INLAND REAL ESTATE CORP
10-Q, 1999-08-13
REAL ESTATE INVESTMENT TRUSTS
Previous: SCOTSMAN HOLDINGS INC, 10-Q, 1999-08-13
Next: FELCOR LODGING TRUST INC, 10-Q, 1999-08-13








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

                                   FORM 10-Q


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

                 For the Quarterly Period Ended June 30, 1999

                                      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 #0-28382


                        Inland Real Estate Corporation
            (Exact name of registrant as specified in its charter)


          Maryland                              #36-3953261
(State or other jurisdiction        (I.R.S. Employer Identification Number)
 of incorporation or organization)


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


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


                                      N/A
                (Former name, former address and former fiscal
                      year, if changed since last report)


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


As of August 12, 1999, there were 54,686,099 shares of common stock outstanding.



                                      -1-



                         Part I - Financial Statements


Item 1.  Financial Statements


                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                          Consolidated Balance Sheets

                      June 30, 1999 and December 31, 1998
                                  (unaudited)


                                    Assets
                                    ------

                                                       1999          1998
                                                       ----          ----
Investment properties (Notes 1, 4 and 6):
  Land............................................ $228,810,388   193,093,898
  Construction in progress........................    1,404,254     1,230,448
  Building and improvements.......................  549,453,050   452,885,969
                                                   ------------- -------------
                                                    779,667,692   647,210,315
  Less accumulated depreciation...................   26,102,496    17,161,998
                                                   ------------- -------------
  Net investment properties.......................  753,565,196   630,048,317
                                                   ------------- -------------
Cash and cash equivalents including amounts
  held by property manager (Note 1)...............   70,101,621   123,056,702
Investment securities (Note 1)....................    6,369,476          -
Restricted cash (Note 1)..........................   21,839,046    15,613,197
Accounts and rents receivable (net of allowance
  for doubtful account of $200,000 at June 30,
  1999 and December 31, 1998) (Note 4)............   16,062,070    12,720,962
Mortgage receivable (Note 5)......................    5,042,500          -
Deposits and other assets.........................    1,422,092     2,854,836
Deferred organization costs (net of accumulated
  amortization of $36,223 and $16,477 at June 30,
  1999 and December 31, 1998, respectively)
  (Note 1)........................................         -           19,746
Loan fees (net of accumulated amortization
  of $410,707 and $395,962 at June 30, 1999 and
  December 31, 1998, respectively) (Note 1).......    3,673,570     3,294,787
                                                   ------------- -------------
Total assets...................................... $878,075,571   787,608,547
                                                   ============= =============






         See accompanying notes to consolidated financial statements.


                                      -2-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                          Consolidated Balance Sheets
                                  (continued)

                      June 30, 1999 and December 31, 1998
                                  (unaudited)



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

                                                       1999           1998
Liabilities:                                           ----           ----
  Accounts payable................................ $    992,759       917,483
  Accrued offering costs to Affiliates............         -          890,786
  Accrued offering costs to non-affiliates........          224         2,740
  Accrued interest payable to Affiliates..........        4,514         4,558
  Accrued interest payable to non-affiliates......    1,315,133     1,651,334
  Accrued real estate taxes.......................   15,604,563    14,384,234
  Distributions payable (Note 9)..................    4,022,883     3,844,649
  Security deposits...............................    1,836,877     1,561,020
  Mortgages payable (Note 6)......................  356,963,892   288,982,470
  Unearned income.................................    1,386,502       448,809
  Other liabilities...............................   12,184,296     5,208,755
  Due to Affiliates (Note 2)......................      900,621        32,925
                                                   ------------- -------------
Total liabilities.................................  395,212,264   317,929,763
                                                   ------------- -------------
Minority interest (Note 1)........................    4,929,205     5,214,298
                                                   ------------- -------------
Stockholders' Equity (Notes 1 and 2):
  Preferred stock, $.01 par value, 6,000,000 Shares
    authorized; none issued and outstanding at June
    30, 1999 and December 31, 1998................         -             -
  Common stock, $.01 par value, 100,000,000 Shares
    authorized; 54,524,700 and 52,394,500 Shares
    issued and outstanding at June 30, 1999 and
    December 31, 1998, respectively...............      545,247       523,945
  Additional paid-in capital (net of offering
    costs of $58,817,348 and $57,536,374 at June
    30, 1999 and December 31, 1998, respectively of
    which $52,218,524 and $51,108,966 was paid
    to Affiliates, respectively)..................  503,065,990   481,271,094
  Accumulated distributions in excess of
    net income....................................  (25,677,135)  (17,330,553)
                                                   ------------- -------------
Total stockholders' equity........................  477,934,102   464,464,486
                                                   ------------- -------------
Total liabilities and stockholders' equity........ $878,075,571   787,608,547
                                                   ============= =============


         See accompanying notes to consolidated financial statements.


