     675,247     533,387
  Lynchburg, VA                                                          1988
Watson Central                   12/92 &    227,730 sq. ft.    99%      1989 &     13,024,297   12,493,109   1,294,662   1,011,765
  Warner Robins, GA               10/93                                  1993
Wesley Chapel Crossing           12/92      170,792 sq. ft.   100%       1989      10,893,715   10,536,908     971,881     794,690
  Decatur, GA
West Gate Plaza                  6/74 &      64,378 sq. ft.    97%       1974       2,357,547    1,743,170      61,995      (4,373)
  Mobile, AL                     1/85
Westgate Square                  6/94       104,904 sq. ft.    92%      1984 &      9,078,855    8,993,361     439,278     353,784
  Sunrise, FL                                                            1988
West Towne Square                3/90        89,596 sq. ft.    87%       1988       5,988,565    5,318,834     457,451     315,439
  Rome, GA

</TABLE>


                                      9
<PAGE>   11
I.  EQUITY INVESTMENTS (LAND & BUILDINGS), continued


<TABLE>
<CAPTION>
                                                             Percent                Cost to    Depreciated   Property    Property
                                  Date         Area or       Leased      Year       Company       Cost         FFO      Net Income
          Description           Acquired    Rental Units    12/31/94   Completed   12/31/94     12/31/94     1994 (1)    1994 (2)
          -----------           --------    ------------    --------   ---------   --------     --------     --------    --------
<S>                              <C>      <C>                 <C>       <C>      <C>          <C>          <C>         <C>
  SHOPPING CENTERS,continued
Willowdaile Shopping Center      8/86 &     120,815 sq. ft.    97%      1986     $  8,573,127 $  7,120,527 $ 1,082,249 $   856,339
  Durham, NC                     12/87
Winnsboro Plaza                  4/86        36,000 sq. ft.    83%      1973          614,550      441,969      54,671      30,587
  Winnsboro, SC
                                          ---------                              -------------------------------------------------

                                          7,938,974 sq. ft.                       434,712,349  398,065,218  33,098,261  16,956,901
                                          =========                              -------------------------------------------------

          APARTMENTS
Whitehall Kent Apartments        6/79           188 units      97%      1968        3,555,285    1,568,735     703,901     651,471
  Kent, OH                                                                       -------------------------------------------------
                                                                                  

     INDUSTRIAL PROPERTIES
Industrial Buildings             6/79       109,810 sq. ft.    91%      1956 &      2,963,840      321,348     308,884     301,114
  Charlotte, NC                                                         1963
Plasti-Kote                      6/79        41,000 sq. ft.   100%      1961 &        482,939       81,390      97,376      97,376
  Medina, OH                                                            1966
                                          ---------                              -------------------------------------------------
                                            150,810 sq. ft.                         3,446,779      402,738     406,260     398,490
                                          =========                              -------------------------------------------------

                                                                                 $441,714,413 $400,036,691 $34,208,422 $18,006,862
                                                                                 =================================================
</TABLE>

NOTES:
  (1)  Property FFO represents cash flows from operating activities before
       interest expense excluding changes in accrued assets and liabilities for
       the fiscal year ended December 31, 1994 or from the date of acquisition
       (if acquired in 1994) through December 31, 1994.  Property FFO should not
       be considered an alternative to net income or other measurements under
       generally accepted accounting principles as an indicator of operating
       performance; or to cash flows from operating, investing, or financing
       activities as a measure of liquidity. Property FFO is presented as an
       additional measure in valuing and analyzing the underlying real estate
       investments.

  (2)  Property Net Income represents net income of the property calculated in
       accordance with generally accepted accounting principles, excluding any
       allocation of general and administrative expenses of the Company.

  (3)  The Company owns a 54.5% interest in North Village Center and a 75%
       interest in Venice Plaza Shopping Center, which are consolidated for
       financial reporting purposes and minority interests recorded.

  (4)  Subject to gound leases expiring in 1997 for Shelby Plaza and 1998 and
       2008 for Plaza Acadienne.  The Company has an option to purchase the
       land at Shelby Plaza for $265,000 in 1997.

  (5)  Annual cash flow for 1994 includes $72,261 of percentage rentals.




                                      10
<PAGE>   12
II.  EQUITY INVESTMENTS (DIRECT FINANCING LEASES)


     The Company also had a fee interest in land and improvements thereon in
     the following properties occupied by tenants under leases which are
     treated as direct financing leases:


<TABLE>
<CAPTION>
                                                              Percent                Cost to     Property    Property
                                   Date                        Leased      Year      Company       FFO      Net Income
          Description            Acquired     Square Feet     12/31/94  Completed    12/31/94    1994 (1)    1994 (2)
          -----------            --------     -----------     --------  ---------    --------    --------    --------
<S>                               <C>         <C>               <C>      <C>        <C>        <C>         <C>
             OFFICE
The Old Phoenix National Bank (3) 12/84        73,074 sq. ft.   100%     Various    $2,192,763 $   313,049 $   287,628
  Medina County, OH                           =======                               ----------------------------------


        SHOPPING CENTERS
Wal-Mart Stores, Inc. (4)         6/85         54,223 sq. ft.   100%      1985       1,345,539     194,111     164,748
  Mathews, LA
Wal-Mart Stores, Inc. (4)         6/85         64,890 sq. ft.   100%      1985       1,714,478     264,381     226,894
  Fremont, NE
Wal-Mart Stores, Inc. (4)         6/85 &       83,249 sq. ft.   100%      1985       2,543,578     419,778     364,967
  Kearney, NE                     1/91
Wal-Mart Stores, Inc. (4)         7/85         53,571 sq. ft.   100%      1985       1,499,522     241,891     209,201
  Marble Falls, TX                             
                                              -------                               ----------------------------------
                                              255,933 sq. ft.                        7,103,117   1,120,161     965,810
                                              =======                               ----------------------------------

                                                                                    $9,295,880 $1,433,210  $1,253,438
                                                                                    ==================================
</TABLE>


NOTES:

  (1)  Property FFO represents cash flows from operating activities before
       expense excluding changes in accrued assets and liabilities for the
       fiscal year ended December 31, 1994 or from the date of acquisition (if
       acquired in 1994) through December 31, 1994.  Property FFO should not be
       considered an alternative to net income or other measurements under
       generally accepted accounting principles as an indicator of operating
       performance; or to cash flows from operating, investing or financing
       activities as a measure of liquidity.  Property FFO is presented as an
       additional measure in valuing and analyzing the underlying real estate
       investments.

  (2)  Property Net Income represents net income of the property calculated in
       accordance with generally accepted accounting principles, excluding
       any allocation of general and administrative expenses of the Company.

  (3)  This investment represents ten banking facilities leased to The Old
       Phoenix National Bank at an annual rental of $313,049.  The leases
       expire March 2013 with no purchase or renewal options.

  (4)  These four retail facilities are leased to Wal-Mart Stores, Inc. at a
       total annual rental of $827,925 plus percentage rentals of 1% of gross
       sales in excess of fourth year sales.  The leases expire January 2011,
       with five 5-year renewal options.  There are no purchase options.
       Percentage rentals totaling $292,236 were received during the fiscal
       year ended December 31, 1994.



                                      11
<PAGE>   13
III.  EQUITY INVESTMENTS (LAND PURCHASE-LEASEBACKS)


      The Company owned land under the following properties, all of which are
      net leased back to lessees on terms summarized below.  The improvements
      on such properties are owned by others but will revert to the Company at
      the end of the lease terms unless the purchase options of the lessees, as
      referred to below, are exercised.  The interest of the Company in all
      properties is subordinate to first mortgage loans to the lessees,
      aggregating $1,294,687 as of December 31, 1994.



<TABLE>
<CAPTION>
                                                                                       Lease     Cost to    Property      Property
                                      Date    Land Area                     Year    Expiration   Company       FFO       Net Income
            Description             Acquired   In Acres    Improvements   Completed    Date      12/31/94   1994 (1)      1994 (2)
            -----------             --------   --------    ------------   ---------    ----      --------   --------      --------
<S>                                   <C>       <C>       <C>               <C>      <C>          <C>        <C>          <C>
         SHOPPING CENTERS
Lawrence County Shopping Center       5/71      13.62     135,605 sq. ft.   1971     2069 (3)     $435,994   $ 67,200     $ 67,200
  Sybene, OH
Grand Marche Shopping Center          9/72      11.38     200,585 sq. ft.   1969     2012          250,500     56,228 (4)   56,228
  Lafayette, LA
Manatee County Shopping Center        5/71      16.00     120,500 sq. ft.   1971     2069 (3)      241,798     30,000       30,000
  Bradenton, FL
                                                          -------                                 --------------------------------

                                                          456,690 sq. ft.                         $928,292   $153,428     $153,428
                                                          =======                                 ================================
</TABLE>


NOTES:

  (1)  Property FFO represents cash flows from operating activities before
       interest expense excluding changes in accrued assets and liabilities for
       the fiscal year ended December 31, 1994 or from the date of acquisition
       (if acquired in 1994) through December 31, 1994.  Property FFO should not
       be considered an alternative to net income or other measurements under
       generally accepted accounting principles as an indicator of operating
       performance; or to cash flows from operating, investing or financing
       activities as a measure of liquidity.  Property FFO is presented as an
       additional measure in valuing and analyzing the underlying real estate
       investments.

  (2)  Property Net Income represents net income of the property calculated in
       accordance with generally accepted accounting principles, excluding
       any allocation of general and administrative expenses of the Company.

  (3)  Each lessee has a repurchase option exercisable at a specified price (in
       each case higher than the cost to the Company of its investment) which
       increases annually by a fixed amount.

  (4)  Includes percentage rentals of $28,728.


                                      12
<PAGE>   14
IV.  MORTGAGE LOAN INVESTMENTS

     The Company had mortgage loans receivable on the following properties:


<TABLE>
<CAPTION>
                                                  |------Security------|     Principal               Stated    
                                     Type of      Land Area                 Outstanding    Maturity Interest   
            Location                  Loan        In Acres  Improvements      12/31/94       Date     Rate     
            --------                  ----        --------  ------------      --------       ----     ----     
<S>                               <C>               <C>     <C>              <C>          <C>         <C>    
Walton Plaza Shopping Center      1st Mortgage       5.53   43,460 sq. ft.   $3,245,122    8/98 (1)   10.25%
  Augusta, GA

Spanish Quarter Apartments         Wrap-Around      15.00      276 units      5,194,228    9/01 (2)      (2)
  Montgomery, AL                    Mortgage

Mill Creek Club Condominiums      1st Mortgage       ---         4 units         40,504   2006- (3)    8.63% -
  Nashville, TN                   Participation                                            2007        12.38%

Cypress Chase "A" Condominiums    1st Mortgage       2.00     recreational      145,369    5/09 (4)   10.00%
  Lauderdale Lakes, FL
                                                                             ----------

                                                                              8,625,223


Less interest discounts and negative goodwill                                  (333,080)
                                                                             ----------

                                                                             $8,292,143
                                                                             ==========
</TABLE>



(1)  Monthly payments of $29,670 of principal and interest at an annual rate of
     10.25%, with a balloon payment at maturity August 1, 1998.

(2)  Modified effective December 1, 1994 to extend the term for 3 years to
     September 1, 2001 and to reduce the cash interest rate from 10% to 9.5%
     prospectively, requiring monthly payments of $45,382 of principal and
     interest for the remaining term, with a balloon payment at maturity.
     Additional interest at an annual rate of 1% accrues for the periods
     September 1, 1984 through August 31, 1989 and September 1, 1991 through
     August 31, 2001 and is payable at maturity or on sale of the property.
     In addition, the Company has agreed to fund additional principal of up
     to $260,000 under this mortgage to make certain capital improvements.
     This wrap-around mortgage is subject to two first mortgages having an
     aggregate balance of $1,134,260 as of December 31, 1994.  See Table V.
     Mortgage Indebtedness for a summary of the terms of the first mortgages.

(3)  Principal outstanding December 31, 1994 represents the Company's 46.154%
     participation in the total loan outstanding of $87,758.

(4)  Monthly payments include principal and interest of $1,590.


                                      13
<PAGE>   15
V.  MORTGAGE INDEBTEDNESS

    Indebtedness of the Company secured by its investments (not including
    mortgage debt owed by lessees of its land purchase-leaseback investments)
    was as follows:


<TABLE>
<CAPTION>
                                   Principal Balance                                                 Annual
        Investment                     12/31/94         Maturity Date       Interest Rate       Constant Payment
        ----------                     --------         -------------       -------------       ----------------
<S>                                   <C>                  <C>                <C>               <C>           
Pensacola Plaza                       $ 1,750,000           2/06/95 (7)        7.640% (3)       $  133,700 (1) 
  Pensacola, FL                                                                                                
                                                                                                               
Venice Plaza                              108,339 (2)       8/01/95            9.500%              168,776     
  Venice, FL                                                                                                   
                                                                                                               
Chadwick Square                           863,497          11/01/95 (4)       13.875%              126,900     
  Hendersonville, NC                                                                                           
                                                                                                               
Ft. Walton Beach Plaza                  1,773,737          12/30/95            7.640% (3)          135,514 (1) 
  Ft. Walton Beach, FL                                                                                         
                                                                                                               
Elmwood Oaks                            9,000,000           2/01/96            9.750%              877,500 (1) 
  Harahan, LA                                                                                                  
                                                                                                               
Douglas Commons                         6,314,134           3/01/96 (4)        9.780%              659,281     
  Douglasville, GA                                                                                             
                                                                                                               
Spalding Village                       12,413,464           4/01/96 (4)        9.375%            1,272,576     
  Griffin, GA                                                                                                  
                                                                                                               
Chestnut Square                         1,059,548           5/01/96 (4)       13.875%              155,100     
  Brevard, NC                                                                                                  
                                                                                                               
Lawrence Commons                        2,772,496           8/01/96 (4)        9.375%              291,944     
  Lawrenceburg, TN                                                                                             
                                                                                                               
Spanish Quarter Apartments Phase I        227,306           9/20/96            8.500%              140,244     
  Montgomery, AL           Phase II       906,954           7/15/02            8.250%              162,360     
                                                                                                               
Stadium Plaza                           3,850,000          11/01/96            9.500%              365,750 (1) 
  Phenix City, AL                                                                                              
                                                                                                               
Seven Hills                             3,800,000           2/01/97            9.750%              370,500 (1) 
  Spring Hill, FL                                                                                              
                                                                                                               
Delchamps Plaza                         3,277,511           8/01/97 (4)        9.375%              349,335     
  Pascagoula, MS                                                                                               
                                                                                                               
Paulding Commons                        8,818,984           8/01/97 (4)        7.600%              762,561     
  Dallas, GA                                                        (5)                                        
                                                                                                               
Smyrna Village                          4,213,514           8/01/97 (4)        7.600%              364,335     
  Smyrna, TN                                                        (5)                                        
                                                                                                               
South Beach Regional                   15,569,828           8/01/97 (4)        7.600%            1,396,598     
  Jacksonville Beach, FL                                            (5)                                        
                                                                                                               
Pinhook Plaza              Phase I      1,949,996           1/01/00 (4)        9.875%              250,320     
  Lafayette, LA            Phase II     2,049,065           1/01/00 (4)        9.875%              258,504     
                           Phase III    3,586,106           1/01/00 (4)        9.875%              407,979     
                                                                                                               
Macland Pointe                          3,896,820           2/01/00 (4)        7.750%              362,558     
  Marietta, GA                                                                                                 
                                                                                                               
Plaza Acadienne                         2,457,481           7/01/00 (4)       10.250%              317,420     
  Eunice, LA                                                                                                   
</TABLE>

                                      14
<PAGE>   16

V.  MORTGAGE INDEBTEDNESS. continued


<TABLE>
<CAPTION>
                                   Principal Balance                                                 Annual
        Investment                     12/31/94         Maturity Date       Interest Rate       Constant Payment
        ----------                     --------         -------------       -------------       ----------------
<S>                                  <C>                   <C>                <C>                <C>           
Thomasville Commons                  $  5,626,354          6/1/02 (4)         9.625%             $   583,303
  Thomasville, NC                                                                                           
                                                                                                            
North Village Center                    2,891,504 (2)      3/15/09            8.125%                 343,171
  North Myrtle Beach, SC                                                                                    
                                                                                                            
Village at Northshore                   5,837,763          7/01/13            9.000%                 647,803
  Slidell, LA                                                                                               
                                     ------------                                                -----------          
                                      105,014,401                                                $10,904,032
                                                                                                 ===========
Interest Premium (6)                       92,683
                                     ------------

                                     $105,107,084
                                     ============
</TABLE>

NOTES:

  (1)  Interest only.  Entire principal due at maturity.

  (2)  Although the Company is a partner or joint venturer in these
       investments, 100% of the mortgage notes payable is recorded for
       financial reporting purposes.

  (3)  Adjustable quarterly.

  (4)  Balloon payment at maturity.

  (5)  The Company has the option to extend for two additional years.

  (6)  For financial reporting purposes, mortgage indebtedness is valued
       assuming current interest rates at the dates of acquisition.