                                      -3-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                     Consolidated Statements of Operations

           For the three and six months ended June 30, 1999 and 1998
                                  (unaudited)

                                         Three months            Six months
                                            ended                  ended
                                           June 30,               June 30,
                                           --------               --------
                                       1999        1998       1999       1998
Income:                                ----        ----       ----       ----
  Rental income (Notes 1 and 4).... $20,446,223 12,006,760 39,072,302 21,431,176
  Additional rental income.........   6,937,095  4,164,116 13,857,666  7,185,041
  Interest income..................   1,221,419  1,058,501  2,747,791  1,834,865
  Other income.....................     170,925     15,523    288,264     62,314
                                    ----------- ---------- ---------- ----------
                                     28,775,662 17,244,900 55,966,023 30,513,396
Expenses:                           ----------- ---------- ---------- ----------
  Professional services to
    Affiliates.....................      26,269     25,023     49,051     43,023
  Professional services to
    non-affiliates.................      79,758     17,500    220,728    115,698
  General and administrative
    to Affiliates..................     149,205     76,665    295,606    147,426
  General and administrative
    expenses to non-affiliates.....     268,426     29,152    352,334     60,208
  Advisor asset management fee.....     850,000    548,193  1,175,000    980,376
  Property operating expenses
    to Affiliates..................   1,175,157    654,591  2,246,911  1,149,119
  Property operating expenses
    to non-affiliates..............   7,791,855  4,862,097 15,740,043  8,328,591
  Mortgage interest to Affiliates..      13,563     13,814     27,192     27,702
  Mortgage interest to
    non-affiliates.................   5,553,177  2,985,569 11,197,345  5,304,045
  Depreciation.....................   4,611,544  2,817,980  8,940,498  5,018,934
  Amortization.....................       7,372     55,041     34,491     97,548
  Acquisition cost expenses to
    Affiliates.....................      67,397     56,750    282,101     86,750
  Acquisition cost expenses to
    non-affiliates.................      29,938      8,115    149,396     22,151
                                    ----------- ---------- ---------- ----------
                                     20,623,661 12,150,490 40,710,696 21,381,571
Income before minority interest     ----------- ---------- ---------- ----------
  in earnings......................   8,152,001  5,094,410 15,255,327  9,131,825
Minority interest in earnings......      81,981       -        81,543       -
                                    ----------- ---------- ---------- ----------
Net income......................... $ 8,233,982  5,094,410 15,336,870  9,131,825
                                    =========== ========== ========== ==========





         See accompanying notes to consolidated financial statements.


                                      -4-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                     Consolidated Statements of Operations
                                  (continued)

           For the three and six months ended June 30, 1999 and 1998
                                  (unaudited)

                                         Three months           Six months
                                            ended                  ended
                                           June 30,               June 30,
                                           --------               --------
                                       1999        1998       1999       1998
Net income per common share,           ----        ----       ----       ----
  basic and diluted................ $       .15        .13        .29        .27
                                    =========== ========== ========== ==========
Weighted average common stock
  shares outstanding, basic and
  diluted.......................... $54,141,838 38,431,473 53,350,495 33,593,045
                                    =========== ========== ========== ==========



































         See accompanying notes to consolidated financial statements.


                                      -5-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                Consolidated Statement of Stockholders' Equity

                                 June 30, 1999
                                  (unaudited)

                                                    Accumulated
                                         Additional Distributions
                               Common     Paid-in   in Excess of
                                Stock     Capital    Net Income      Total
                             ---------- ----------- ------------ ------------

Balance January 1, 1999..... $ 523,945  481,271,094 (17,330,553) 464,464,486

Net income..................      -            -     15,336,870   15,336,870

Distributions declared
  ($.44 for the six months
  ended June 30, 1999 per
  weighted average common
  stock shares outstanding).      -            -    (23,683,452) (23,683,452)

Proceeds from Offering (net
  of Offering costs of
  $1,280,974)...............    22,694   23,053,176        -      23,075,870

Repurchases of Shares.......    (1,392)  (1,258,280)       -      (1,259,672)
                             ---------- ----------- ------------ ------------
Balance June 30, 1999....... $ 545,247  503,065,990 (25,677,135) 477,934,102
                             ========== =========== ============ ============






















         See accompanying notes to consolidated financial statements.


                                      -6-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                     Consolidated Statements of Cash Flows

                For the six months ended June 30, 1999 and 1998
                                  (unaudited)

                                                        1999          1998
Cash flows from operating activities:                   ----          ----
  Net income...................................... $ 15,336,870     9,131,825
  Adjustments to reconcile net income to net
    cash provided by operating activities:
    Depreciation..................................    8,940,498     5,018,934
    Amortization..................................       34,491        97,548
    Minority interest in earnings.................      (81,543)         -
    Rental income under master lease agreements...      840,189     1,069,655
    Straight line rental income...................     (973,891)     (611,079)
    Interest on unamortized loan fees.............      227,085          -
    Changes in assets and liabilities:
      Accounts and rents receivable...............   (2,367,217)   (3,063,100)
      Other assets................................    1,332,744      (324,062)
      Accounts payable............................      847,008       163,151
      Accrued interest payable....................     (336,245)      404,752
      Accrued real estate taxes...................    1,220,329     4,222,631
      Security deposits...........................      275,857       387,770
      Other liabilities...........................    6,975,541     2,018,290
      Due to Affiliates...........................      867,696       258,763
      Unearned income.............................      937,693        64,578
                                                   ------------- -------------
Net cash provided by operating activities.........   34,077,105    18,839,656
                                                   ------------- -------------
Cash flows from investing activities:
  Restricted cash.................................   (6,225,849)   (2,590,795)
  Purchase of investment securities...............   (6,369,476)         -
  Additions to investment properties..............   (2,877,058)     (646,250)
  Purchase of investment properties............... (120,666,196) (163,602,161)
  Mortgage receivable.............................   (5,042,500)     (929,239)
  Construction in progress........................     (173,806)         -
  Proceeds from sale of land......................    1,117,665          -
  Deposits on investment properties...............      100,000     3,018,530
                                                   ------------- -------------
Net cash used in investing activities............. (140,137,220) (164,749,915)
                                                   ------------- -------------











         See accompanying notes to consolidated financial statements.


                                      -7-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                     Consolidated Statements of Cash Flows
                                  (continued)

                For the six months ended June 30, 1999 and 1998
                                  (unaudited)

                                                        1999          1998
Cash flows from financing activities:                   ----          ----
  Proceeds from offering..........................    24,356,844    174,199,117
  Repurchases of shares...........................    (1,259,672)      (173,970)
  Payments of offering costs......................    (2,174,276)   (17,018,631)
  Loan proceeds...................................    57,450,000     48,302,000
  Loan fees.......................................      (620,613)      (673,565)
  Distributions paid..............................   (23,708,768)   (13,478,174)
  Principal payments of debt......................      (938,481)      (743,111)
                                                   ------------- ---------------
Net cash provided by financing activities.........    53,105,034    190,413,666
Net increase (decrease) in cash and                ------------- ---------------
  cash equivalents................................   (52,955,081)    44,503,407
Cash and cash equivalents at beginning of period..   123,056,702     51,145,587
                                                   ------------- ---------------
Cash and cash equivalents at end of period........ $  70,101,621     95,648,994
                                                   ==============  =============





Supplemental schedule of noncash investing and financing activities:

Increase in investment properties................. $(132,136,099)  (177,026,344)
Assumption of mortgage debt.......................    11,469,903     13,424,183
                                                   -------------- --------------
Purchase of investment properties................. $(120,666,196)  (163,602,161)
                                                   ============== ==============


Distributions payable............................. $   4,022,883      2,954,326
                                                   ============== ==============

Interest paid..................................... $  11,118,153      4,926,995
                                                   ============== ==============









         See accompanying notes to consolidated financial statements.


                                      -8-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements

                                 June 30, 1999
                                  (unaudited)

The accompanying financial  statements  have  been  prepared  in accordance with
generally  accepted  accounting   principles   ("GAAP")  for  interim  financial
information and with instructions to Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include  all  of the information and footnotes required
by GAAP for complete  financial  statements.    Readers of this Quarterly Report
should  refer  to  the  audited  financial  statements  of  Inland  Real  Estate
Corporation (the "Company") for the  fiscal  year ended December 31, 1998, which
are  included  in  the  Company's   1998  Annual  Report,  as  certain  footnote
disclosures contained in  such  audited  financial  statements have been omitted
from this Report.  In the  opinion of management, all adjustments (consisting of
normal recurring accruals) necessary for  a fair presentation have been included
in this quarterly report.

(1) Organization and Basis of Accounting

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

On October 14, 1994, the Company commenced an initial public offering, on a best
efforts  basis,  ("Initial  Offering")  of  5,000,000  shares  of  common  stock
("Shares") at $10 per  Share.  As  of  July  24,  1996, the Company had received
subscriptions for a total  of  5,000,000  Shares, thereby completing the Initial
Offering. On July 24, 1996, the  Company  commenced an offering of an additional
10,000,000 Shares at $10.00 per  Share,  on  a  best efforts basis, (the "Second
Offering"). As of July 10,  1997,  the  Company had received subscriptions for a
total of 10,000,000 Shares, thereby completing  the Second Offering. On July 14,
1997, the Company commenced an  offering  of  an additional 20,000,000 Shares at
$10.00 per Share, on a best  efforts  basis, (the "Third Offering"). As of March
19, 1998, the  Company  had  received  subscriptions  for  a total of 20,000,000
Shares, thereby completing the  Third  Offering.  On  April 7, 1998, the Company
commenced an offering of an additional 27,000,000 Shares at $11.00 per Share, on
a best efforts  basis,  (the  "Fourth  Offering").    In  order  to maximize the
Company's  flexibility  in  evaluating  strategic  alternatives,  the  Board  of
Directors decided to terminate  the  Fourth  Offering  on December 31, 1998. The
Company received subscriptions for a  total  of  16,642,397 Shares in the Fourth
Offering. The Initial,  Second,  Third  and  Fourth  are collectively called the
"Offerings." In addition, as of June  30, 1999, the Company has issued 3,272,967
Shares through the Company's Distribution  Reinvestment  Program. As of June 30,
1999, the  Company  has  repurchased  a  total  of  390,085  Shares  through the
Company's Share Repurchase Program, for an  aggregate amount of $3,644,336. As a
result, gross offering proceeds  from  the Offerings ("Gross Offering Proceeds")
total $562,428,585, as of June 30, 1999.


                                      -9-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


The preparation of  consolidated  financial  statements  in conformity with GAAP
requires management to make estimates  and  assumptions that affect the reported
amounts of  assets  and  liabilities  and  disclosure  of  contingent assets and
liabilities as of the  date  of  the  consolidated  financial statements and the
reported amounts of revenues and expenses  during the reporting periods.  Actual
results could differ from management's estimates.