  (7)  Extended to May 1, 1995 on the same terms pending possible refinancing
       by the lender or repayment.


                                      15
<PAGE>   17


         Rental Properties.   On June 30, 1994, the Company purchased two
shopping centers located in Cooper City and Sunrise, Florida for a total
purchase price of approximately $25,350,000 cash.  Countryside Shops in Cooper
City, Florida contains 173,161 square feet and is anchored by Publix and J.
Byrons.  Westgate Square in Sunrise, Florida contains 104,904 square feet and
is anchored by Winn-Dixie.

         On August 3, 1994, the Company acquired the land underlying Valley
West Mall in Glendale, Arizona for $1,500,000 cash and terminated the ground
lease, extinguishing approximately $204,000 of ground lease payments.  The
purchase was made as part of a restructuring of this investment which included
the purchase of the underlying debt described under "Mortgage Indebtedness"
below.

         On August 31, 1994, the Company purchased First Street Station
Shopping Center in Albemarle, North Carolina for approximately $3,010,000 cash.
This center contains 52,230 square feet of retail space and is anchored by
Harris Teeter.

         On November 1, 1994, the Company purchased Eden Centre in Eden, North
Carolina for approximately $3,513,000 cash.  This center contains 56,355 square
feet and is anchored by Food Lion.

         On December 21, 1994, the Company acquired eleven shopping centers in
Baton Rouge, Eunice, Lafayette and Slidell, Louisiana from a Massachusetts
limited partnership and various related or affiliated Louisiana partnerships.
The total purchase price was approximately $75,842,000 consisting of
$59,962,000 cash and $15,880,000 of existing first mortgage financing to which
three of the centers are subject.  These centers contain approximately
1,350,000 square feet of retail space and are anchored by such tenants as
Kmart, Delchamps, Albertsons, K & B Drugs, Marshalls and Service Merchandise.
This acquisition was part of a package of thirteen centers, two of which closed
January 6, 1995.  See "Subsequent Events" below.

         During 1994, the Company completed construction of a 4,800 square foot
expansion of its Forest Hills Shopping Center in Wilson, North Carolina for a
total cost of approximately $262,000.  Also, the Company completed a 10,553
square foot expansion of its department store anchor at South Beach Regional in
Jacksonville, Florida for a total cost of approximately $506,000, $97,000 of
which was funded during 1993.  Additionally, the Company funded approximately
$7,000 in initial expenditures on three additional potential tenant expansions.

         During 1994, the Company completed the redevelopment of its Riverview
Shopping Center in Durham, North Carolina.  This redevelopment included the
demolition of approximately 40,000 square feet and the construction of a new
54,000 square foot store for a new grocery tenant.  The cost of this
redevelopment and





                                       16
<PAGE>   18

renovation of the existing center totaled approximately $3,015,000, $7,000 of
which was funded during 1993.  Also, the Company funded approximately $661,000
for a redevelopment project at its West Gate Plaza Shopping Center in Mobile,
Alabama which commenced in late 1994 and is expected to be completed in 1995.
The total cost of this redevelopment is expected to be approximately $2,750,000
and includes the demolition of approximately 35,000 square feet and the
construction of a new 44,000 square foot store for a new grocery tenant.

         Mortgage Investments.   During April, 1994, the borrower under the
Spanish Quarter Apartments wrap-around mortgage loan filed Chapter 11
bankruptcy.  In December, 1994, the Bankruptcy Court approved the plan of
reorganization which amended the mortgage loan effective December 1, 1994 to
extend the term for 3 years to September 1, 2001 and to reduce the cash
interest rate from 10% to 9.5% prospectively.  Additional interest at an annual
rate of 1% continues to accrue through the remainder of the term.  In addition,
the Company has agreed to fund additional principal of up to $260,000 under
this mortgage for capital improvements to the property.

         Mortgage Indebtedness.   On June 28, 1994, the Company purchased the
9.5% mortgage note payable secured by Valley West Mall in Glendale, Arizona for
$4,500,000.  The mortgage note payable had an outstanding principal balance of
$8,248,095, which resulted in an extraordinary gain on extinguishment of this
indebtedness of $3,748,095 for both financial reporting and tax purposes.

         Subsequent Events.   On January 6, 1995, the Company acquired two
additional centers in Slidell and Galliano, Louisiana.  The total purchase
price was approximately $6,658,000, consisting of approximately $4,275,000 cash
over first mortgage financing on one of the centers of approximately
$2,383,000.  Country Club Plaza in Slidell, Louisiana contains 64,786 square
feet and Tarpon Heights Plaza in Galliano, Louisiana contains 56,605 square
feet.  Both centers are anchored by Delchamps.  These two centers were part of
a package of thirteen centers, eleven of which were acquired December 21, 1994.

         The February 6, 1995 maturity of the mortgage indebtedness secured by
Pensacola Plaza, has been extended to May 1, 1995 on the same terms pending
possible refinancing by the lender or repayment.





                                       17
<PAGE>   19

Item 3.  Legal Proceedings.

         There are no material pending legal proceedings of which the Company
is aware involving the Company or its properties.

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

         Not applicable.





                                       18
<PAGE>   20

                                    PART II

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

a)       The following table shows the high and low sale prices for the
         Company's common stock, as reported on the New York Stock Exchange for
         the periods indicated.


<TABLE>
<CAPTION>
                                                  High           Low
                                                  ----           ---
                 <S>                             <C>           <C>
                 1993
                 ----
                 First Quarter                   $15.50        $11.63
                 Second Quarter                   15.13         12.00
                 Third Quarter                    14.13         11.00
                 Fourth Quarter                   12.88         10.38

                 1994
                 ----
                 First Quarter                    11.75         10.38
                 Second Quarter                   10.75          9.75
                 Third Quarter                    10.50          8.75
                 Fourth Quarter                   10.38          9.00
</TABLE>

b)       Approximate number of Equity Security Holders.

<TABLE>
<CAPTION>
                                                   Approximate Number of Record
                 Title of Class                    Holders at February 6, 1995 
                 --------------                    ----------------------------
                 <S>                                           <C>
                 Shares of Common Stock                        4,000
                    $1 Par Value
</TABLE>

c)       IRT Property Company paid quarterly cash dividends during the years
         1993 and 1994 as follows:

<TABLE>
<CAPTION>
                                                     Cash Dividends Paid
                                                     -------------------
                 <S>                                        <C>
                 1993
                 ----
                 First Quarter                              $ .21
                 Second Quarter                               .21
                 Third Quarter                                .21
                 Fourth Quarter                               .21

                 1994
                 ----
                 First Quarter                                .21
                 Second Quarter                               .21
                 Third Quarter                                .21
                 Fourth Quarter                               .21
</TABLE>

                 IRT has paid 68 consecutive quarterly dividends.  The current
         annualized dividend rate is $.84.  The Company does not foresee any
         restrictions upon its ability to continue its dividend payment policy
         of distributing at least the 95% of its otherwise taxable ordinary
         income required for qualification as a REIT.





                                       19
<PAGE>   21
Item 6:  Selected Consolidated Financial Data


The following table sets forth selected consolidated financial data for the
Company and should be read in conjunction with the consolidated financial
statements and notes thereto included elsewhere in this report.



<TABLE>
<CAPTION>
                                             December 31,     December 31,     December 31,    December 31,     December 31,
As of or for the years ended                     1994             1993             1992            1991             1990
                                                 ----             ----             ----            ----             ----
<S>                                          <C>              <C>              <C>             <C>              <C>
Gross revenues                               $ 49,202,144     $ 45,062,911     $ 34,006,687    $ 28,686,196     $ 29,808,804
                                             ============     ============     ============    ============     ============
Earnings from operations                     $ 12,788,923     $ 11,772,265     $  7,441,692    $  6,261,200     $  6,656,881
Gain (loss) on real estate investments         (3,825,418)       4,556,511        3,547,071       1,134,475        4,001,561
                                             ------------     ------------     ------------    ------------     ------------
                                                                                                
  Earnings before extraordinary items           8,963,505       16,328,776       10,988,763       7,395,675       10,658,442
                                                                                                
Extraordinary items:                                                                            
  Gain (loss) on extinguishment of debt         3,748,095       (1,440,478)         (14,811)          -                -
  Gain on purchase of debentures                    -                -                -              17,400        1,058,802
                                             ------------     ------------     ------------    ------------     ------------
                                                                                                
         Net earnings                        $ 12,711,600     $ 14,888,298     $ 10,973,952    $  7,413,075     $ 11,717,244
                                             ============     ============     ============    ============     ============
                                                                                                
Per share:                                                                                      
                                                                                                
  Earnings before extraordinary items               $ .35            $ .72            $ .74           $ .59            $ .88
  Extraordinary items                                 .15             (.06)             -               -                .09
                                                    -----            -----            -----           -----            -----
         Net earnings                               $ .50            $ .66            $ .74           $ .59            $ .97
                                                    =====            =====            =====           =====            =====
  Dividends paid                                    $ .84            $ .84            $ .81           $ .80            $1.07
                                                    =====            =====            =====           =====            =====
                                                                                                
Federal income tax status of dividends                                                          
  paid to shareholders:                                                                         
    Ordinary income                                 $ .72            $ .39            $ .39           $ .55            $ .52
    Capital gain                                      .04              .45              .42             .13              .55
    Return of capital                                 .08              -                -               .12              -
                                             ------------     ------------     ------------    ------------     ------------
                                                                                                
                                                    $ .84            $ .84            $ .81           $ .80            $1.07
                                             ============     ============     ============    ============     ============
                                                                                                
Weighted average number of shares                                                               
  outstanding                                  25,349,303       22,457,131       14,896,369      12,633,644       12,038,407
                                             ============     ============     ============    ============     ============
                                                                                                
Total assets                                 $428,579,355     $402,319,125     $297,590,922    $184,627,532     $185,593,048
                                             ============     ============     ============    ============     ============
                                                                                                
Indebtedness:                                                                                   
  Mortgage notes payable                     $105,107,084     $ 98,878,505     $115,379,078    $ 72,865,897     $ 75,855,354
  7.3% convertible subordinated debentures     86,250,000       86,250,000      -               -                -
  2.0% convertible subordinated debentures    -                -                  5,730,000       5,730,000       11,465,000
  Indebtedness to bank                         26,000,000      -                  1,200,100       7,000,000        9,540,000
                                             ------------     ------------     ------------    ------------     ------------
                                                                                                
                                             $217,357,084     $185,128,505     $122,309,178    $ 85,595,897     $ 96,860,354
                                             ============     ============     ============    ============     ============
                                                                                                
Shareholders' equity                         $203,038,464     $210,335,167     $168,574,002    $ 93,610,551     $ 82,200,090
                                             ============     ============     ============    ============     ============
                                                                                                
Other Data:                                                                                     
   Funds From Operations (1)                 $ 21,615,588     $ 19,825,901     $ 13,847,999    $ 11,865,950     $ 12,238,142
   Net Cash Flows from (used in) -                                                              
        Operating Activities                 $ 22,511,731     $ 19,116,142     $ 14,274,651    $ 10,195,538      $12,950,891
        Investing Activities                 ($99,052,456)    ($16,990,558)    ($55,114,524)    ($4,206,753)    ($10,385,497)
        Financing Activities                    ($247,587)    $ 76,370,567     $ 40,247,232     ($5,837,312)    ($24,019,935)
</TABLE>


(1)  Funds from operations is defined as net cash flows from operating
     activities before changes in accrued assets and liabilities. Management
     believes funds from operations should be considered along with, but not as
     an alternative to, net income as defined by generally accepted accounting
     principles as a measure of the Company's operating performance.  Funds from
     operations does not represent cash generated from operating activities in
     accordance with generally accepted accounting principles and is not
     necessarily indicative of cash available to fund cash needs.

                                      20
<PAGE>   22

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

         Changes in Financial Condition.  During 1994, the Company utilized
funds of:

         a)      $108,408,000 for the acquisition of fifteen shopping center
                 investments, consisting of cash of $92,528,000 and mortgage
                 debt of $15,880,000 secured by four of the centers,

         b)      $4,347,000 to fund expansion or redevelopment costs of seven
                 existing investments,

         c)      $1,500,000 for the purchase of the land underlying Valley West
                 Mall, extinguishing approximately $204,000 of annual ground
                 lease payments,

         d)      $4,500,000 to purchase the $8,248,000 mortgage note payable
                 secured by Valley West Mall, extinguishing approximately
                 $1,076,000 of annual debt service payments (see Note 10).

These transactions were funded with the remaining proceeds from the 1993 public
offerings and $26,000,000 of borrowings under the Company's revolving term
loan.

         During 1993, the Company completed concurrent public offerings of
4,127,580 shares of its common stock at $11.25 per share and $86,250,000 of
7.3% convertible subordinated debentures for net proceeds of approximately
$126,330,000.  Also during 1993, the Company received approximately $7,779,000
on the sale of an apartment investment, two parcels of land and a third parcel
of land with the buildings thereon.  In addition, the Company received net
proceeds of approximately $4,130,000 from the repayment of two mortgage loan
investments.  The Company utilized funds of:

         a)      $26,329,000 for the acquisition of four shopping center
                 investments, consisting of cash of $18,529,000 and mortgage
                 debt of $7,800,000 secured by two of the centers,

         b)      $9,168,000 to purchase or fund expansions of six of its real
                 estate investments,

         c)      $22,816,000 to repay eleven mortgage notes payable, and

         d)      $8,308,500 of principal and premium to redeem the remainder of
                 the Company's 2% convertible subordinated debentures.





                                       21
<PAGE>   23

A portion of proceeds made available by the offerings in 1993 were used
temporarily to reduce bank indebtedness.  The remaining funds were temporarily
invested in short-term money market instruments, pending the acquisition of
shopping center investments.

         Changes in Results of Operations.  The $3,074,000 increase in income
from rental properties during 1994 was due to approximately $4,646,000 of income
earned from the 19 shopping centers acquired during 1993 and 1994 and the recent
property expansions purchased or funded by the Company. This was partially
offset by $1,332,000 less income earned from the investments sold during 1993
and 1994 as well as approximately $240,000 less income due to the ongoing
redevelopment of two shopping center investments. Similarly, the $10,823,000
increase in income from rental properties during 1993 was primarily due to
approximately $15,952,000 of income earned from the 27 shopping centers acquired
during 1992 and 1993, partially offset by $5,010,000 less income earned from the
23 Ingles centers sold in October 1992 and the apartment investment sold in
October 1993 and by $119,000 of bankruptcy claim settlements received from Revco
in June 1992.

         The percentage leased of the Company's shopping center investments
remained stable at 93% at December 31, 1992, 1993 and 1994.  The average
occupancy of the Company's Ohio apartment investment decreased from 92% in 1992
to 89% in 1993 but increased to 92% in 1994.  Percentage rentals received from
shopping center investments, excluding percentage rentals received from the
four Wal-Mart investments classified as direct financing leases, totaled
$823,000 in 1992, $755,000 in 1993 and $470,000 in 1994.  Included in these
percentage rentals were $54,000 received from the Ingles centers in 1992.

         During 1993 and 1992, three of the Company's mortgage loan investments
were repaid in full.  These loan repayments resulted in decreased interest
income of $421,000 in 1994 and $433,000 in 1993.  The decreases were more than
offset by increases in interest earned on short-term investments of
approximately $1,541,000 and $635,000 in 1994 and 1993, respectively.

         The increases in interest on direct financing leases in both 1994 and
1993 were primarily due to receipt of percentage rentals from the four Wal-Mart
investments, which were approximately $292,000, $219,000 and $123,000 during
1994, 1993 and 1992, respectively.

         The increases in operating expenses of rental properties and
depreciation during 1994 and 1993 were primarily due to property acquisitions
and dispositions during the three-year period.  The Company acquired 15
shopping center investments in 1994, four in 1993 and 23 in 1992.  The
additional operating expenses and depreciation related to these centers was
partially offset by the sale of an apartment investment in October 1993 and the
23 Ingles





                                       22
<PAGE>   24

centers in October 1992.  Depreciation also increased in 1994 due to four
property expansions purchased or funded during 1993.

         The 1993 and 1992 acquisitions also resulted in increased interest
expense on mortgages in 1994 and 1993.  These increases were fully offset in
1994 and partially offset in 1993 by the repayment of eleven mortgage notes
payable during 1993 aggregating $22,816,000 of principal with interest rates
ranging from 7% to 13.625%.  The 1994 increase was further offset by the
refinancing of one mortgage note payable in February 1994 which reduced the
interest rate from 12.625% to 8.125% and the purchase of the 9.5% mortgage
secured by Valley West Mall in June 1994.  The 1993 increase was further offset
by the 1992 sale of the 23 Ingles centers and the prepayment of a $444,000
mortgage note payable.