The Company classifies its investment in  securities in one of three categories:
trading, available-for-sale, or held-to-maturity.  Trading securities are bought
and held principally for the purpose of  selling them in the near term. Held-to-
maturity securities are those securities  in  which  the Company has the ability
and intent to hold the security  until  maturity. All securities not included in
trading or held-to-maturity  are  classified  as  available for sale. Investment
securities at June 30, 1999 consist of preferred and common stock investments in
various real estate investment  trusts  and are classified as available-for-sale
securities.    Available-for-sale  securities   are   recorded  at  fair  value.
Unrealized  holding  gains  and  losses  on  available-for-sale  securities  are
excluded  from  earnings  and  reported   as   a  separate  component  of  other
comprehensive income until realized. Realized gains  and losses from the sale of
available-for-sale securities are determined on a specific identification basis.
A decline in the market value of any available-for-sale security below cost that
is deemed to be other  that  temporary  results  in  a reduction in the carrying
amount to fair value. The impairment is charged to earnings and a new cost basis
for the security is established. Dividend income is recognized when earned.

In  the  opinion  of  management,  the  financial  statements  contain  all  the
adjustments necessary, which are of a normal recurring nature, to present fairly
the financial  position  and  results  of  operations  for  the period presented
herein.  Results of interim periods are not necessarily indicative of results to
be expected for the year.

The consolidated financial statements  include  the  accounts of the Company and
Joliet Commons LLC, an Illinois  limited  liability company ("LLC"). The Company
entered into the LLC with an unaffiliated third party (the "Seller") in order to
purchase the Joliet Commons  Shopping  Center.    The transaction was structured
such that the Company contributed approximately $52,000 for a 1% interest in the
LLC  and  the  Seller  contributed  a  property  with  a  fair  market  value of
approximately $19,733,000 and debt of approximately $14,569,000 to the LLC for a
99% interest.  The  Company  is  the  managing  member  of  the  LLC. Due to the
Company's ability  as  managing  member  to  directly  control  the  LLC,  it is
consolidated  for  financial  reporting  purposes.    The  Seller's  interest is
reflected as a  minority  interest  in  the  accompanying consolidated financial
statements.




                                     -10-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


(2) Transactions with Affiliates

The Advisor and its Affiliates  are  entitled  to reimbursement for salaries and
expenses of employees of the Advisor and  its Affiliates relating to each of the
Offerings.  Such expenses include postage, data processing and marketing and are
reimbursed at cost.  The aggregate cost to Affiliates incurred and paid relating
to the Offerings was $2,349,336. In addition, an Affiliate of the Advisor served
as Dealer Manager of each of  the  Offerings and was entitled to receive selling
commissions, marketing contributions  and  due  diligence expense allowance fees
from the Company  in  connection  with  each  of  the  Offerings.   Such amounts
incurred and  paid  by  the  Company  were  $49,869,188,  of which approximately
$43,392,000 of these  commissions  were  passed  through  from  the Affiliate to
unaffiliated soliciting broker/dealers.

The  Company  incurred  $58,853,874  of   organization  and  offering  costs  to
Affiliates and non-affiliates in connection with the Offerings.  Pursuant to the
terms of each of the  Offerings,  the  Advisor is required to pay organizational
and offering expenses (excluding  sales  commissions, the marketing contribution
and the due diligence expense allowance fee) in excess of 5.5% of Gross Offering
Proceeds  or  all   organization   and   offering  expenses  (including  selling
commissions)  which  together  exceed  15%  of  Gross  Offering  Proceeds.    At
completion of the offerings, organizational  and offering costs expenses did not
exceed the 5.5% and 15% limitations.

The Advisor may receive an annual advisor  asset management fee of not more than
1% of the average invested assets,  paid  quarterly.   For any year in which the
Company qualifies as a REIT, the Advisor must reimburse the Company:  (i) to the
extent that the advisor asset management  fee plus other operating expenses paid
during the previous calendar year  exceed  2%  of the Company's average invested
assets for the  calendar  year  or  25%  of  the  Company's  net income for that
calendar year; and (ii) to  the  extent  that  stockholders have not received an
annual distribution equal to or greater than the 8% current return.  The Company
incurred $1,175,000 and $980,376 of  advisor  asset  management fees for the six
months ended  June  30,  1999  and  1998,  respectively,  of  which $850,000 and
$548,193 remain unpaid at June 30, 1999 and 1998, respectively.

An Affiliate of the Advisor is  entitled to receive Property Management Fees for
management and  leasing  services.    The  Company  incurred  and  paid Property
Management Fees of $2,246,911 and $1,149,119  for  the six months ended June 30,
1999 and 1998, respectively.

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


                                     -11-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


The Advisor and its Affiliates  are  entitled to reimbursement for salaries and
expenses of  employees  of  the  Advisor  and  its  Affiliates  relating to the
administration of the Company.   Such  costs  of $49,051, $295,606 and $282,101
are included in professional services to Affiliates, general and administrative
expenses  to  Affiliates   and   acquisition   costs  expensed  to  Affiliates,
respectively, for the six months ended June 30, 1999.