         The $3,764,000 and $2,027,000 increases in interest on debentures
during 1994 and 1993, respectively, were primarily due to the 7.3% debentures
issued in August 1993.  The 1993 increase was partially offset by a decrease in
interest expense on the 2% debentures totaling $182,000 which resulted from the
redemption of the remaining $5,730,000 of debentures on August 1, 1993 in
accordance with the debenture agreement.  Similarly, the issuance of the 7.3%
debentures resulted in an increase in amortization of debt cost of $234,000 and
$142,000 during 1994 and 1993, respectively.

         The Company had average borrowings under its revolving term loan of
$789,000 and $6,494,000 during 1994 and 1993, respectively, which resulted in
decreased interest on bank debt during 1994.  The interest rate on this
facility is, at the option of the Company, either prime or 1.25% over adjusted
LIBOR.  Interest on indebtedness to bank decreased $164,000 during 1993 due to
lower average borrowings at slightly higher average rates.

         The increase in general and administrative expenses in 1994 was
primarily due to the costs of increased administrative and property management
personnel as well as increased shareholder relations costs and professional
services.

         The amount of gains recognized on sales of investments have fluctuated
and in the future may continue to fluctuate depending upon sales activity in
any given year.  During 1994, the Company recognized gains on sales of
properties of approximately $257,000.  This gain was more than offset by
$4,125,000 of reductions in carrying values of certain investments, primarily
Valley West Mall.  During 1993 and 1992, the Company recognized gains on sales
of properties of approximately $4,557,000 and $7,112,000, respectively.  The
gains on sales during 1992 were offset by the initial reduction in carrying
value of Valley West Mall of $3,565,000.  These adjustments to carrying value
were a result of the Company's quarterly evaluations of its individual
investments based on current and forecasted net operating income of the





                                       23
<PAGE>   25

investment, competition resulting from new properties in the market place and
other changes in the local economy.  The development of a new mall which would
directly compete with Valley West Mall was announced in 1992, and in November
1992, one of the anchor tenants at Valley West gave notice to terminate its
lease effective November 1993.  Based on this lease termination and the
predicted impact of the new mall when opened on the tenants of Valley West, the
Company determined that a permanent impairment of $3,565,000 had occurred and
reflected such writedown in its financial statements during the fourth quarter
of 1992.  The new mall opened for business in October 1993, the terminating
tenant ceased operations in November 1993, and another anchor tenant changed
its business to an outlet concept.  After a concerted leasing effort which
commenced in 1992, review of tenant sales reductions since the opening of the
new mall, meetings with the City and potential purchasers of the center, and
restructuring of the Company's ownership in this investment, including
prepayment of the mortgage and negotiations with the land lessor concerning a
joint venture or the ultimate purchase of the underlying land, the Company
determined that a further permanent impairment of the value of this mall had
developed.  An additional indicator of value was the discount received by the
Company in the prepayment of the underlying mortgage debt in June 1994.
Accordingly, the Company recorded an additional writedown of this investment in
June 1994.

         During 1994, the Company recognized an extraordinary gain of
approximately $3,748,000 on the purchase of the 9.5% mortgage note payable
secured by Valley West Mall.  The mortgage had an outstanding balance of
$8,248,000 and was purchased for $4,500,000.  During 1993, the Company
recognized extraordinary losses of approximately $1,440,000 on the prepayment
of nine mortgage notes payable totaling $21,896,000 with interest rates ranging
from 9.3% to 13.625%.  This extraordinary loss included $186,000 of unamortized
net interest discounts and $1,254,000 of prepayment penalties.  During 1992,
the Company recognized extraordinary losses of approximately $15,000 on the
prepayment of a 10% mortgage note payable totaling $444,000 and the prepayment
of LIBOR advances under the revolving term loan totaling $15,000,000.

        Funds From Operations.  Funds from operations is defined as net cash
flows from operating activities before changes in accrued assets and
liabilities.  Funds from operations totaled $21,615,588, $19,825,901 and
$13,847,999 for the years ended December 31, 1994, 1993 and 1992, respectively. 
Management believes funds from operations should be considered along with, but
not as an alternative to, net income as defined by generally accepted accounting
principles as a measure of the Company's operating performance.  Funds from
operations does not represent cash generated from operating activities in
accordance with generally accepted accounting principles and is not necessarily
indicative of cash available to fund cash needs.





                                       24
<PAGE>   26

         During 1994 and 1993, the Company had an average of approximately
$57,000,000 and $25,000,000, respectively, of the proceeds of the August 1993
equity and debenture offerings invested in short-term money market investments
earning an average interest rate of approximately 4.2% and 3.4%, respectively.
This resulted in temporary dilution in funds from operations.  This temporary
dilution ceased when the remaining cash was invested in higher-yielding real
estate investments on December 21, 1994.

         In addition, funds from operations for 1994, 1993 and 1992 did not
include rental income received through the rental guarantees related to major
portfolio acquisitions completed in July and December 1992.  Rental income
covered by the guarantees for 17 centers totaled approximately $510,000 and
$838,000 for 1994 and 1993, respectively.  For 1992, rental income covered by
guarantees for 10 centers totaled approximately $450,000 but encompassed only
five months of the year.  These rental guarantees were reflected in the initial
purchase prices of these centers rather than as current operating results.


         Liquidity and Capital Resources.  In 1994 and 1993, the Company's
dividends, mortgage amortization payments and capital improvements were funded
primarily by funds from operations and also through supplemental funding from
mortgage financing, available cash investments, bank borrowings and other
sources.  The Company believes that funds from operations will be sufficient to
pay dividends and to make mortgage amortization payments and fund necessary
capital improvements.  Other planned activities, including property
acquisitions, certain capital improvement programs, and debt repayments are
expected to be funded to the extent necessary by bank borrowings, mortgage
financing, periodic sales or exchanges of existing properties and public or
private offerings of stock or debt.

         For a description of the Company's mortgage debt, reference is made to
Table V in Item 2 hereof and to Note 6 to the consolidated financial statements
included as a part of this report.  For a description of commitments and
contingencies, reference is made to Note 15 to the consolidated financial
statements included as a part of this report.

         On August 31, 1993, the Company completed concurrent public offerings
of 4,127,580 shares of its common stock and $86,250,000 of 7.3% convertible
subordinated debentures for net proceeds aggregating approximately
$126,330,000.  On October 29, 1992, the Company completed a public offering of
5,750,000 shares of its common stock at $11 per share for net proceeds of
approximately $59,520,000.  The Company used the proceeds from these offerings
to acquire new shopping center investments, to improve existing investments and
temporarily to reduce bank debt.





                                       25
<PAGE>   27


         On November 1, 1990, the Company obtained a $25,000,000 secured
revolving term loan maturing November 1, 1995.  On July 31, 1992, the loan
agreement was modified to increase the commitment from $25,000,000 to
$50,000,000 and to extend the maturity from November 1, 1995 to August 1, 1997.
The interest rate on this loan is either prime or 1.25% over adjusted LIBOR, at
the option of the Company.  The Company may borrow, repay and/or reborrow under
this loan at any time.  As of December 31, 1994, the borrowings under this
credit facility totaled $26,000,000.  As of December 31, 1993, the Company had
no amounts outstanding under this loan.  For additional information on this
revolving term loan, reference is made to Note 8 to the consolidated financial
statements.

         The Company's 7.3% convertible subordinated debentures are convertible
into common stock of the Company at any time prior to maturity at $11.25 per
share, subject to adjustments in certain events.  As of December 31, 1994 and
1993, the entire issue of $86,250,000 of debentures was outstanding.  On August
1, 1993, the Company's 2% convertible subordinated debentures were redeemed in
full at a premium of 45% over par.  For additional information on the
debentures, reference is made to Note 7 to the consolidated financial
statements.

         The Company's Dividend Reinvestment Plan allows shareholders to elect
to reinvest all or a portion of their distributions in newly issued shares of
the Company at 95% of the market price of the shares.  During 1994, 1993 and
1992, the Company received net proceeds under this plan of $938,000, $1,249,000
and $996,000, respectively.  For additional information on the Dividend
Reinvestment Plan, reference is made to Note 11 to the consolidated financial
statements.

         Inflationary and Economic Factors.  The effects of inflation upon the
Company's results of operations and investment portfolio are varied.  From the
standpoint of revenues, inflation has the dual effect of both increasing the
tenant revenues upon which percentage rentals are based and allowing increased
fixed rentals as rental rates rise generally to reflect higher construction
costs on new properties.  This positive effect is partially offset by
increasing operating expenses, but usually not to the extent of the increases
in revenues.

         Environmental Factors.  On March 2, 1994, the Company was advised by
the North Carolina Department of Environment, Health and Natural Resources that
certain Corrective Actions must be performed at the Company's Charlotte, North
Carolina industrial facility.  During its soil and groundwater investigation at
the Bluebonnet Village Shopping Center in Baton Rouge, Louisiana, the Company's
environmental consultant discovered concentrations of various chemicals in a
single groundwater monitoring well that exceeded the maximum contaminant levels
under the Federal Safe Drinking Water Act.  The Company has notified the
Louisiana Department of





                                       26
<PAGE>   28

Environmental Quality-Groundwater Protection Division ("LDEQ-GWPD") of such
discovery.  For additional information, see "Regulation" under Item 1 and Note
16 to the consolidated financial statements included as a part of this Report.
Based on the information presently available, the Company believes the costs of
any corrective action would not have a material adverse effect on the Company's
results of operations, financial position or liquidity.





                                       27
<PAGE>   29

Item 8.  Financial Statements and Supplementary Data.



                              IRT PROPERTY COMPANY

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                   Page
                                                                                   ----
<S>                                                                                 <C>
Report of Independent Public Accountants                                            29

Consolidated Balance Sheets -
  December 31, 1994 and 1993                                                        30

Consolidated Statements of Earnings -
  For the Years Ended December 31, 1994
  1993 and 1992                                                                     31

Consolidated Statements of Changes
  in Shareholders' Equity - For the Years Ended
  December 31, 1994, 1993 and 1992                                                  32

Consolidated Statements of Cash Flows -
  For the Years Ended December 31, 1994,
  1993 and 1992                                                                     33

Notes to Consolidated Financial Statements -
  December 31, 1994, 1993 and 1992                                                  35
</TABLE>



Schedules:

<TABLE>
<CAPTION>
Schedule
Number
- --------
<S>                                                                                 <C>
XI  Real Estate and Accumulated Depreciation                                        50

XII Mortgage Loans on Real Estate                                                   62
</TABLE>



Note:    All other schedules are omitted since they are not required, are not
         applicable or the required information is set forth in the
         consolidated financial statements or the notes thereto.





                                       28
<PAGE>   30

                    Report of Independent Public Accountants


To The Shareholders of

         IRT Property Company:

         We have audited the accompanying consolidated balance sheets of IRT
PROPERTY COMPANY (a Georgia corporation) and subsidiaries as of December 31,
1994 and 1993, and the related consolidated statements of earnings, changes in
shareholders' equity, and cash flows for each of the three years in the period
ended December 31, 1994.  These financial statements and the schedules referred
to below are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements and
schedules based on our audits.

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

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of IRT Property
Company and subsidiary as of December 31, 1994 and 1993, and the results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1994, in conformity with generally accepted accounting
principles.

         Our audits were made for the purpose of forming an opinion on the
basic financial statements taken as a whole.  The schedules listed in the index
to consolidated financial statements are presented for purposes of complying
with the Securities and Exchange Commission's rules and are not part of the
basic financial statements.  These schedules have been subjected to the
auditing procedures applied in the audit of the basic financial statements and,
in our opinion, fairly state in all material respects the financial data
required to be set forth therein in relation to the basic financial statements
taken as a whole.

                                                     ARTHUR ANDERSEN LLP



Atlanta, Georgia
January 24, 1995


                                       29
<PAGE>   31


                              IRT PROPERTY COMPANY

                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                          1994                      1993     
                                                                      ------------              -------------
 <S>                                                                  <C>                       <C>
 ASSETS
 Real estate investments:

   Rental properties                                                  $442,642,705              $331,012,764
   Accumulated depreciation                                            (41,677,722)              (33,463,530)
                                                                       -----------               ----------- 

                                                                       400,964,983               297,549,234

   Net investment in direct financing
     leases                                                              9,295,880                 9,461,899  
   Mortgage loans, net                                                   8,292,143                 8,392,959  
                                                                       -----------               -----------  
                                                                                                              
       Net real estate investments                                     418,553,006               315,404,092  
                                                                      

 Cash and cash equivalents                                               1,841,388                78,629,700
 Accrued interest receivable                                               544,712                   895,556
 Prepaid expenses and other assets                                       7,640,249                 7,389,777
                                                                       -----------               -----------

                                                                      $428,579,355              $402,319,125
                                                                       ===========               ===========
 LIABILITIES & SHAREHOLDERS' EQUITY

 Liabilities:
   Mortgage notes payable plus net
    interest premium of $92,683 in
   1994 and $163,244 in 1993                                          $105,107,084              $ 98,878,505
   7.3% convertible subordinated
    debentures due August 15, 2003                                      86,250,000                86,250,000
   Indebtedness to bank                                                 26,000,000                    -
   Accrued interest on debentures                                        2,378,583                 2,116,240
   Accrued expenses and other
     liabilities                                                         4,726,224                 3,617,213
   Deferred income taxes                                                 1,079,000                 1,122,000
                                                                       -----------               -----------

       Total liabilities                                               225,540,891               191,983,958
                                                                       -----------               -----------

 Commitments and Contingencies (Note 15)

 Shareholders' Equity:
   Common stock, $1 par value,
    authorized 75,000,000 shares;
   25,420,747 shares issued and
  outstanding in 1994 and 25,288,624
 shares in 1993                                                         25,420,747                25,288,624
   Additional paid-in capital                                          197,937,465               196,793,150
   Cumulative distributions in excess
    of net earnings                                                    (20,319,748)              (11,746,607)
                                                                       -----------               ----------- 

       Total shareholders' equity                                      203,038,464               210,335,167
                                                                       -----------               -----------
                                                                      $428,579,355              $402,319,125
                                                                       ===========               ===========
</TABLE>


              The accompanying notes are an integral part of these
                          consolidated balance sheets.





                                       30
<PAGE>   32


                              IRT PROPERTY COMPANY

                      CONSOLIDATED STATEMENTS OF EARNINGS
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                                             1994               1993               1992
                                                             ----               ----               ----
 <S>                                                       <C>                <C>                <C>
 Revenues:
   Income from rental properties                           $44,681,220        $41,607,391        $30,784,664
   Interest, including $2,388,308 in
     1994, $846,938 in 1993 and $211,572                     3,267,486          2,257,405          2,103,209
     in 1992 on cash equivalents                             1,253,438          1,198,115          1,118,814
                                                            ----------         ----------         ----------
   Interest on direct financing leases
                                                            49,202,144         45,062,911         34,006,687
                                                            ----------         ----------         ----------
 Expenses:
   Operating expenses of rental
      properties                                            10,318,596         10,022,610          7,541,256
   Interest on mortgages                                     8,191,240         10,269,423          9,693,316
   Interest on debentures                                    6,202,025          2,438,114            524,842
   Interest on indebtedness to bank                            159,603            384,687            577,303
   Depreciation                                              8,214,192          7,668,797          6,201,949
   Amortization of debt costs                                  446,454            212,421             70,156
   General & administrative                                  2,881,111          2,294,594          1,956,173
                                                            ----------         ----------         ----------

                                                            36,413,221         33,290,646         26,564,995
                                                            ----------         ----------         ----------

       Earnings before gain (loss) on
          real estate investment                            12,788,923         11,772,265          7,441,692
                                                            ----------         ----------         ----------

 Gain (loss) on real estate investments:
   Gain on sales of properties                                 300,036          4,556,511          7,112,382
   Valuation loss                                           (4,125,454)             -             (3,565,311)
                                                            ----------         ----------         ---------- 

                                                            (3,825,418)         4,556,511          3,547,071
                                                            ----------         ----------         ----------
       Earnings before extraordinary
            item                                             8,963,505         16,328,776         10,988,763

 Extraordinary item -
   Gain (loss) on extinguishment of debt                     3,748,095         (1,440,478)           (14,811)
                                                            ----------         ----------         ---------- 

       Net earnings                                        $12,711,600        $14,888,298        $10,973,952
                                                            ==========         ==========         ==========
 Per Share:

   Earnings before extraordinary
      item                                                      $ 0.35             $ 0.72             $ 0.74

   Extraordinary item                                             0.15              (0.06)                - 
                                                                 -----              -----              -----

       Net earnings                                             $ 0.50             $ 0.66             $ 0.74
                                                                 =====              =====              =====

 Weighted average number of shares
    outstanding                                             25,349,303         22,457,131         14,896,369
                                                            ==========         ==========         ==========
</TABLE>


              The accompanying notes are an integral part of these
                       consolidated financial statements.



                                       31
<PAGE>   33

                              IRT PROPERTY COMPANY

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>
                                                                                  Cumulative
                                                               Additional         Distributions            Total
                                             Common             Paid-In           in Excess of         Shareholders'
                                             Stock              Capital           Net Earnings            Equity    
                                             ------           ------------        -------------        -------------
 <S>                                       <C>                <C>                 <C>                  <C>
 Balance at December 31, 1991              $13,667,993        $ 86,508,218        $ (6,565,660)        $ 93,610,551


 Net earnings                                   -                   -               10,973,952           10,973,952

 Cash dividends declared                        -                   -              (12,469,411)         (12,469,411)

 Issuance of shares under
   Dividend Reinvestment
 Plan, net                                     102,092             893,873              -                   995,965

 Exercise of Incentive Stock
   Options                                      25,090             151,075              -                   176,165

 Issuance of shares for the
   acquisition of properties                 1,471,395          14,295,294              -                15,766,689

 Issuance of common stock,
   net                                       5,750,000          53,770,091              -                59,520,091
                                            ----------         -----------         -----------          -----------
 Balance at December 31, 1992               21,016,570         155,618,551          (8,061,119)         168,574,002


 Net earnings                                   -                   -               14,888,298           14,888,298

 Cash dividends declared                        -                   -              (18,573,786)         (18,573,786)

 Issuance of shares under
   Dividend Reinvestment
  Plan, net                                    109,807           1,138,821              -                 1,248,628

 Exercise of Incentive Stock
   Options                                       5,689              30,891              -                    36,580

 Issuance of shares for the
   acquisition of properties                    28,978             350,997              -                   379,975

 Issuance of common stock,
   net                                       4,127,580          39,653,890              -                43,781,470
                                            ----------         -----------         -----------          -----------
 Balance at December 31, 1993               25,288,624         196,793,150         (11,746,607)         210,335,167


 Net earnings                                   -                   -               12,711,600           12,711,600

 Cash dividends declared                        -                   -              (21,284,741)         (21,284,741)

 Issuance of shares under
   Dividend Reinvestment
  Plan, net                                     99,477             838,273              -                   937,750

 Exercise of Incentive Stock
   Options                                       1,010               2,131              -                     3,141

 Issuance of shares for the
   acquisition of properties                    31,636             303,911              -                   335,547
                                            ----------         -----------         -----------           ----------
 Balance at December 31, 1994              $25,420,747        $197,937,465        $(20,319,748)        $203,038,464
                                            ==========         ===========         ===========          ===========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       32
<PAGE>   34

                              IRT PROPERTY COMPANY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992


<TABLE>
<CAPTION>
                                                                          1994              1993               1992
                                                                          ----              ----               ----
 <S>                                                                   <C>              <C>                 <C>
 Cash flows from operating activities:
   Net earnings                                                        $12,711,600      $  14,888,298       $ 10,973,952
   Adjustments to reconcile earnings to net cash
    flows from operating activities:                                                                                     
       Depreciation                                                      8,214,192          7,668,797          6,201,949 
       Gain (loss) on real estate investments                            3,825,418         (4,556,511)        (3,547,071)
       Extraordinary loss (gain)                                        (3,748,095)         1,440,478             14,811 
       Amortization of debt costs                                          446,454            212,421             70,156 
       Recovery of investment in direct                                                                                 
         financing leases                                                  166,019            172,418            134,202
                                                                       -----------         ----------        -----------
       Changes in accrued assets and                                    21,615,588         19,825,901         13,847,999
         liabilities:
           Increase (decrease) in accrued
             interest on debentures -
               7.3% interest payable                                       262,343          2,084,302             -
               2.0% interest payable                                        -                  (9,550)            -
               Accrued premium on 2.0%
                 debentures                                                 -              (2,291,542)           410,242
           Increase in interest receivable,
             prepaid expenses and other assets                            (592,782)          (785,054)          (808,244)
           Increase in accrued expenses and
             other liabilities                                           1,226,582            292,085            824,654
                                                                       -----------        -----------        -----------

       Net cash flows from operating activities                         22,511,731         19,116,142         14,274,651
                                                                       -----------        -----------        -----------
 Cash flows from (used in) investing activities:
   Proceeds from sales of properties, net                                  562,070          7,779,046         15,248,873
   Additions to real estate investments, net -
     Acquisitions, expansions and renovations                          (98,461,982)       (27,697,142)       (75,214,688)
     Improvements                                                       (1,253,360)        (1,208,045)        (1,873,666)
   Collections of mortgage loans, net                                      100,816          4,135,583          6,724,957
                                                                       -----------        -----------        -----------
       Net cash flows used in investing
         activities                                                    (99,052,456)       (16,990,558)       (55,114,524)
                                                                       -----------        -----------        ----------- 
 Cash flows from (used in) financing activities:
   Cash dividends paid, net                                            (20,346,991)       (17,325,158)       (11,473,446)
   Issuance of common stock, net                                            -              43,781,470         59,520,091
   Exercise of Incentive Stock Options                                       3,141             36,580            176,165
   Issuance of 7.3% convertible subordinated
     debentures, net                                                        -              82,548,826             -
   Redemption of 2.0% convertible subordinated
     debentures                                                             -              (5,730,000)            -
   Amortization of mortgage notes payable, net                          (1,273,737)        (1,484,658)        (1,716,794)
   Repayment of mortgage notes payable                                  (8,378,095)       (22,815,915)          (444,073)
   Increase (decrease) in bank indebtedness, net                        26,000,000         (1,200,100)        (5,799,900)
   Extraordinary item -
     Gain (loss) on extinguishment of debt                               3,748,095         (1,440,478)           (14,811)
                                                                       -----------        -----------        ----------- 
       Net cash flows from (used in) financing
         activities                                                       (247,587)        76,370,567         40,247,232
                                                                       -----------        -----------        -----------
 Net increase (decrease) in cash and cash
   equivalents                                                         (76,788,312)        78,496,151           (592,641)

 Cash and cash equivalents at beginning of year                         78,629,700            133,549            726,190
                                                                       -----------        -----------        -----------
 Cash and cash equivalents at end of year                              $ 1,841,388        $78,629,700        $   133,549
                                                                       ===========        ===========        ===========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       33
<PAGE>   35

                              IRT PROPERTY COMPANY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992



<TABLE>
<CAPTION>
                                                                      1994                1993                 1992
                                                                      ----                ----                 ----
 <S>                                                               <C>                <C>                  <C>
 Supplemental disclosures of cash flow
 information:
 -------------------------------------

 Cash paid during the year for interest
   related to:

     Mortgage notes payable                                        $  8,082,615       $10,428,907          $  9,564,518

     Convertible subordinated debentures -
       7.3% interest                                                  6,033,906             -                    -
       2.0% interest                                                     -                  57,404              114,600
       Premiums on 2.0% debentures                                       -               2,578,500               -

     Indebtedness to bank                                               153,941            457,816              662,421
                                                                    -----------         ----------          -----------
       Total cash paid during the year for
         interest                                                  $ 14,270,462        $13,522,627         $ 10,341,539
                                                                    ===========         ==========          ===========



 Supplemental schedule of noncash
 investing and financing activities:
 ----------------------------------- 
 Acquisitions:

   Cost of acquisitions, expansions and
      renovations                                                  $114,677,940        $35,877,117         $176,283,071

   Additions to mortgage notes payable -
     Assumed                                                        (15,880,411)        (7,800,000)         (56,001,694)
     Acquired                                                            -                  -               (29,300,000)

   Issuance of common stock                                            (335,547)          (379,975)         (15,766,689)
                                                                    -----------         ----------          ----------- 

       Cash paid for acquisitions, expansions
            and renovations of real estate investments             $ 98,461,982        $27,697,142         $ 75,214,688
                                                                    ===========         ==========          ===========

 Dispositions:

   Fair values of assets sold                                      $    562,070        $ 7,779,046         $ 55,876,519

   Repayment of mortgage notes payable                                   -                  -               (40,627,646)
                                                                    -----------         ----------          ----------- 

       Proceeds from sales of properties, net                      $    562,070        $ 7,779,046         $ 15,248,873
                                                                    ===========         ==========          ===========
</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       34
<PAGE>   36

                              IRT PROPERTY COMPANY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1994, 1993 and 1992


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         Consolidation-

                 The accompanying consolidated financial statements include the
         accounts of IRT Property Company and its wholly-owned subsidiaries,
         IRT Management Company and VW Mall, Inc., (collectively, the
         "Company").  Intercompany transactions and balances have been
         eliminated in consolidation.

         Income Taxes-

                 The Company has in past years elected to qualify, and intends
         to continue such election, to be taxed as a "Real Estate Investment
         Trust" ("REIT") under Sections 856-860 of the Internal Revenue Code,
         as amended.  In general terms, under such Code provisions a trust or
         corporation which, in any taxable year, meets certain requirements and
         distributes to its shareholders at least 95% of its taxable income
         will not be subject to Federal income tax to the extent of the income
         which it distributes.

                 The Company computes taxable income on a basis different from
         that used for financial reporting purposes due to differences in the
         estimated useful lives used to compute depreciation, timing
         differences in the recognition of loan commitment fees, and certain
         interest discounts which are not recognized for tax purposes.  The
         Company also reports certain gains on sales of properties on the
         installment basis for tax purposes.

         Income Recognition-

                 The Company follows the policy of suspending the accrual of
         income on any investments where interest or rental payments are
         delinquent 60 days or more.  Percentage rental income is recorded upon
         collection.

                 Gains from the sale of real estate are deferred until such
         time as minimum down payment and loan amortization requirements are
         met in conformity with the provisions of Statement of Financial
         Accounting Standards No. 66.  Interest discounts are imputed on
         financed sales when the contractual interest rates are less than
         prevailing market rates at the time of sale.





                                       35
<PAGE>   37


         Depreciation-

                 The Company provides depreciation on buildings and other
         improvements on the straight-line basis over their estimated useful
         lives.  Such lives are from 14 to 40 years for buildings and 6 years
         for improvements.  Maintenance and repairs are charged to expense as
         incurred, while significant improvements are capitalized.  The profit
         or loss on assets retired or otherwise disposed of is credited or
         charged to operations and the cost and related accumulated
         depreciation are removed from the asset and accumulated depreciation
         accounts.

         Valuation Loss-

                 The need for any allowance for possible losses or reductions
         in carrying values applicable to the Company's investments is
         evaluated by management by means of quarterly reviews of the portfolio
         on an individual investment basis considering such factors as current
         and projected net operating income and other market factors.  Rental
         properties are carried at the lower of depreciated cost or net
         realizable value.

         Cash Equivalents -

                 The Company considers all highly liquid investments with a
         maturity of three months or less when purchased to be cash
         equivalents.

         Earnings Per Share-

                 Earnings per share is computed by dividing net earnings by the
         weighted average number of shares outstanding.  The effect on earnings
         per share assuming conversion of the 2% and the 7.3% convertible
         subordinated debentures would be anti-dilutive.  Exercise of the
         outstanding stock options would not have a material dilutive effect on
         earnings per share.

         Reclassification of Prior Year Amounts-

                 Certain items on the consolidated statements of earnings have
         been reclassified to conform with the 1994 presentation.

2.       PUBLIC OFFERINGS:

                 On August 31, 1993, the Company completed concurrent public
         offerings of 4,127,580 shares of its common stock at $11.25 per share
         and $86,250,000 of 7.3% convertible subordinated debentures due August
         15, 2003.  Net proceeds


                                       36
<PAGE>   38

         from these offerings totaled approximately $126,330,000.  For more
         information regarding the convertible debentures, see Note 7.

                 On October 29, 1992, the Company completed a public offering
         of 5,750,000 shares of its common stock at $11 per share.  Net
         proceeds from this offering totaled approximately $59,520,000.

3.       RENTAL PROPERTIES:

                 Rental properties are comprised of the following:

<TABLE>
<CAPTION>
                                                             December 31,         
                                                   -------------------------------
                                                   1994                       1993
                                                   ----                       ----
         <S>                                    <C>                      <C>
         Land covered by purchase-
           leaseback agreements                 $    928,292             $    928,292

         Land related to buildings
           and improvements                       97,129,292               61,094,813

         Buildings & improvements                344,585,121              268,989,659
                                                 -----------              -----------

                                                $442,642,705             $331,012,764
                                                 ===========              ===========
</TABLE>


                 Upon expiration of the leases for land covered by
         purchase-leaseback agreements, all improvements on the land will
         become the property of the Company.

                 At December 31, 1994, land covered by purchase-leaseback
         agreements having an aggregate cost of $928,292 is subordinate to
         first mortgage liens of $1,294,687 which are on both land and
         improvements but are not obligations of the Company.  In addition,
         various lessees of properties, which have an aggregate cost of
         $677,792 at December 31, 1994, have the option, subject to certain
         conditions, to repurchase the land.  Such option prices are for
         amounts greater than the Company's carrying value of the related land.

                 In 1986 the Company purchased 24 community and neighborhood
         shopping centers in North Carolina and Georgia, each of which is
         anchored by an Ingles supermarket, and  leased back these centers to
         Ingles Markets, Incorporated.  During the year ended December 31,
         1991, the Company sold its Ingles shopping center in Brevard, North
         Carolina.  The remaining 23 centers were sold by the Company on
         October 1, 1992 (see Note 9).  Rental income from these leases totaled
         $4,764,074 in 1992.


                                       37
<PAGE>   39

                 Minimum base rentals on noncancellable operating leases for
         the Company's shopping center, industrial and land purchase-leaseback
         investments for the next five years and thereafter are as follows:

<TABLE>
<CAPTION>
                             Year                             Amount
                             ----                             ------
                       <S>                                     <C>
                             1995                              $ 46,190,336
                             1996                                42,522,193
                             1997                                37,469,755
                             1998                                33,592,108
                             1999                                30,961,321
                       Thereafter                               277,970,128
                                                                -----------

                                                               $468,705,841
                                                               ============
</TABLE>

4.       NET INVESTMENT IN DIRECT FINANCING LEASES:

                 Four retail facilities are leased to Wal-Mart Stores, Inc. at
         a total annual rental of $827,925 plus percentage rentals of 1% of
         gross sales in excess of the tenant's actual sales for its fiscal year
         ended January 31, 1990.  Rental income from these leases totaled
         $1,120,161 (including $292,236 of percentage rentals) in 1994,
         $1,046,737 (including $218,812 of percentage rentals) in 1993 and
         $951,176 (including $123,251 of percentage rentals) in 1992.

                 The Company acquired ten branch bank buildings in a 1984
         merger.  These facilities are leased to The Old Phoenix National Bank
         at a total annual rental of $313,049.

                 The Company is to receive minimum lease payments of $1,140,974
         per year during 1995 through 1999 and a total of $13,324,064
         thereafter through the remaining lease terms.  The estimated residual
         values of the leased properties included in net investment in direct
         financing leases totaled $644,872 as of December 31, 1994 and 1993.


                                       38
<PAGE>   40

5.       MORTGAGE LOANS:

                 The Company's investments in mortgage loans, all of which are
         secured by real estate investments, are summarized by type of loan at
         December 31, 1994 and 1993, as follows:

<TABLE>
<CAPTION>
                                        1994                                           1993
                            -----------------------------                  ---------------------------
                             Number              Amount                     Number            Amount   
                            of Loans          Outstanding                  of Loans        Outstanding 
                            --------          -----------                  --------        ----------- 
<S>                            <C>             <C>                             <C>         <C>
First mortgages                2               $3,390,491                      2           $3,444,689
Mortgage                                        
  participation                1                   40,504                      1               42,402
Wrap-around                                     
  mortgage                     1                5,194,228                      1            5,246,024
                               -                ---------                      -            ---------
                                                
                               4                8,625,223                      4            8,733,115
                                                
Less-Interest                                   
  discounts and                                 
  negative                                      
  goodwill                     -                 (333,080)                     -             (340,156)
                               -                ---------                      -             -------- 
                                                
    Mortgage                                    
      loans, net               4               $8,292,143                      4           $8,392,959
                               =                =========                      =            =========
</TABLE>

                 During April, 1994, the borrower under the Spanish Quarter
         Apartments wrap-around mortgage loan filed Chapter 11 bankruptcy.  In
         December, 1994, the Bankruptcy Court approved the plan of
         reorganization which amended the loan effective December 1, 1994 to
         extend the term for 3 years to September 1, 2001 and to reduce the
         cash interest rate from 10% to 9.5% prospectively.  Additional
         interest at an annual rate of 1% continues to accrue through the
         remainder of the term.  In addition, the Company has agreed to fund
         additional principal of up to $260,000 under this mortgage for capital
         improvements.  In accordance with SFAS No. 15, the Company will
         realize total proceeds in excess of the carrying value of the
         indebtedness at the time of the restructuring.





                                       39
<PAGE>   41

                 Annual principal payments applicable to mortgage loan
         investments in the next five years and thereafter are as follows:

<TABLE>
<CAPTION>
                    Year                         Amount
                    ----                         ------
                 <S>                         <C>
                    1995                     $   83,509
                    1996                         92,226
                    1997                        101,833
                    1998                      3,242,361
                    1999                         87,157
                 Thereafter                   4,685,057
                                              ---------
                                             $8,292,143
                                              =========
</TABLE>

                 Based on current rates at which similar loans would be made,
         the estimated fair value of mortgage loans was approximately
         $8,576,000 and $9,094,000 at December 31, 1994 and 1993, respectively.