(3) Investment Properties

As part of several  purchases,  the  Company  receives  rent under master lease
agreements on the spaces currently vacant  for  periods ranging from one to two
years or until the spaces are leased.  GAAP requires that as these payments are
received, they  be  recorded  as  a  reduction  in  the  purchase  price of the
properties rather  than  as  rental  income.    The  cumulative  amount of such
payments was $3,803,018 and $2,962,829  as  of  June  30, 1999 and December 31,
1998, respectively.


(4) Operating Leases

Certain  tenant's  leases  contain   provisions   providing  for  stepped  rent
increases.  GAAP requires the Company to record rental income for the period of
occupancy using the effective monthly  rent,  which is the average monthly rent
for the  entire  period  of  occupancy  during  the  term  of  the  lease.  The
accompanying consolidated financial  statements  include  increases of $973,891
and $611,079 in 1999 and 1998, of rental income for the period of occupancy for
which stepped rent increases  apply  and  $3,881,458  and $2,907,567 in related
accounts and rents  receivable  as  of  June  30,  1999  and December 31, 1998,
respectively.  The Company anticipates  collecting these amounts over the terms
of the leases as scheduled rent payments are made.


(5) Mortgage Receivable

On May 28, 1999, the Company entered into a construction loan agreement with an
unaffiliated third party, the borrower,  for  an aggregate loan of $15,500,000.
Disbursements will be made periodically  as  work progresses in connection with
the reconstruction of Thatcher Woods  Shopping Center in River Grove, Illinois.
The construction loan  matures  on  December  31,  2000.  The loan requires the
borrower to make monthly interest-only payments  on amounts disbursed at a rate
of 9%.  Contingent upon  certain  criteria  stated in the contract, the Company
has agreed to purchase this property  upon completion, which should occur prior
to year end 2000.



                                     -12-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)

(6) Mortgages Payable

                        Current              Current          Balance at
                        Interest   Maturity  Monthly     June 30,   Dec. 31,
                          Rate       Date   Payment(a)     1999       1998
                       ---------- --------- ---------- ----------- -----------
Mortgage payable to Affiliate:
  Inland Mortgage
   Servicing Corp. (a)    7.65%    05/2004  $  5,689   $   707,546     714,443

Mortgages payable to non-affiliates:
  Bank One                7.03%    08/2000     (b)       4,277,342   4,312,036
  LaSalle National Bank   7.85%    10/2003    57,992     8,865,000   8,865,000
  LaSalle National Bank   7.85%    08/2003    25,872     3,955,000   3,955,000
  LaSalle National Bank   7.59%    01/2004    81,277    12,850,000  12,850,000
  LaSalle National Bank   7.80%    01/2004    83,460    12,840,000  12,840,000
  John Hancock (a) (c)    9.00%    10/2001    85,423     9,105,086   9,205,252
  LaSalle National Bank   7.65%    06/2004    65,133    10,216,880  10,216,880
  LaSalle National Bank   7.49%    06/2004    61,116     9,791,500   9,791,500
  LaSalle National Bank   7.23%    01/2005    28,183     4,677,796   4,677,795
  Allstate                7.21%    12/2004    38,453     6,400,000   6,400,000
  LaSalle National
    Bank (d)              3.13%    12/2014    19,740     6,200,000   6,200,000
  LaSalle National Bank   7.28%    03/2005    25,041     4,050,000   4,050,000
  LaSalle National Bank   6.99%    04/2003     6,827     1,150,000   1,150,000
  LaSalle National Bank   7.00%    04/2005   106,404    17,897,500  17,897,500
  Allstate                7.00%    02/2005    31,946     5,476,500   5,476,500
  Allstate                7.00%    01/2005    23,917     4,100,000   4,100,000
  Allstate                7.15%    01/2005    18,173     3,050,000   3,050,000
  Allstate                7.10%    03/2003    17,620     2,978,000   2,978,000
  Nationwide Life
    Insurance Company     8.00%    09/1999    63,333     9,500,000   9,500,000
  Allstate                6.65%    05/2005    53,200     9,600,000   9,600,000
  Allstate (e)            9.25%    12/2009    30,125     3,908,082   3,908,082
  Allstate                6.82%    08/2005    60,243    10,600,000  10,600,000
  LaSalle National Bank   6.50%    12/2005    72,123    13,500,000  13,500,000
  Allstate                6.66%    10/2003    17,483     3,150,000   3,150,000











                                     -13-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


                        Current              Current          Balance at
                        Interest   Maturity  Monthly     June 30,   Dec. 31,
                          Rate       Date   Payment(a)     1999       1998
                       ---------- --------- ---------- ----------- -----------
  Allstate                7.00%    12/2003    65,333     11,200,000   11,200,000
  Berkshire Mortgage (a)  7.79%    10/2007   105,719     14,507,950   14,569,482
  Woodmen of the World    6.75%    06/2008    26,015      4,625,000    4,625,000
  Lehman secured
    financing (f)         6.36%    10/2008   299,025     54,600,000   54,600,000
  Column secured
    financing (g)         7.00%    11/2008   150,695     25,000,000   25,000,000
  Principal Life Ins.     6.24%    09/2001    55,820     10,734,710         -
  Bear, Stearns secured
    financing (h)         6.86%    06/2004   328,662     57,450,000         -
                                                       ------------  -----------
Mortgages Payable....................................  $356,963,892  288,982,470
                                                       ============ ============


(a) All payments are interest only, with  the exception of the loans secured by
    the Walgreens, Regency Point, Aurora Commons and Joliet Commons properties.