6.       MORTGAGE NOTES PAYABLE:

                 Mortgage notes payable are collateralized by various real
         estate investments having a net carrying value of approximately
         $136,934,847 as of December 31, 1994.  These notes have stated
         interest rates ranging from 7.6% to 13.875% and are due in monthly
         installments with maturity dates ranging from 1995 to 2013.

                 During 1994, the Company purchased for $4,500,000 the mortgage
         note payable secured by Valley West Mall which had a balance
         outstanding of approximately $8,248,000.  During 1993, the Company
         paid in full eleven mortgage notes payable aggregating approximately
         $22,816,000.  See also Note 10 where some of these prepayments
         resulted in extraordinary gains and losses.

                 Principal amortization and balloon payments applicable to
         mortgage notes payable in the next five years and thereafter are as
         follows:

<TABLE>
<CAPTION>
                                                  BALLOON
                 YEAR         AMORTIZATION       PAYMENTS                  TOTAL
                 ----         ------------       --------                  -----
                 <S>           <C>              <C>                    <C>
                 1995          $ 1,558,825      $ 4,380,346            $  5,939,171
                 1996            1,332,011       35,130,347              36,462,358
                 1997            1,056,758       34,648,703              35,705,461
                 1998              876,293           -                      876,293
                 1999              958,888           -                      958,888
                 Thereafter      7,953,731       17,211,182              25,164,913
                                ----------       ----------             -----------
                               $13,736,506      $91,370,578            $105,107,084
                                ==========       ==========             ===========
</TABLE>

                                       40
<PAGE>   42

                 Based on the borrowing rates currently available to the
         Company for mortgages with similar terms and maturities, the estimated
         fair value of mortgage notes payable was approximately $102,098,000
         and $100,161,000 at December 31, 1994 and 1993, respectively.

7.       CONVERTIBLE SUBORDINATED DEBENTURES:

                 Pursuant to the terms of the debentures, the Company redeemed
         $5,530,000 of its 2% convertible subordinated debentures on August 1,
         1991 at a premium to par of 27% and the remaining $5,730,000 of this
         issue on August 1, 1993 at a premium to par of 45%.  The premium paid
         by the Company totaled $2,578,500 and $1,493,100 on August 1, 1993 and
         1991, respectively.

                 Effective August 31, 1993, the Company issued $86,250,000 of
         7.3% convertible subordinated debentures due August 15, 2003.
         Interest on the debentures is payable semi-annually on February 15 and
         August 15.  The debentures are convertible at any time prior to
         maturity into common stock of the Company at $11.25 per share, subject
         to adjustment in certain events.  Accordingly, 7,666,666 authorized
         but unissued common shares have been reserved for possible issuance.
         The Company has the option to redeem the debentures at par at any time
         after August 15, 1996.

                 Costs associated with the issuance of the debentures were
         approximately $3,701,000 and are being amortized over the life of the
         debentures.

                 Based on the closing market price at year end the estimated
         fair value of the 7.3% debentures was approximately $79,350,000 and
         $86,681,250 at December 31, 1994 and 1993, respectively.

8.       INDEBTEDNESS TO BANK:

                 On November 1, 1990, the Company obtained from a financial
         institution a $25,000,000 revolving term loan maturing November 1,
         1995.  On July 31, 1992, the Company amended and restated this
         revolving term loan to increase the lender's commitment to a maximum
         of $50,000,000 ($38,520,000 at December 31, 1994, based on existing
         collateral) and extend the maturity to August 1, 1997.  The interest
         rate is, at the option of the Company, either a) prime, fluctuating
         daily, or b) 1.25% over the adjusted London Interbank Offered Rates
         ("LIBOR"), set for periods of one, two, three, or six months at the
         option of the Company.  Prepayments may be made with no fee at any
         time on prime rate advances and at the maturity of LIBOR advances.
         The Company pays a fee of 0.25% per annum of the aggregate unused
         portion of the commitment.

                 As of December 31, 1994, the Company had $26,000,000
         outstanding under this loan at an effective interest rate of





                                       41
<PAGE>   43

         8.125%.  As of December 31, 1993, the Company had no amounts
         outstanding under this loan.

                 The loan agreement contains restrictive covenants pertaining
         to net worth, the ratio of debt to equity and interest coverage.  As
         of December 31, 1994, the Company was in compliance with all
         covenants.  The term loan is secured by various investments of the
         Company having a net carrying value of approximately $46,621,000 as of
         December 31, 1994.

9.       DEFERRED INCOME TAXES, GAIN ON SALES AND VALUATION LOSS:

                 During 1984, the Company recognized a gain on sale for
         financial reporting purposes, net of a deferred tax provision of
         $1,122,000, which reflected the timing differences arising from the
         Company's election to recognize the gain on this property sale on the
         installment basis for tax purposes.  Installment gains are recognized
         for tax purposes based on the principal payments received in each year
         under the purchase-money financing taken back on the sales.

                 The purchase-money financing on this sale commenced principal
         amortization in 1987 based on a 25-year amortization period, with a
         balloon payment in 2001.  The Company had a deferred tax liability
         related to this sale of $1,079,000 and $1,122,000 at December 31, 1994
         and 1993, respectively.  Should the Company elect to distribute the
         taxable installment gain recognized in future years to its
         shareholders as capital gain distributions, the reversal of this
         previously recorded tax liability would be reflected in income for
         financial reporting purposes in the periods in which the distributions
         are elected.

                 During 1994, the Company sold two parcels of land for gains
         totaling approximately $257,000.  During 1993, the Company sold an
         apartment investment, two parcels of land and a third parcel of land
         with the buildings thereon for a total gain of approximately
         $4,557,000.  During 1992, the Company sold twenty-three (23) Ingles
         shopping centers for a total gain of $6,929,000 and a parcel of land
         for a gain of $183,000.  Installment sale treatment for tax purposes
         was either not elected by the Company or not available.  The Company
         elected to distribute the gains to shareholders.  Accordingly, no
         current or deferred tax provisions were required on these gains.

                 In 1994, the Company recorded approximately $4,125,000 of
         reductions in the carrying values of certain investments, primarily
         Valley West Mall due to permanent impairments in the values of the
         investments.  In addition, in December 1992 the Company recorded a
         $3,565,000 reduction in the carrying value of Valley West Mall.  These
         adjustments to carrying value were a result of the Company's quarterly
         evaluations of its individual investments based on current and
         forecasted net operating income of the investment, competition
         resulting from





                                       42
<PAGE>   44

         new properties in the market place and other changes in the local
         economy.  For tax purposes, the Company will not be able to claim
         these deductions until the actual disposition of the properties.

10.      EXTRAORDINARY ITEM:

                 During 1994, the Company purchased the 9.5% mortgage note
         payable secured by Valley West Mall in Glendale, Arizona for
         $4,500,000.  The mortgage note payable had an outstanding principal
         balance of $8,248,000 at the time of purchase, which resulted in an
         extraordinary gain on extinguishment of this indebtedness of
         $3,748,000 for both financial reporting and tax purposes.

                 During 1993, the Company prepaid in full nine mortgage notes
         payable totaling approximately $21,896,000 with interest rates ranging
         from 9.3% to 13.625% for financial reporting purposes.  The Company
         recognized an extraordinary loss on these prepayments of approximately
         $1,440,000, representing $186,000 of unamortized net interest
         discounts and $1,254,000 of prepayment penalties.

                 During 1992, the Company prepaid in full a 10% mortgage note
         payable totaling approximately $444,000.  Additionally, the Company
         prepaid LIBOR advances under the revolving term loan totaling
         $15,000,000 from its public offering proceeds.  The Company recognized
         extraordinary losses on these prepayments of approximately $15,000.

11.      CASH DISTRIBUTIONS AND DIVIDEND REINVESTMENT PLAN:

                 The taxability of per share distributions paid to shareholders
         during the years ended December 31, 1994, 1993 and 1992 was as
         follows:

<TABLE>
<CAPTION>
                                           1994           1993            1992
                                           ----           ----            ----
                 <S>                       <C>           <C>             <C>
                 Ordinary income           $.72          $ .39           $ .39
                 Capital gains              .04            .45             .42
                 Return of capital          .08             -               -
                                            ---           ----            ----         

                                           $.84          $ .84           $ .81
                                            ===           ====            ====
</TABLE>

                 In addition, the 5% discount received upon purchase of shares
         under the Dividend Reinvestment Plan is taxable as ordinary income to
         the participant.

                 In 1984, the Company implemented a Dividend Reinvestment Plan
         (the "Plan") under which shareholders of the Company may elect to
         reinvest all or a portion of their dividends in the purchase of newly
         issued shares of the Company.  The price of shares so purchased is 95%
         of the average high and low sales prices of the Company's common stock
         on the applicable dividend payment date.  During 1994, 1993 and 1992,
         shares





                                       43
<PAGE>   45

         issued under the Plan totaled 99,477, 109,807 and 102,092,
         respectively, and dividends totaling $937,750, $1,248,628 and
         $995,965, respectively, were reinvested to purchase these shares.

12.      STOCK OPTIONS:

                 Effective May 8, 1989, the Company adopted and its
         shareholders approved the 1989 Stock Option Plan (the "1989 Plan").
         In May 1993, the shareholders approved a 750,000 share increase in the
         number of shares authorized to be granted under the 1989 Plan.  The
         1989 Plan, which expires on May 8, 1999,  replaces the prior Key
         Employee Stock Option Plan (the "Prior Plan"), except that options
         granted under the Prior Plan and unexercised as of the date of the
         1989 Plan shall remain in full force and effect.

                 The 1989 Plan includes provisions for a) the granting of both
         Incentive Stock Options ("ISOs") (as defined in Section 422A of the
         Internal Revenue Code) and nonqualified options to officers and
         employees and b) the automatic granting of nonqualified options for
         1,250 shares to each non-employee director upon the election and each
         annual re-election of each non-employee director.  Under the terms of
         the 1989 Plan, the option price shall be no less than the fair market
         value of the optioned shares at the date of grant.

                 Details of the stock option activity during 1994, 1993 and
         1992 are as follows:


<TABLE>
<CAPTION>
                                            Number of Shares                  
                                            ----------------        Option Price
                                         Employees   Directors        Per Share  
                                         ---------   ---------      ------------
         <S>                              <C>           <C>         <C>             
         Options outstanding,
           December 31, 1991              116,515       30,000       $7.63-$15.10
         Granted, 1992                     53,000         -            $ 9.25
         Granted, 1992                       -           7,500         $10.00
         Exercised, 1992                  (29,700)        -            $ 7.63
         Expired unexercised,
           1992                            (9,800)        -          $7.63-$12.50
                                           ------       ------                   
         Options outstanding,
           December 31, 1992              130,015       37,500       $7.63-$15.10
         Granted, 1993                     56,000         -            $12.00
         Granted, 1993                       -           8,750         $13.38
         Exercised, 1993                   (1,800)      (6,250)      $7.63-$10.25
         Expired unexercised,
           1993                            (3,000)        -            $ 9.25
                                          -------       ------            
         Options outstanding,
           December 31, 1993              181,215       40,000       $7.63-$15.10
         Granted, 1994                     66,000         -            $10.75
         Granted, 1994                       -           7,500         $10.63
         Exercised, 1994                   (6,210)        -          $7.63-$10.24
         Expired unexercised,
           1994                           (16,350)        -          $9.25-$15.10
                                          -------       ------                   

         Options outstanding,
           December 31, 1994              224,655       47,500       $7.63-$15.10
                                          =======       ======                   
</TABLE>

         There are currently ISOs outstanding on 305,155 shares (including
         43,437 shares granted under the Prior Plan), non-


                                       44
<PAGE>   46

         qualified options outstanding on 47,500 shares, and 711,550
         unoptioned shares remaining in the 1989 Plan after the granting of
         ISOs for 80,500 additional shares at $10.13 per share on January 3,
         1995.

13.      EMPLOYEE RETIREMENT BENEFITS:

                 During 1980 the Board of Directors approved and adopted a
         pension program for the employees of the Company.  The program
         included a noncontributory pension plan for all employees of the
         Company, under which the Company accrued and funded pension costs each
         year equal to 12% of employees' salaries.  Effective June 30, 1990,
         the Board of Directors of the Company elected to terminate the pension
         plan.

                 Upon termination of the pension plan, the Board of Directors
         determined that it would be appropriate to substitute in lieu thereof
         a program of year-end cash payments to certain employees of the
         Company.  This program was instituted in 1990.  Under this program,
         participants receive a year-end cash payment from the Company, the
         amount of which is based upon each participant's length of service
         with the Company.  Each participant who has been employed by the
         Company for more than five years will receive a year-end cash payment
         equal to 12% of his or her salary.  Each participant with less than
         five years will receive year-end cash payments in graduated amounts
         designed to produce a cumulative 12% payment after completion of five
         years of service.  The Company accrued approximately $168,000,
         $154,000 and $99,000 under this program in 1994, 1993 and 1992,
         respectively.

                 Certain employees whose time in service with the Company was
         significantly greater than that of the remaining employees were
         provided with employment contracts during 1980.  These employment
         contracts call for annual payments to each of these employees equal to
         12% of the employee's salary in the event the Company's pension plan
         is terminated and deferred compensation amounts to be paid at
         retirement.  The Company accrued approximately $23,000 for these
         contracts in 1994, $21,000 in 1993, and $19,000 in 1992.

                 The Company currently has no postretirement or postemployment
         benefits, and therefore Statements of Financial Accounting Standards
         Nos. 106 and 112 have no effect on the Company.

14.      TRANSACTIONS WITH RELATED PARTIES:

                 Ewing Southeast Realty, Inc., of which a member of the Board
         of Directors of the Company is a minority shareholder, received an
         $86,576 brokerage commission from the seller of one of the investments
         acquired by the Company during 1993 and


                                       45
<PAGE>   47

         a $50,000 brokerage commission from the seller of three of the
         investments acquired by the Company during 1992.

                 The former Chairman of the Executive Committee of the Company,
         who is also a member of the Board of Directors, received consulting
         fees included in general and administrative expenses for the years
         ended December 31, 1994, 1993 and 1992 totaling approximately $2,000,
         $24,000 and $24,000, respectively.  This consulting arrangement was
         discontinued in January 1994.

                 The holdback shares and dividend equivalents related thereto
         on the Sofran Centers were issued or paid to entities which were
         directly or indirectly owned or controlled by Norman Zavalkoff, a
         director of the Company from August 14, 1992 to January 27, 1994, and
         nine other investors.  (See Note 15).

15.      COMMITMENTS AND CONTINGENCIES:

                 During 1992, the Company purchased 17 shopping centers (the
         "Sofran Centers" and the "Dreyfus Centers") which have certain rental
         guaranties from the sellers.  At the time of the purchases, 290,762
         shares of the Company's common stock (representing approximately
         $3,003,000 of the purchase prices) were retained as "holdback shares."
         The Company may be required to issue all or a portion of the holdback
         shares at various dates over the holdback periods if certain occupancy
         levels on a portfolio basis or on agreed-upon spaces are achieved by
         the end of the respective periods.

                 The Sofran holdback, which expires January 1995, contained a
         total of 169,290 shares.  For the period August 1, 1992 through
         December 31, 1993, the number of shares available to the sellers was
         reduced by 110,540 shares and the Company issued 9,182 shares to the
         sellers, leaving a balance of 49,568 holdback shares.

                 The Dreyfus holdback, which expires December 1995, contained a
         total of 121,472 shares.  For the period December 23, 1992 through
         September 30, 1994, the number of shares available to the sellers was
         reduced by 31,714 shares and the Company issued 56,297 shares to the
         sellers, leaving a balance of 33,461 holdback shares.

                 The shares issued represented additional cost of acquisition
         for financial reporting purposes.  In addition, during the holdback
         periods, the sellers are entitled to amounts equivalent to dividends
         on the holdback shares until such time as their right to receive such
         holdback shares may be extinguished.  The Company paid dividend
         equivalents of $41,637 and $100,466 during 1994 and 1993,
         respectively, to


                                       46
<PAGE>   48

         the sellers of the Sofran Centers.  Also, the Company paid dividend
         equivalents of $45,700 and $87,697 during 1994 and 1993, respectively,
         to the sellers of the Dreyfus Centers.  These payments are considered
         part of the cost of acquisition on the respective payment dates.

                 Additionally, the seller of one of the Dreyfus Centers pledged
         115,343 of its IRT Property Company shares to the Company as
         collateral for a guarantee of rents payable by one of the anchor
         tenants which had filed bankruptcy.  For the period December 23, 1992
         through September 30, 1994, 24,388 shares held as collateral were
         released to the seller and 4,865 shares were retired, leaving a
         balance of 86,090 shares.

                 In December 1993, the Company entered into a contract for the
         redevelopment of one of its shopping center investments.  The cost to
         the Company will be approximately $2,750,000 of which approximately
         $661,000 has been incurred through December 31, 1994.

16.      ENVIRONMENTAL INVESTIGATIONS:

                 The Company's Charlotte, North Carolina industrial facility
         contained underground petroleum and used oil storage tanks ("USTs")
         believed to have been owned by the previous owner of this property.
         The Company had the USTs removed in December 1993 and was notified on
         March 2, 1994 by the North Carolina Department of Environment, Health,
         and Natural Resources that certain investigative, corrective and/or
         remedial actions ("Corrective Actions") must be performed by the
         Company to, among other things, determine the level of soil and/or
         groundwater contamination due to suspected leakage from some of the
         USTs.  Depending upon the results of the investigation phase of the
         Corrective Action work, which has not been completed at this time, the
         Company may be required to remediate impacted soil and/or groundwater.
         At this time it is not clear that the Company is responsible for
         taking Corrective Action, and some of the costs of Corrective Action
         are reimbursable under the North Carolina Commercial Leaking Petroleum
         Underground Storage Tank Cleanup Fund for leaking USTs.  Based on the
         information presently available, the Company believes the costs of any
         such Corrective Action would not have a material adverse effect on the
         Company's results of operations, financial position or liquidity.

                 During its soil and groundwater investigation at the
         Bluebonnet Village Shopping Center in Baton Rouge, Louisiana, the
         Company's environmental consultant discovered concentrations of
         various chemicals in a single groundwater monitoring well that
         exceeded the maximum contaminant levels under the Federal Safe
         Drinking Water Act.  The Company has notified the Louisiana Department
         of Environmental Quality-


                                       47
<PAGE>   49

         Groundwater Protection Division ("LDEQ-GWPD") of such discovery.  The
         Company has been advised that the groundwater impact appears to be
         very localized, since six other groundwater monitoring wells placed
         around the initial well did not exhibit any impact.  There can be no
         assurance that the LDEQ-GWPD will not require remediation, but based
         on information presently available to the Company and discussions with
         the Company's environmental consultant, the Company believes the cost
         of any such remediation would not have a material adverse effect on
         the Company's results of operations, financial position or liquidity.

17.      SUBSEQUENT EVENT:

                 On January 6, 1995, the Company acquired two shopping centers
         in Slidell and Galliano, Louisiana.  The total purchase price was
         approximately $6,658,000, of which approximately $2,383,000 was
         represented by mortgage debt to which one of the centers is subject.
         The balance of the purchase price of approximately $4,275,000 was paid
         in cash.


                                       48
<PAGE>   50

18.      QUARTERLY FINANCIAL INFORMATION (UNAUDITED):

         The following is a summary of the unaudited quarterly financial
information for the years ended December 31, 1994 and 1993.


<TABLE>
<CAPTION>
                                                                                1994                           
                                                  ------------------------------------------------------------------
                                                     First            Second            Third              Fourth
                                                    Quarter           Quarter           Quarter            Quarter
                                                    -------           -------           -------            -------
 <S>                                              <C>               <C>               <C>                <C>
 Revenues                                         $12,038,799       $11,755,214       $12,306,661        $13,101,470
                                                   ==========        ==========        ==========         ==========

 Earnings before gain (loss) on real
   estate investments                             $ 3,131,931       $ 2,888,770       $ 3,150,599        $ 3,617,623
                                                   ----------        ----------        ----------         ----------

 Gain (loss) on real estate
   investments:                                                                                                      
     Gain on sales of properties                       -                 -                257,036             43,000 
     Valuation loss                                    -             (3,685,454)           -                (440,000)
                                                   ----------        ----------        ----------         ---------- 
                                                       -             (3,685,454)          257,036           (397,000)
                                                   ----------        ----------        ----------         ---------- 

       Earnings before extraordinary
         item                                       3,131,931          (796,684)        3,407,635          3,220,623
 Extraordinary item                                     -             3,748,095            -                  -     
                                                   ----------        ----------        ----------         ----------
       Net earnings                               $ 3,131,931       $ 2,951,411       $ 3,407,635        $ 3,220,623
                                                   ==========        ==========        ==========         ==========



 Per Share:
   Earnings before extraordinary
     item                                             $ .12             $(.03)            $ .13              $ .13
   Extraordinary item                                    -                .15                -                  - 
                                                       ----              ----              ----               ----
         Net earnings                                 $ .12             $ .12             $ .13              $ .13
                                                       ====              ====              ====               ====
</TABLE>



<TABLE>
<CAPTION>
                                                                           1993                           
                                                  ------------------------------------------------------------------
                                                     First            Second            Third              Fourth 
                                                    Quarter           Quarter           Quarter            Quarter
                                                    -------           -------           -------            -------
 <S>                                              <C>               <C>               <C>                <C>
 Revenues                                         $10,944,354       $10,918,865       $11,656,376        $11,543,316
                                                   ==========        ==========        ==========         ==========

 Earnings before gain (loss) on real
   estate investments                             $ 3,082,723       $ 2,898,059       $ 3,052,075        $ 2,739,408
 Gain on sales of properties, net                      -                 -                306,625          4,249,886
                                                   ----------        ----------        ----------         ----------
         Earnings before extraordinary
           item                                     3,082,723         2,898,059         3,358,700          6,989,294
 Extraordinary item                                    -                 -             (1,440,478)            -     
                                                   ----------        ----------        ----------         ----------

         Net earnings                              $3,082,723       $ 2,898,059       $ 1,918,222        $ 6,989,294
                                                    =========        ==========        ==========         ==========

 Per Share:
   Earnings before extraordinary
     item                                             $ .15             $ .14             $ .15              $ .28
   Extraordinary item                                    -                 -               (.06)                - 
                                                       ----              ----              ----               ----
         Net earnings                                 $ .15             $ .14             $ .09              $ .28
                                                       ====              ====              ====               ====
</TABLE>


                                       49

<PAGE>   51
IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Abbeville Plaza                                                                                              
  Abbeville, SC                                                                                              
    Land                      $       -       $     48,066    $       -      $      48,066    $       -      
    Buildings                                      458,062         10,470          468,532         169,770   
                                                                                                             
Ambassador Row                                                                                               
  Lafayette, LA                                                                                              
    Land                              -          2,451,860            -          2,451,860            -      
    Buildings                                    7,244,580            -          7,244,580           3,673   
                                                                                                             
Ambassador Row Courtyard                                                                                     
  Lafayette, LA                                                                                              
    Land                              -          2,899,438            -          2,899,438            -      
    Buildings                                    8,698,313            -          8,698,313           4,925   
                                                                                                             
Asheville Plaza                                                                                              
  Asheville, NC                                                                                              
    Land                              -             52,710         15,000           67,710            -      
    Buildings                                      335,717          1,860          337,577          99,372   
                                                                                                             
Bluebonnet Village                                                                                           
  Baton Rouge, LA                                                                                            
    Land                              -          2,540,594            -          2,540,594            -      
    Buildings                                    5,509,995            -          5,509,995           4,515   
                                                                                                             
The Boulevard                                                                                                
  Lafayette, LA                                                                                              
    Land                              -            948,334            -            948,334            -      
    Buildings                                    2,845,003            -          2,845,003           1,879   
                                                                                                             
Carolina Place                                                                                               
  Hartsville, SC                                                                                             
    Land                              -            345,000            -            345,000            -      
    Buildings                                    2,006,494            -          2,006,494         278,040   
                                                                                                             
Centre Pointe Plaza                                                                                          
  Smithfield, NC                                                                                             
    Land                              -            980,857         12,583          993,440            -      
    Buildings                                    7,981,826        146,922        8,128,748         402,816   


<CAPTION>
                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Abbeville Plaza                                     
  Abbeville, SC                                     
    Land                          30        April, 1986         1970
    Buildings                                       
                                                    
Ambassador Row                                      
  Lafayette, LA                                     
    Land                          40       December, 1994      1980 &
    Buildings                                                   1991
                                                    
Ambassador Row Courtyard                            
  Lafayette, LA                                     
    Land                          40       December, 1994      1986 &
    Buildings                                                   1991
                                                    
Asheville Plaza                                     
  Asheville, NC                                     
    Land                          30        April, 1986         1967
    Buildings                                       
                                                    
Bluebonnet Village                                  
  Baton Rouge, LA                                   
    Land                          40       December, 1994       1983
    Buildings                                       
                                                    
The Boulevard                                       
  Lafayette, LA                                     
    Land                          40       December, 1994      1976 &
    Buildings                                                   1994
                                                    
Carolina Place                                      
  Hartsville, SC                                    
    Land                          40         May, 1989          1989
    Buildings                                       
                                                    
Centre Pointe Plaza                                 
  Smithfield, NC                                    
    Land                          40      December, 1992       1989 &
    Buildings                                                   1993

</TABLE>


                                      50
<PAGE>   52

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               

<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Chadwick Square                                                                                                  
  Hendersonville, NC                                                                                             
    Land                      $    863,497    $    276,778    $       -      $     276,778    $       -          
    Buildings                                    1,179,949            -          1,179,949          86,030       
                                                                                                                 
Chelsea Place                                                                                                    
  New Port Richey, FL                                                                                            
    Land                              -          1,387,517            -          1,387,517            -          
    Buildings                                    5,550,068            -          5,550,068         202,353       
                                                                                                                 
Chester Plaza                                                                                                    
  Chester, SC                                                                                                    
    Land                              -             68,649        143,504          212,153            -          
    Buildings                                      414,117      1,573,701        1,987,818         340,001       
                                                                                                                 
Chestnut Square                                                                                                  
  Brevard, NC                                                                                                    
    Land                         1,059,548         295,984            -            295,984            -          
    Buildings                                    1,113,464          7,539        1,121,003          83,340       
                                                                                                                 
Colony Square                                                                                                    
  Fitzgerald, GA                                                                                                 
    Land                              -            272,833            -            272,833            -          
    Buildings                                    2,455,826        194,036        2,649,862         490,801       
                                                                                                                 
Commerce Crossing                                                                                                
  Commerce, GA                                                                                                   
    Land                              -            378,089            889          378,978            -          
    Buildings                                    4,072,946         15,569        4,088,515         206,016       
                                                                                                                 
Countryside Shops                                                                                                
  Cooper City, FL                                                                                                
    Land                              -          5,675,614            -          5,675,614            -          
    Buildings                                   10,954,065         12,699       10,966,764         136,920       
                                                                                                                 
The Crossing                                                                                                     
  Slidell, LA                                                                                                    
    Land                              -          1,282,036            -          1,282,036            -          
    Buildings                                    3,213,616            -          3,213,616           3,241       

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Chadwick Square                                      
  Hendersonville, NC                                 
    Land                          40       January, 1992        1985
    Buildings                                        
                                                     
Chelsea Place                                        
  New Port Richey, FL                                
    Land                          40         July, 1993         1992
    Buildings                                        
                                                     
Chester Plaza                                        
  Chester, SC                                        
    Land                          30        April, 1986        1967 &
    Buildings                                                    1992
                                                     
Chestnut Square                                      
  Brevard, NC                                        
    Land                          40       January, 1992        1985
    Buildings                                        
                                                     
Colony Square                                        
  Fitzgerald, GA                                     
    Land                          40       February, 1988       1987
    Buildings                                        
                                                     
Commerce Crossing                                    
  Commerce, GA                                       
    Land                          40       December, 1992       1988
    Buildings                                        
                                                     
Countryside Shops                                    
  Cooper City, FL                                    
    Land                          40         June, 1994      1986, 1988
    Buildings                                                  & 1991
                                                     
The Crossing                                         
  Slidell, LA                                        
    Land                          40       December, 1994      1988 &
    Buildings                                                   1993
</TABLE>


                                      51
<PAGE>   53

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Delchamps Plaza                                                                                                                    
  Pascagoula, MS                                                                                                                   
    Land                      $  3,277,511    $    359,000    $       -      $     359,000    $       -          
    Buildings                                    4,130,247         17,000        4,147,247         699,036       
                                                                                                                 
Douglas Commons                                                                                                  
  Douglasville, GA                                                                                               
    Land                         6,314,134       2,543,385          2,951        2,546,336            -          
    Buildings                                    5,958,475         70,128        6,028,603         367,746       
                                                                                                                 
Eden Centre                                                                                                      
  Eden, NC                                                                                                       
    Land                              -            625,901            -            625,901            -          
    Buildings                                    2,901,316            -          2,901,316          12,088       
                                                                                                                 
Elmwood Oaks                                                                                                     
  Harahan, LA                                                                                                    
    Land                         9,000,000       4,558,654            -          4,558,654            -          
    Buildings                                    6,560,014          7,120        6,567,134         484,058       
                                                                                                                 
First Street Station                                                                                             
  Albemarle, NC                                                                                                  
    Land                              -            202,578            -            202,578            -          
    Buildings                                    2,832,092            -          2,832,092          23,578       
                                                                                                                 
Forest Hills Centre                                                                                              
  Wilson, NC                                                                                                     
    Land                              -            869,981            -            869,981            -          
    Buildings                                    3,644,541        545,844        4,190,385         404,446       
                                                                                                                 
Forrest Gallery                                                                                                  
  Tullahoma, TN                                                                                                  
    Land                              -          2,124,023         10,639        2,134,662            -          
    Buildings                                    9,917,627        218,773       10,136,400         504,267       
                                                                                                                 
Ft. Walton Beach Plaza                                                                                           
  Ft. Walton Beach, FL                                                                                           
    Land                         1,773,737         787,583            -            787,583            -          
    Buildings                                    1,860,360            -          1,860,360         527,524                         

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Delchamps Plaza                                                                                                                    
  Pascagoula, MS                                                                                                                   
    Land                          40       April, 1988          1987
    Buildings                                      
                                                   
Douglas Commons                                    
  Douglasville, GA                                 
    Land                          40        August, 1992        1988
    Buildings                                                       
                                                                    
Eden Centre                                                         
  Eden, NC                                                          
    Land                          40       November, 1994       1991 
    Buildings                                                       
                                                                    
Elmwood Oaks                                                        
  Harahan, LA                                                       
    Land                          40       January, 1992        1989
    Buildings                                                       
                                                                    
First Street Station                                                
  Albemarle, NC                                                     
    Land                          40        August, 1994        1989
    Buildings                                                       
                                                                    
Forest Hills Centre                                                 
  Wilson, NC                                                        
    Land                          40        August, 1990        1990
    Buildings                                                       
                                                                    
Forrest Gallery                                                     
  Tullahoma, TN                                                     
    Land                          40       December, 1992       1987 
    Buildings                                                       
                                                                    
Ft. Walton Beach Plaza                                              
  Ft. Walton Beach, FL                                              
    Land                          30         July, 1986         1988
    Buildings                                                               

</TABLE>


                                      52
<PAGE>   54

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Gaffney Plaza                                                                                                 
  Gaffney, SC                                                                                                 
    Land                      $       -       $     66,527    $       -      $      66,527    $       -       
    Buildings                                      270,567         68,823          339,390         206,167    
                                                                                                              
The Galleria                                                                                                  
  Wrightsville Beach, NC                                                                                      
    Land                              -          1,069,672            -          1,069,672            -       
    Buildings                                    5,222,517      1,243,580        6,466,097       1,145,238    
                                                                                                              
Gulf Gate Plaza                                                                                               
  Naples, FL                                                                                                  
    Land                              -            277,562            -            277,562            -       
    Buildings                                    1,857,532      2,134,700        3,992,232       2,031,263    
                                                                                                              
Harris Teeter                                                                                                 
  Lexington, VA                                                                                               
    Land                              -            312,105            -            312,105            -       
    Buildings                                    1,638,552        650,000        2,288,552         484,700    
                                                                                                              
Heritage Walk                                                                                                 
  Milledgeville, GA                                                                                           
    Land                              -            810,292            -            810,292            -       
    Buildings                                    7,944,260            -          7,944,260         312,856    
                                                                                                              
Hoffner Plaza                                                                                                 
  Orlando, FL                                                                                                 
    Land                              -            185,293            -            185,293            -       
    Buildings                                      476,469        475,355          951,824         687,115    
                                                                                                              
Lancaster Plaza                                                                                               
  Lancaster, SC                                                                                               
    Land                              -            120,790            -            120,790            -       
    Buildings                                      743,852        299,267        1,043,119         365,108    
                                                                                                              
Lancaster Shopping Center                                                                                     
  Lancaster, SC                                                                                               
    Land                              -            338,355            -            338,355            -       
    Buildings                                    1,227,552         29,760        1,257,312         311,044    

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Gaffney Plaza                                                      
  Gaffney, SC                                                      
    Land                          30        April, 1986        1964 &
    Buildings                                                   1974
                                                                   
The Galleria                                                       
  Wrightsville Beach, NC                                           
    Land                          40       August, 1986 &      1986 &
    Buildings                              December, 1987       1990
                                                                   
Gulf Gate Plaza                                                    
  Naples, FL                                                       
    Land                          28         June, 1979        1969 &
    Buildings                                                   1974
                                                                   
Harris Teeter                                                      
  Lexington, VA                                                    
    Land                          30        June, 1988 &       1981 &
    Buildings                                June, 1989         1989
                                                                   
Heritage Walk                                                      
  Milledgeville, GA                                                
    Land                          40         June,1993         1991 &
    Buildings                                                   1992
                                                                   