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

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

(d) As part of the purchase of  this property, the Company assumed the existing
    mortgage-backed Economic Development Revenue  Bonds, Series 1994 offered by
    the Village of Skokie, Illinois.    The  interest  rate floats and is reset
    weekly by a re-marketing agent.  The  current rate is 3.13%.  The bonds are
    further secured by an Irrevocable Letter  of Credit, issued by LaSalle Bank
    at a fee of 1.25% of the  bond  outstanding.  In addition, there is a .125%
    re-marketing fee paid annually and  a  trustee  fee of $250 paid quarterly.
    On January 15, 1998, the Company  made  a $600,000 paydown on the principal
    outstanding.






                                     -14-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


(e) The seller deposited  money  into  an  escrow  account, which together with
    interest earnings on the deposit,  will  provide  a  sum that will be drawn
    down on a monthly basis  by  the  Company  to reduce the effective interest
    rate paid on the loan to 7% per annum for a period of five years.

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

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

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


(7) Earnings per Share

Basic earnings per share ("EPS")  is  computed  by dividing income available to
common stockholders by the weighted average number of common shares outstanding
for the period.  Diluted EPS  is  computed by reflecting the potential dilution
that could occur if securities  or  other  contracts to issue common stock were
exercised or converted into common stock  or resulted in the issuance of common
stock that then shared in the earnings of the Company.  As of June 30, 1999 and
December 31, 1998, options to  purchase 15,000 and 13,500 shares, respectively,
of common  stock  at  prices  ranging  from  $9.05  to  $10.45  per  share were
outstanding.

As of June 30,  1999,  the  Company  has  issued warrants to purchase 1,158,509
shares of common stock at  a  price  of  $12.00 per share to soliciting dealers
pursuant to its Offerings.  These warrants were not included in the computation
of diluted EPS  because  the  warrants'  exercise  price  was  greater than the
average market prices of common shares.






                                     -15-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


(8)  Segment Reporting

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

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

The property revenues and  property  net  operations of the reportable segments
are summarized in the following tables  as  of  June 30, 1999 and 1998, and for
the six month periods then  ended,  along  with a reconciliation to net income.
Property asset information is as of June 30, 1999 and December 31, 1998.

                                       1999          1998
                                       ----          ----
Total property revenues.........  $ 53,218,232    28,678,531
Total property operating
  expenses......................    17,986,954     9,477,710
Mortgage interest................   11,224,537     5,331,747
                                  ------------- -------------
Net property operations..........   24,006,741    13,869,074
                                  ------------- -------------
Interest income..................    2,747,791     1,834,865
Less non property expenses:
  Professional services..........      269,779       158,721
  General and administrative.....      647,940       207,634
  Advisor asset management fee...    1,175,000       980,376
  Depreciation and amortization..    8,974,989     5,116,482
  Acquisition cost expense.......      431,497       108,901
Income before minority interest   ------------- -------------
  in earnings.................... $ 15,255,327     9,131,825
                                  ============= =============

Net investment properties........ $753,565,196   630,048,317
                                  ============= =============



                                     -16-



                        INLAND REAL ESTATE CORPORATION
                           (a Maryland corporation)

                  Notes to Consolidated Financial Statements
                                  (continued)

                                 June 30, 1999
                                  (unaudited)


(9)  Subsequent Events

In July 1999, the Company paid a distribution of $4,022,883 to Stockholders.

Subsequent  to  June  30,  1999,  the  Company  has  purchased  two  additional
properties from  unaffiliated  third  parties  for  a  total  purchase price of
approximately $11,900,000.

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





































                                     -17-



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations

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


Liquidity and Capital Resources

On September 28, 1998, the Board  of Directors authorized the Company to engage
Everen  Securities,  Inc.  to  advise  the  Company  on  strategic alternatives
designed to maximize Stockholder value.  These alternative include, but are not
limited to,  evaluating  whether  the  Company  should:  (1)  become internally
advised and  managed  by  acquiring  the  Advisor  and  the  Company's property
manager; (2) list its common stock  on  an exchange or other trading system; or
(3) seek to merge with a third  party  that is already listed on an exchange or
other trading system.  Everen  Securities  is expected to complete its advisory
engagement by the third quarter 1999.

Cash and cash equivalents consists  of  cash  and short-term investments.  Cash
and cash equivalents at June  30,  1999  and December 31, 1998 were $70,101,621
and $123,056,702, respectively.    The  decrease  in  cash and cash equivalents
since December 31, 1998 resulted  primarily  from  the use of cash resources to
purchase additional properties since December 31, 1998.  The Company intends to
use cash  and  cash  equivalents  to  purchase  additional  properties,  to pay
distributions and for working capital requirements.   The source of future cash
for investing  in  properties  will  be  from  financing  obtained on currently
unencumbered properties.