Hoffner Plaza                                                      
  Orlando, FL                                                      
    Land                          28         June, 1979         1972
    Buildings                                                      
                                                                   
Lancaster Plaza                                                    
  Lancaster, SC                                                    
    Land                          30        April, 1986         1971
    Buildings                                                      
                                                                   
Lancaster Shopping Center                                          
  Lancaster, SC                                                    
    Land                          30       August, 1986 &      1963 &
    Buildings                              December, 1987       1987
</TABLE>


                                      53
<PAGE>   55

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Lawrence Commons                                                                                                                   
  Lawrenceburg, TN                                                                                                                 
    Land                      $  2,772,496    $    715,653    $       829    $     716,482    $       -          
    Buildings                                    2,719,190         16,056        2,735,246         164,336       
                                                                                                                 
Litchfield Landing                                                                                               
  North Litchfield, SC                                                                                           
    Land                              -            475,000            -            475,000            -          
    Buildings                                    2,118,429         26,885        2,145,314         457,689       
                                                                                                                 
Macland Pointe                                                                                                   
  Marietta, GA                                                                                                   
    Land                         3,896,820       1,252,098            -          1,252,098            -          
    Buildings                                    4,317,234        544,073        4,861,307         229,819       
                                                                                                                 
Masonova Plaza                                                                                                   
  Daytona Beach, FL                                                                                              
    Land                              -            296,643            -            296,643            -          
    Buildings                                    1,680,977      1,053,232        2,734,209       1,758,653       
                                                                                                                 
Millervillage Shopping Center                                                                                    
  Baton Rouge, LA                                                                                                
    Land                              -          1,926,535            -          1,926,535            -          
    Buildings                                    5,661,992            -          5,661,992           4,714       
                                                                                                                 
New Smyrna Beach Regional                                                                                        
  New Smyrna Beach, FL                                                                                           
    Land                              -          3,704,368          6,757        3,711,125            -          
    Buildings                                    6,402,297        176,749        6,579,046         387,826       
                                                                                                                 
North River Village                                                                                              
  Ellenton, FL                                                                                                   
    Land                              -          2,949,031            -          2,949,031            -          
    Buildings                                    7,150,403         10,951        7,161,354         254,251       
                                                                                                                 
North Village Center                                                                                             
  North Myrtle Beach, SC                                                                                         
    Land                         2,891,504         483,400            -            483,400            -          
    Buildings                                    2,785,154         13,325        2,798,479         529,581       

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Lawrence Commons                                                                                                                   
  Lawrenceburg, TN                                                                                                                 
    Land                          40        August, 1992        1987
    Buildings                                       
                                                    
Litchfield Landing                                  
  North Litchfield, SC                              
    Land                          40        August, 1986        1984
    Buildings                                       
                                                    
Macland Pointe                                      
  Marietta, GA                                      
    Land                          40       January, 1993       1992 &
    Buildings                                                   1993
                                                    
Masonova Plaza                                      
  Daytona Beach, FL                                 
    Land                          25         June, 1979         1969
    Buildings                                       
                                                    
Millervillage Shopping Center                       
  Baton Rouge, LA                                   
    Land                          40       December, 1994      1983 &
    Buildings                                                   1992
                                                    
New Smyrna Beach Regional                           
  New Smyrna Beach, FL                              
    Land                          40        August, 1992        1987
    Buildings                                       
                                                    
North River Village                                 
  Ellenton, FL                                      
    Land                          40      December, 1992 &     1988 &
    Buildings                              December, 1993       1993
                                                    
North Village Center                                
  North Myrtle Beach, SC                            
    Land                          37        August, 1986        1984
    Buildings                                       
</TABLE>


                                      54
<PAGE>   56

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Old Kings Commons                                                                                                                  
  Palm Coast, FL                                                                                                                   
    Land                      $       -       $  1,491,458    $       -      $   1,491,458    $       -        
    Buildings                                    4,474,372        116,376        4,590,748         772,796     
                                                                                                               
Palm Gardens                                                                                                   
  Largo, FL                                                                                                    
    Land                              -             98,279            -             98,279            -        
    Buildings                                      657,716      1,266,417        1,924,133         641,422     
                                                                                                               
Parkmore Plaza                                                                                                 
  Milton, FL                                                                                                   
    Land                              -          1,789,806          8,141        1,797,947            -        
    Buildings                                    6,419,777         42,683        6,462,460         326,553     
                                                                                                               
Paulding Commons                                                                                               
  Dallas, GA                                                                                                   
    Land                         8,818,984       2,312,372          2,687        2,315,059            -        
    Buildings                                   10,606,781         28,274       10,635,055         641,662     
                                                                                                               
Pensacola Plaza                                                                                                
  Pensacola, FL                                                                                                
    Land                         1,750,000         130,688            -            130,688            -        
    Buildings                                    2,392,249        121,642        2,513,890         713,615     
                                                                                                               
Pinhook Plaza                                                                                                  
  Lafayette, LA                                                                                                
    Land                         7,585,167       2,768,151            -          2,768,151            -        
    Buildings                                    8,304,453            -          8,304,453           5,664     
                                                                                                               
Plaza Acadienne                                                                                                
  Eunice, LA                                                                                                   
    Land                         2,457,481            -               -               -               -        
    Buildings                                    2,917,925            -          2,917,925           1,950     
                                                                                                               
Plaza North                                                                                                    
  Hendersonville, NC                                                                                           
    Land                              -            657,797            770          658,567            -        
    Buildings                                    1,795,992          4,685        1,800,677         108,552     

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Old Kings Commons                                                                                                                  
  Palm Coast, FL                                                                                                                   
    Land                          40         May, 1988          1988
    Buildings                                        
                                                     
Palm Gardens                                         
  Largo, FL                                          
    Land                          26         June, 1979        1970 &
    Buildings                                                   1993
                                                     
Parkmore Plaza                                       
  Milton, FL                                         
    Land                          40       December, 1992      1986 &
    Buildings                                                   1992
                                                     
Paulding Commons                                     
  Dallas, GA                                         
    Land                          40        August, 1992        1991
    Buildings                                        
                                                     
Pensacola Plaza                                      
  Pensacola, FL                                      
    Land                          30         July, 1986         1985
    Buildings                                        
                                                     
Pinhook Plaza                                        
  Lafayette, LA                                      
    Land                          40       December, 1994      1979 &
    Buildings                                                   1992
                                                     
Plaza Acadienne                                      
  Eunice, LA                                         
    Land                          40       December, 1994       1980
    Buildings                                        
                                                     
Plaza North                                          
  Hendersonville, NC                                 
    Land                          40        August, 1992        1986
    Buildings                                        
</TABLE>


                                      55
<PAGE>   57

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Providence Square                                                                                                                  
  Charlotte, NC                                                                                                                    
    Land                      $       -       $    450,000    $       300    $     450,300    $       -         
    Buildings                                    1,895,606      1,850,822        3,746,428       2,161,028      
                                                                                                                
Riverview Shopping Center                                                                                       
  Durham, NC                                                                                                    
    Land                              -            400,000            322          400,322            -         
    Buildings                                    1,476,500      4,126,211        5,602,711       1,518,664      
                                                                                                                
Scottsville Square                                                                                              
  Bowling Green, KY                                                                                             
    Land                              -            653,010            765          653,775            -         
    Buildings                                    1,782,340          2,089        1,784,429         107,711      
                                                                                                                
Seven Hills                                                                                                     
  Spring Hill, FL                                                                                               
    Land                         3,800,000       1,903,090            -          1,903,090            -         
    Buildings                                    2,976,628         15,049        2,991,677         108,518      
                                                                                                                
Shelby Plaza                                                                                                    
  Shelby, NC                                                                                                    
    Land                              -               -               -                 -             -         
    Buildings                                      937,483        165,743        1,103,226         353,274      
                                                                                                                
Sherwood South                                                                                                  
  Baton Rouge, LA                                                                                               
    Land                              -            496,174            -            496,174            -         
    Buildings                                    1,488,521            -          1,488,521           1,415      
                                                                                                                
Siegen Village                                                                                                  
  Baton Rouge, LA                                                                                               
    Land                              -          2,375,168            -          2,375,168            -         
    Buildings                                    4,302,715            -          4,302,715             931      
                                                                                                                
Smyrna Village                                                                                                  
  Smyrna, TN                                                                                                    
    Land                         4,213,514         968,358         20,601          988,959            -         
    Buildings                                    4,743,708        109,899        4,853,607         293,409      

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
Providence Square                                                                                                                  
  Charlotte, NC                                                                                                                    
    Land                          35      December, 1971        1973
    Buildings                                       
                                                    
Riverview Shopping Center                           
  Durham, NC                                        
    Land                          35        March, 1972         1973
    Buildings                                       
                                                    
Scottsville Square                                  
  Bowling Green, KY                                 
    Land                          40        August, 1992        1986
    Buildings                                       
                                                    
Seven Hills                                         
  Spring Hill, FL                                   
    Land                          40         July, 1993         1991
    Buildings                                       
                                                    
Shelby Plaza                                        
  Shelby, NC                                        
    Land                          30        April, 1986         1972
    Buildings                                       
                                                    
Sherwood South                                      
  Baton Rouge, LA                                   
    Land                          40       December, 1994    1972, 1988
    Buildings                                                  & 1992
                                                    
Siegen Village                                      
  Baton Rouge, LA                                   
    Land                          40       December, 1994       1988
    Buildings                                       
                                                    
Smyrna Village                                      
  Smyrna, TN                                        
    Land                          40        August, 1992        1992
    Buildings                                       
</TABLE>


                                      56
<PAGE>   58

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Smyth Valley Crossing                                                                                                              
  Marion, VA                                                                                                                       
    Land                      $       -       $  1,687,013    $     6,523    $   1,693,536    $       -        
    Buildings                                    5,211,299         89,249        5,300,548         270,444     
                                                                                                               
South Beach Regional                                                                                           
  Jacksonville Beach, FL                                                                                       
    Land                        15,569,828       3,972,815         19,710        3,992,525            -        
    Buildings                                   17,115,106        701,610       17,816,716       1,066,090     
                                                                                                               
Spalding Village                                                                                               
  Griffin, GA                                                                                                  
    Land                        12,413,464       2,813,854          3,281        2,817,135            -        
    Buildings                                   12,470,446         29,965       12,500,411         755,647     
                                                                                                               
Stadium Plaza                                                                                                  
  Phenix City, AL                                                                                              
    Land                         3,850,000       1,828,942          2,130        1,831,072            -        
    Buildings                                    2,614,155         13,299        2,627,454         159,355     
                                                                                                               
Stanley Market Place                                                                                           
  Stanley, NC                                                                                                  
    Land                              -            198,103            -            198,103            -        
    Buildings                                    1,602,832            -          1,602,832         116,900     
                                                                                                               
Taylorsville Shopping Center                                                                                   
  Taylorsville, NC                                                                                             
    Land                              -             89,689            -             89,689            -        
    Buildings                                    1,443,704      1,078,766        2,522,470         459,485     
                                                                                                               
Thomasville Commons                                                                                            
  Thomasville, NC                                                                                              
    Land                         5,626,354         963,333            -            963,333            -        
    Buildings                                    6,183,052         26,576        6,209,628         378,009     
                                                                                                               
Union Plaza                                                                                                    
  Union, SC                                                                                                    
    Land                              -             18,154            -             18,154            -        
    Buildings                                      140,468         69,129          209,597          95,467     

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>   
Smyth Valley Crossing                                                                                                              
  Marion, VA                                                                                                                       
    Land                          40       December, 1992       1989
    Buildings                                       
                                                    
South Beach Regional                                
  Jacksonville Beach, FL                            
    Land                          40        August, 1992       1990 &
    Buildings                                                   1991
                                                    
Spalding Village                                    
  Griffin, GA                                       
    Land                          40        August, 1992        1989
    Buildings                                       
                                                    
Stadium Plaza                                       
  Phenix City, AL                                   
    Land                          40        August, 1992        1988
    Buildings                                       
                                                    
Stanley Market Place                                
  Stanley, NC                                       
    Land                          35       January, 1992       1980 &
    Buildings                                                   1991
                                                    
Taylorsville Shopping Center                        
  Taylorsville, NC                                  
    Land                          40       August, 1986 &      1982 &
    Buildings                              December, 1988       1988
                                                    
Thomasville Commons                                 
  Thomasville, NC                                   
    Land                          40        August, 1992        1991
    Buildings                                       
                                                    
Union Plaza                                         
  Union, SC                                         
    Land                          30        April, 1986         1967
    Buildings                                       
</TABLE>


                                      57
<PAGE>   59

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
University Center                                                                                                                  
  Greenville, NC                                                                                                                   
    Land                      $       -       $    750,000    $       -      $     750,000    $       -        
    Buildings                                    3,159,065         28,382        3,187,447         404,320     
                                                                                                               
Valley West Mall                                                                                               
  Glendale, AZ                                                                                                 
    Land                              -          1,500,000            -          1,500,000            -        
    Buildings                                    5,801,772      2,905,826        8,707,598       4,401,486     
                                                                                                               
Venice Plaza                                                                                                   
  Venice, FL                                                                                                   
    Land                           108,339         333,127            -            333,127            -        
    Buildings                                    1,887,721        582,501        2,470,222       1,340,698     
                                                                                                               
Village at Northshore                                                                                          
  Slidell, LA                                                                                                  
    Land                         5,837,763       2,065,633            -          2,065,633            -        
    Buildings                                    6,196,900            -          6,196,900           4,171     
                                                                                                               
Waterlick Plaza                                                                                                
  Lynchburg, VA                                                                                                
    Land                              -          1,071,000            -          1,071,000            -        
    Buildings                                    5,091,222         92,702        5,183,924         688,322     
                                                                                                               
Watson Central                                                                                                 
  Warner Robins, GA                                                                                            
    Land                              -          1,640,541         12,478        1,653,019            -        
    Buildings                                   11,288,357         82,921       11,371,278         531,188     
                                                                                                               
Wesley Chapel Crossing                                                                                         
  Decatur, GA                                                                                                  
    Land                              -          3,822,875          9,154        3,832,029            -        
    Buildings                                    7,020,873         40,812        7,061,686         356,807     
                                                                                                               
West Gate Plaza                                                                                                
  Mobile, AL                                                                                                   
    Land                              -            475,270            -            475,270            -        
    Buildings                                    1,401,087        481,190        1,882,277         614,377     

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>
University Center                                                                                                                  
  Greenville, NC                                                                                                                   
    Land                          40       December, 1989       1989
    Buildings                                       
                                                    
Valley West Mall                                    
  Glendale, AZ                                      
    Land                          30        March, 1986         1973
    Buildings                                       
                                                    
Venice Plaza                                        
  Venice, FL                                        
    Land                          27         June, 1979        1971 &
    Buildings                                                   1979
                                                    
Village at Northshore                               
  Slidell, LA                                       
    Land                          40       December, 1994      1988 &
    Buildings                                                   1993
                                                    
Waterlick Plaza                                     
  Lynchburg, VA                                     
    Land                          40       October, 1989       1973 &
    Buildings                                                   1988
                                                    
Watson Central                                      
  Warner Robins, GA                                 
    Land                          40      December, 1992 &     1989 &
    Buildings                              October, 1993        1993
                                                    
Wesley Chapel Crossing                              
  Decatur, GA                                       
    Land                          40       December, 1992       1989
    Buildings                                       
                                                    
West Gate Plaza                                     
  Mobile, AL                                        
    Land                          25        June, 1974 &        1974
    Buildings                              January, 1985
</TABLE>


                                      58
<PAGE>   60

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>            
Westgate Square                                                                                                
  Sunrise, FL                                                                                                  
    Land                      $       -       $  2,238,886    $       -      $   2,238,886    $       -        
    Buildings                                    6,839,969            -          6,839,969          85,494     
                                                                                                               
West Towne Square                                                                                              
  Rome, GA                                                                                                     
    Land                              -            324,800            -            324,800            -        
    Buildings                                    5,580,776         82,989        5,663,765         669,731     
                                                                                                               
Willowdaile Shopping Center                                                                                    
  Durham, NC                                                                                                   
    Land                              -            936,977            -            936,977            -        
    Buildings                                    7,351,612        284,538        7,636,150       1,452,600     
                                                                                                               
Winnsboro Plaza                                                                                                
  Winnsboro, SC                                                                                                
    Land                              -             60,574            -             60,574            -        
    Buildings                                      463,641         90,335          553,976         172,581     
                                                                                                               
Whitehall Kent Apartments                                                                                      
  Kent, OH                                                                                                     
    Land                              -            136,404        117,938          254,342            -        
    Buildings                                    2,136,996      1,163,947        3,300,943       1,986,550     
                                                                                                               
Industrial Buildings                                                                                           
  Charlotte, NC - Industrial                                                                                   
    Land                              -            143,160        178,188          321,348            -        
    Buildings                                    2,170,057        472,435        2,642,492       2,642,492     
                                                                                                               
Plasti-Kote                                                                                                    
  Medina, OH - Industrial                                                                                      
    Land                              -             81,390            -             81,390            -        
    Buildings                                      346,979         54,570          401,549         401,549     
                                                                                                               
Lawrence County                                                                                                
  Shopping Center                                                                                              
    Sybene, OH                                                                                                 
      Land                            -            435,994            -            435,994            -        

<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>   
Westgate Square                                                 
  Sunrise, FL                                                   
    Land                          40         June, 1994        1984 &
    Buildings                                                   1988
                                                                     
West Towne Square                                                    
  Rome, GA                                                           
    Land                          40        April, 1990         1988
    Buildings                                                        
                                                                     
Willowdaile Shopping Center                                          
  Durham, NC                                                         
    Land                          40       August, 1986 &       1986
    Buildings                              December, 1987           
                                                                     
Winnsboro Plaza                                                      
  Winnsboro, SC                                                      
    Land                          30        April, 1986         1973
    Buildings                                                        
                                                                     
Whitehall Kent Apartments                                            
  Kent, OH                                                           
    Land                          29         June, 1979         1968
    Buildings                                                        
                                                                     
Industrial Buildings                                                 
  Charlotte, NC - Industrial                                         
    Land                          14         June, 1979        1956 &
    Buildings                                                   1963
                                                                     
Plasti-Kote                                                          
  Medina, OH - Industrial                                            
    Land                          14         June, 1979        1961 &
    Buildings                                                   1966
                                                                     
Lawrence County                                                      
  Shopping Center                                                    
    Sybene, OH                                                       
      Land                                    May, 1971          1971
</TABLE>


                                      59
<PAGE>   61

IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION 
December 31, 1994                                                               
                                                                       
<TABLE>
<CAPTION>
                                                                                                             
                                                                  Costs       Gross Amount     Accumulated   
                                                 Initial       Capitalized      at Which       Depreciation  
                                                 Cost to      Subsequent to    Carried at        at Close   
         Description           Encumbrances      Company       Acquisition    Close of Year      of Year     
         -----------           ------------      -------       -----------    -------------    ------------
<S>                           <C>             <C>             <C>            <C>              <C>              
Grand Marche                                                                                                   
  Shopping Center                                                                                              
    Lafayette, LA                                                                                              
      Land                    $       -       $    250,000    $       500    $     250,500    $       -        
                                                                                                               
Manatee County                                                                                                 
  Shopping Center                                                                                              
    Bradenton, FL                                                                                              
      Land                            -            241,798            -            241,798            -        
                              ------------    ------------    -----------    -------------    ------------
                                                                                                                                   
                              $103,880,141    $416,280,016    $26,362,689    $ 442,642,705    $ 41,677,722                         
                              ============    ============    ===========    =============    ============
<CAPTION>

                               Estimated             
                                Useful              
                                Life of             
                               Buildings       Date            Year
         Description            (Years)      Acquired       Completed
         -----------          ----------     --------       ---------
<S>                               <C>     <C>                  <C>   
Grand Marche                                                                                                                       
  Shopping Center                                                                                                                  
    Lafayette, LA                                                                                                                  
      Land                               September, 1972       1969
                                                   
Manatee County                                     
  Shopping Center                                  
    Bradenton, FL                                  
      Land                                  May, 1971          1971
                                                   
                                                   
                                                   
                                                   
</TABLE>



                                      60
<PAGE>   62


IRT PROPERTY COMPANY                                                 SCHEDULE XI
REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 1994


NOTE:

Real estate activity is summarized as follows:

<TABLE>
<CAPTION>
                                               Year Ended December 31,
                                    --------------------------------------------
                                        1994            1993            1992
                                        ----            ----            ----
<S>                                 <C>             <C>             <C>
RENTAL PROPERTIES:

Cost -
  Balance at beginning of year      $331,012,764    $300,285,526    $184,018,854

  Acquisitions and improvements      115,813,729      37,157,578     178,208,499

  Retirements                              -               -               -

  Reduction in carrying value         (3,878,754)          -          (3,565,311)
                                    ------------    ------------    ------------


                                     442,947,739     337,443,104     358,662,042

  Cost of properties sold               (305,034)     (6,430,340)    (58,376,516)
                                    ------------    ------------    ------------


    Balance at end of year          $442,642,705    $331,012,764    $300,285,526
                                    ============    ============    ============




Accumulated depreciation -
  Balance at beginning of year      $ 33,463,530    $ 29,002,538    $ 32,412,968

  Depreciation                         8,214,192       7,668,797       6,201,949

  Retirements                              -               -               -
                                    ------------    ------------    ------------


                                      41,677,722      36,671,335      38,614,917

  Accumulated depreciation related to
    rental properties sold                 -          (3,207,805)     (9,612,379)
                                    ------------    ------------    ------------


    Balance at end of year          $ 41,677,722    $ 33,463,530    $ 29,002,538
                                    ============    ============    ============

</TABLE>



                                      61
<PAGE>   63


IRT PROPERTY COMPANY                                                SCHEDULE XII
MORTGAGE LOANS ON REAL ESTATE
December 31, 1994

<TABLE>
<CAPTION>                                                                                                                          
                                                                                                                
                                                                                                                
                                                                                                                
                                                                          Final       Periodic                  
                           Type of            Type of       Interest     Maturity      Payment                  
Location of Property        Loan             Property         Rate         Date         Terms    Prior Liens    
- --------------------        ----             --------         ----         ----         -----    -----------
                                                           (See Notes)               (See Notes)                
<S>                    <C>             <C>                   <C>      <C>                <C>      <C>            
Augusta, GA            First Mortgage    Shopping Center     10.25%    August, 1998      (1)      $   -         
                                                                                                                
Lauderdale Lakes, FL   First Mortgage      Condominiums      10.00%      May, 2009       (2)          -         
                                                                                                                
Nashville, TN          First Mortgage      Condominiums       8.63% -    2006-2007       (2)          -         
                       Participation                         12.38%                                             
                                                                                                                
Montgomery, AL          Wrap-Around         Apartments         (3)    September, 2001    (3)          -         
                                                                                                  --------              
                                                                                                                
                                                                                                                
                                                                                                      -          
                                                                                                                
                                       Less interest discounts and negative goodwill                  -          
                                                                                                  --------              
                                                                                                                
                                                                                                  $   -

<CAPTION>

                                          Principal
                          Face Amount     Amount of
                         and Carrying   Loans Subject
                           Amount of      Principal
Location of Property       Mortgages     or Interest
- --------------------       ---------    -------------                               
<S>                        <C>               <C>
Augusta, GA                $3,245,122        -
                                          
Lauderdale Lakes, FL          145,369        -
                                          
Nashville, TN                  40,504        -
                                          

Montgomery, AL              5,194,228        -
                           ----------               
                                          
                                          
                            8,625,223     
                                          
                             (333,080)    
                           ---------- 
                                          
                           $8,292,143     
                           ==========

</TABLE>


NOTES:

(1)  Monthly payments of principal and interest at an annual rate of 10.25%,
     with a balloon payment at maturity August 1, 1998.

(2)  Monthly payments include principal and interest.

(3)  Modified effective, December 1, 1994 to extend the term for 3 years to
     September 1, 2001 and to reduce the cash interest rate from 10% to 9.5%
     prospectively, requiring monthly payments of $45,382 of principal and
     interest for the remaining term, with a balloon payment at maturity.
     Additional interest at an annual rate of 1% accrues for the periods
     September 1,1984 through August 31, 1989 and September 1,1991 through
     August 31, 2001 and is payable at maturity or on sale of the property.
     In addition, the Company has agreed to fund additional principal of up
     to $260,000 under this mortgage to make certain capital improvements.
     This wrap-around mortgage is subject to two first mortgages having an
     aggregate balance of $1,134,260 as of December 31, 1994.



                                      62
<PAGE>   64

IRT PROPERTY COMPANY                                                SCHEDULE XII
MORTGAGE LOANS ON REAL ESTATE
December 31, 1994





Mortgage loan activity is summarized as follows:



<TABLE>
<CAPTION>
                                                          Year Ended December 31,
                                                  ----------------------------------------
                                                     1994           1993           1992
                                                     ----           ----           ----
<S>                                               <C>           <C>            <C>
Balance at beginning of year                      $8,392,959    $12,528,542    $19,253,499

New mortgage loans                                    -              -              -

Additions to mortgage loans                           -              -              -

Amortization of interest discounts, negative
  goodwill and commitment fees                         7,076         93,801        398,370

Collections of principal                            (107,892)    (4,229,384)    (7,123,327)
                                                  ----------    -----------    -----------

Balance at end of year                            $8,292,143    $ 8,392,959    $12,528,542
                                                  ==========    ===========    ===========

</TABLE>



                                      63
<PAGE>   65

Item 9.  Disagreements on Accounting and Financial Disclosure.


         Not applicable.


                                       64
<PAGE>   66

                                    PART III


         The information called for by Part III (Items 10, 11, 12, and 13) is
incorporated herein by reference to the Company's definitive proxy statement to
be filed pursuant to Regulation 14A, pursuant to General Instruction G(3) to
the Report of Form 10-K.


                                       65
<PAGE>   67

                                    PART IV


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

         Financial Statements and Schedules.  Included in Part II of this
Report are the following:

         Report of Independent Public Accountants

         Consolidated Balance Sheets at December 31, 1994 and 1993

         Consolidated Statements of Earnings for the Years Ended December 31,
         1994, 1993 and 1992

         Consolidated Statements of Changes in Shareholders' Equity for the
         Years Ended December 31, 1994, 1993 and 1992
 
         Consolidated Statements of Cash Flows for the Years Ended December 31,
         1994, 1993 and 1992

         Notes to Consolidated Financial Statements

         Schedule XI  - Real Estate and Accumulated Depreciation

         Schedule XII - Mortgage Loans on Real Estate

         Exhibits.
         ---------

         (3)(a)  The Company's Articles of Incorporation, as amended, were
                 filed as Exhibit 4.1 to the Company's Registration Statement
                 on Form S-3 (No. 33-65604) dated July 6, 1993, to which
                 reference is hereby made.

         (3)(b)  The Company's By-Laws, including amendment to Article VII of
                 the By-Laws, were filed as Exhibit 4.2 to the Company's
                 Registration Statement on Form S-3 (No. 33-65604) dated July
                 6, 1993, to which reference is hereby made.

         (4)(a)  The Indenture dated August 15, 1993 between the Company and
                 Trust Company Bank, as Trustee, relating to the 7.3%
                 Convertible Subordinated Debentures due August 15, 2003 was
                 filed as an exhibit to the Company's Form 10-K for the year
                 ended December 31, 1993, to which reference is hereby made.

         (4)(b)  The form of 7.3% Convertible Subordinated Debenture was
                 included in (4)(a) above.


                                       66
<PAGE>   68


         (10)(a) The Deferred Compensation Agreement between the Company and
                 Donald W. MacLeod was filed as an exhibit to the Company's
                 Registration Statement on Form S-2 (No. 2-88716) dated January
                 4, 1984, to which reference is hereby made.

         (10)(b) The Company's 1989 Stock Option Plan was filed as an exhibit
                 to the Company's Form 8-K dated March 22, 1989, to which
                 reference is hereby made.

         (10)(c) Amendment No. 1 to the Company's 1989 Stock Option Plan was
                 filed as an exhibit to the Company's Form 10-K for the year
                 ended December 31, 1993, to which reference is hereby made.

         (10)(d) The Company's Key Employee Stock Option Plan was filed as an
                 exhibit to the Company's Registration Statement on Form S-2
                 (No. 2-88716) dated January 4, 1984, to which reference is
                 hereby made.

         (10)(e) The Company's amended and restated revolving term loan
                 agreement dated July 31, 1992 was filed as Exhibit (10)(e) to
                 the Company's Form 10-K for the year ended December 31, 1992,
                 to which reference is hereby made.  The Company's revolving
                 term loan agreement dated November 1, 1990 was filed as
                 Exhibit (10)(e) to the Company's Form 10-K for the year ended
                 December 31, 1990, to which reference is hereby made.

         (10)(f) The Real Property Purchase Agreement and first amendment
                 thereto dated June 23, 1992 relative to the Company's
                 acquisition of the ten Sofran Centers was filed as an exhibit
                 to the Company's report on Form 8-K dated August 12, 1992
                 (date of event reported, July 31, 1992), to which reference is
                 hereby made.

         (10)(g) Form of Agreement for the Sale and Purchase of Property dated
                 October 30, 1992 and the letter amendment thereto dated
                 November 19, 1992 relative to the Company's acquisition of the
                 seven Dreyfus Centers was filed as an exhibit to the Company's
                 report on Form 8-K dated January 6, 1993 (date of event
                 reported, December 23, 1992), to which reference is hereby
                 made.

         (10)(h) The letter agreement dated December 23, 1992 between the IBM
                 Retirement Plan Trust Fund and its seven wholly-owned
                 subsidiaries and the Company was filed as an exhibit to the
                 Company's report on Form 8-K dated January 6, 1993 (date of
                 event reported, December 23, 1992), to which reference is
                 hereby made.


                                       67
<PAGE>   69


         (10)(i) The letter agreement dated July 29, 1993 between the IBM
                 Retirement Plan Trust Fund and its seven wholly-owned
                 subsidiaries and the Company was filed as an exhibit to the
                 Company's Form 10-K for the year ended December 31, 1993, to
                 which reference is hereby made.

         (21)    The Company has two subsidiaries, IRT Management Company
                 ("IRTMC") and VW Mall, Inc. ("VWM"),  Georgia corporations
                 which are wholly owned by the Company.  IRTMC was formed in
                 1990 and VWM in 1994.

         (23)*   Consent of Arthur Andersen & Co. to the incorporation of their
                 report included in this Form 10-K in the Company's previously
                 filed Registration Statements File Nos. 33-65604, 33-66780,
                 33-51238, 33-59938, 33-64628 and 33-64741.

         (23)(a) Consent of Arthur Andersen & Co. to the incorporation of their
                 report included in this Form 10-K/A Amendment No. 1 in the
                 Company's previously filed Registration Statements File Nos.
                 33-65604, 33-66780, 33-51238, 33-59938, 33-64628 and 33-64741.

         (27)*   Financial Data Schedule (for S.E.C. use only)

         *       Previously filed.

         Reports on Form 8-K.  The Company filed a Current Report on Form 8-K
dated January 5, 1995 (date of event reported, December 21, 1994), as amended
under Form 8-K/A dated January 20, 1995, reporting under Items 2 and 7, the
acquisition of thirteen centers, eleven as of December 21, 1994 and two as of
January 6, 1995, which Form 8-K as amended is incorporated herein by reference.


                                       68
<PAGE>   70

                                   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.

         February 21, 1995                     IRT PROPERTY COMPANY

                                               By:/s/ Donald W. MacLeod       
                                                  ----------------------------
                                                      Donald W. MacLeod
                                                      Chairman and President

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

/s/ Donald W. MacLeod            Chairman of the              February 21, 1995
- ----------------------------     Board, President and                        
    Donald W. MacLeod            Director (Principal     
                                 Executive Officer)      
                                                         
                                                                             
/s/ Mary M. Thomas               Executive Vice               February 21, 1995
- ----------------------------     President, Chief                            
    Mary M. Thomas               Financial Officer      
                                 and Director (Principal
                                 Financial & Accounting 
                                 Officer)               
                                                      
                                                                             
/s/ Homer B. Gibbs, Jr.          Director                     February 21, 1995
- ----------------------------                                                 
    Homer B. Gibbs, Jr.                                                      
                                                                             
/s/ Samuel W. Kendrick           Director                     February 21, 1995
- ----------------------------                                                 
    Samuel W. Kendrick                                                       
                                                                             
/s/ Thomas H. McAuley            Director                     February 21, 1995
- ----------------------------                                                 
    Thomas H. McAuley                                                        
                                                                             
/s/ Bruce A. Morrice             Director                     February 21, 1995
- ----------------------------                                                 
    Bruce A. Morrice                                                         
                                                                             
/s/ James H. Nobil               Director                     February 21, 1995
- ----------------------------                                                 
    James H. Nobil                                                           
                                                                             
/s/ Louis P. Wolfort             Director                     February 21, 1995
- ----------------------------                                                 
    Louis P. Wolfort                                                         


                                       69
<PAGE>   71
                                   SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this amended and restated Form 10-K/A Amendment
No. 1 to be signed on its behalf by the undersigned, thereunto duly authorized.


                                     IRT PROPERTY COMPANY



Date:  September 28, 1995            By:/s/Mary M. Thomas                
       ------------------               ---------------------------------
                                        Mary M. Thomas
                                        Executive Vice President &
                                        Chief Financial Officer



                                       70

<PAGE>   1

                                                                 EXHIBIT (23)(a)





                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
                   -----------------------------------------




IRT Property Company:


         As independent public accountants, we hereby consent to the
incorporation of our report included in this Form 10-K/A Amendment No. 1 into
the Company's previously filed Registration Statements File Nos. 33-65604,
33-66780, 33-51238, 33-59938, 33-64628 and 33-64741.



                                        ARTHUR ANDERSEN LLP





Atlanta, Georgia
September 28, 1995


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