                                     -18-



As of June 30,  1999,  the  Company  had  acquired ninety-nine properties.  The
properties owned by the Company  are  currently generating sufficient cash flow
to cover operating expenses of the  Company  plus pay a monthly distribution on
weighted average shares.  Distributions declared  for the six months ended June
30, 1999 were $23,683,452, a  portion  of  which represents a return of capital
for federal  income  tax  purposes.    The  return  of  capital  portion of the
distributions cannot be determined at this  time and will be calculated at year
end.

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

Cash Flows From Operating Activities

Net cash provided by  operating  activities  increased from $18,839,656 for the
six months ended June 30, 1998 to $34,077,105 for the six months ended June 30,
1999. This increase is due  primarily  to the purchase of additional properties
in 1999 and a full six months of operations on properties acquired during 1998.
As of June  30,  1999,  the  Company  had  acquired  ninety-nine properties, as
compared to sixty-seven properties as of June 30, 1998.

Cash Flows From Investing Activities

Cash flows  used  in  investing  activities  were  utilized  primarily  for the
purchase of and additions to  properties. Additionally, during 1999 the Company
purchased investment securities.

Cash Flows From Financing Activities

For the six months ended  June  30,  1999, the Company generated $53,105,034 of
cash flows from financing activities as  compared to $190,413,666 of cash flows
generated from financing activities  for  the  six  months ended June 30, 1998.
This decrease is due primarily  to  the  termination  of the Fourth Offering on
December 31, 1998.  For the  six  months  ended  June 30, 1998, the Company had
proceeds from the  Offerings,  net  of  offering  costs  paid, of approximately
$157,200,000, compared to  offering  proceeds  received,  net of offering costs
paid, for the six months ended  June 30, 1999 of approximately $22,200,000. The
decrease is also due  to  an  increase  in  the  distributions paid for the six
months ended June 30,  1999  of  approximately  $23,700,000, as compared to the
distributions paid for the  six  months  ended  June  30, 1998 of approximately
$13,500,000.   This  decrease  was  partially  offset  by  an  increase in loan
proceeds received from financing  placed  on previously unencumbered properties
during the six months ended June  30,  1999  of $57,450,000, as compared to the
loan  proceeds  received  during  the  six   months  ended  June  30,  1998  of
$48,302,000.



                                     -19-



Results of Operations

At June 30, 1999,  the  Company  owned  sixty-four Neighborhood Retail Centers,
fourteen Community Centers and twenty-one single-user retail properties.

Total income for the six months ended June 30, 1999 and 1998 was $55,966,023 and
$30,513,396, respectively.  This increase was  due to the purchase of additional
properties in 1999 and a  full  six  months of operations on properties acquired
during 1998.    As  of  June  30,  1999,  the  Company  had acquired ninety-nine
properties, as compared to  sixty-seven  properties  as  of  June 30, 1998.  The
purchase of  additional  properties  also  resulted  in  increases in additional
rental income, property operating expenses and depreciation expense.

During March 1999, the Company received a lease termination fee of $803,158 on a
lease at one of the Company's  properties.   This termination fee is included in
additional rental income for the six  months  ended  June 30, 1999.  The Company
signed a lease with a new  tenant  for  this space and began receiving rent from
the new tenant in April 1999.

The increase in mortgage interest to non-affiliates for the three and six months
ended June 30, 1999, as  compared  to  the  three  and six months ended June 30,
1998, is due to the Company obtaining additional financing secured by previously
acquired centers, as  well  as  mortgages  assumed  as  part  of the purchase of
properties. The mortgages payable totaled  $356,963,892  as of June 30, 1999, as
compared to $288,982,470 as of June 30, 1998.

Interest income is the result  of  cash  and  cash equivalents being invested in
short-term investments until a property is purchased.

The increase  in  professional  services  to  Affiliates  and non-affiliates and
general and administrative expenses to  Affiliates  for the three and six months
ended June 30, 1999, as  compared  to  the  three  and six months ended June 30,
1998, is due to the management of  an increased number of real estate assets and
an increased number of stockholders.

The increase in acquisition  cost  expenses  to Affiliates and non-affiliates is
due to the increased  number  of  properties  considered  for acquisition by the
Company and not purchased.

The consolidated financial statements  include  the  accounts of the Company and
Joliet Commons LLC, an Illinois  limited  liability company ("LLC"). The Company
entered into the LLC with an unaffiliated third party (the "Seller") in order to
purchase the Joliet Commons  Shopping  Center.    The transaction was structured
such that the Company contributed approximately $52,000 for a 1% interest in the
LLC  and  the  Seller  contributed  a  property  with  a  fair  market  value of
approximately $19,733,000 and debt of approximately $14,569,000 to the LLC for a
99% interest.  The  Company  is  the  managing  member  of  the  LLC. Due to the
Company's ability  as  managing  member  to  directly  control  the  LLC,  it is
consolidated  for  financial  reporting  purposes.    The  Seller's  interest is
reflected as a  minority  interest  in  the  accompanying consolidated financial
statements.






                                     -20-



Year 2000 Issues

General

Many computer operating  systems  and  software  applications were designed such
that the year 1999 is the  maximum  date  that  can be processed accurately.  In
conducting business,  the  Company  relies  on  computers  and operating systems
provided by equipment manufacturers, and  also on application software developed
internally and, to a limited extent,  by  outside software vendors.  The Company
has assessed its vulnerability to  the  so-called "Year-2000 Issue" with respect
to its equipment and computer systems.

State of Readiness

The Company has identified the  following three areas for "Year-2000" compliance
efforts:

Business Computer Systems: The majority  of the Company's information technology
systems were  developed  internally  and  include  accounting, lease management,
investment portfolio tracking,  and  tax  return  preparation.   The Company has
rights to the source code for these applications and employs programmers who are
knowledgeable regarding these systems.    The  process of testing these internal
systems to determine year 2000 compliance  is nearly complete.  The Company does
not anticipate any  material  costs  relating  to  its business computer systems
regarding  year  2000  compliance  since  the  Company's  critical  hardware and
software systems use four digits to  represent the applicable year.  The Company
does use various computers, so-called "PC's", that may run software that may not
use four digits to represent the applicable  year. The Company is in the process
of testing the PC hardware and  software  to determine year 2000 compliance, but
it must be  noted  that  such  PC's  are  incidental  to  the Company's critical
systems.

Tenants and Suppliers:  The  Company  is  in  the  process of surveying tenants,
suppliers and other parties with whom  the  Company does a significant amount of
business to identify the Company's potential  exposure in the event such parties
are not year 2000 compliant in a  timely  manner.   At this time, the Company is
not aware of any of these  parties  anticipating a material year 2000 compliance
issue.  However, since this  area  involves  some parties over which the Company
has no control, such as public  utility  companies, it is difficult, at best, to
judge the status of the outside  companies' year 2000 compliance. The Company is
working closely with  all  suppliers  of  goods  and  services  in  an effort to
minimize the impact of the failure of any supplier to become year 2000 compliant
by December 31, 1999. The  Company's  investigations and assessments of possible
year 2000 issues are on-going,  and  currently  the  Company is not aware of any
material impact on its business,  operations  or financial condition due to year
2000 non-compliance by any of the  Company's  tenants or suppliers.  The Company
will continue to  investigate  and  assess  its  tenants  through the year ended
December 31, 1999.

Non-Information Technology Systems:  In  the  operation  of  its properties, the
Company   has   acquired   equipment    with   embedded   technology   such   as
microcontrollers,  which  operate  heating,  ventilation,  and  air conditioning
systems, fire alarms, security systems, telephones and other equipment utilizing
time-sensitive technology.  The  Company  is  in  the  process of evaluating its
potential exposure and costs if  such non-information technology systems are not
year 2000 compliant and expects to be able to complete its assessment during the
third quarter of 1999.


                                     -21-



Year 2000 Costs

The Company's Advisor and  its  Affiliates  estimate  that costs to achieve year
2000 compliance will not exceed  $100,000.    However, only approximately 10% of
these costs will be directly allocated  to  and paid by the Company. The balance
of the year  2000  compliance  costs,  approximately  90%,  will  be paid by the
Advisor and its Affiliates.  Total  year  2000 compliance costs are not expected
to be material.

Year 2000 Risks

The most reasonable likely worst case  scenario  for the Company with respect to
the year 2000  non-compliance  of  its  business  computer  systems would be the
inability to access  information  which  could  result  in  the failure to issue
financial reports.   The  most  reasonable  likely  worst  case scenario for the
Company with respect to the year  2000  non-compliance of its tenants is failure
to receive rental income which could result  in the Company being unable to meet
cash requirements for monthly expenses  and  distributions.  The most reasonable
likely worst case scenario for the  Company  with  respect to the year 2000 non-
compliance of  its  suppliers  is  the  failure  to  supply necessary utilities;
including, but not limited to heating,  as  a result of a malfunctioning of non-
information technology systems in some of the Company's properties.

Contingency Plan

The Company expects to be year 2000 compliant  in advance of the year 2000.  The
Company will continue to monitor its progress  and state of readiness, and is in
the process of formulating a contingency plan which the Company will be prepared
to adopt with respect to areas in  which  evidence arises that it may not become
year 2000 compliant in sufficient time.    As  part of its contingency plan, the
Company may consider obtaining a line  of  credit to meet short term cash needs.
In the event  of  a  failure  of  the  Company's  business computer systems, the
Company may also consider  the  need  to  delay distributions until its business
computer systems could again  process  distributions  or its tenants could begin
payment of rents.  As information is obtained that may indicate such parties may
not become year 2000 compliant  in  sufficient  time, the Company is prepared to
develop contingency plans, accordingly.




















                                     -22-



Funds from Operations

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

                                                     June 30,       June 30,
                                                       1999           1998
                                                       ----           ----
     Net income................................... $15,336,870     9,131,825
     Depreciation net of minority interest........   8,618,178     5,018,934
                                                   ------------  ------------
     Funds from operations (1)....................  23,955,048    14,150,759

     Principal amortization of debt...............    (103,122)      (35,434)
     Deferred rent receivable (2).................    (973,891)     (611,079)
     Acquisition cost expenses (3)................        -          108,901
     Rental income received under
      master lease agreements (4).................     840,189     1,069,655
                                                   ------------  ------------
     Funds available for distribution............. $23,718,224    14,682,802
                                                   ============  ============


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







                                     -23-



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

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

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


The following table  lists  the  approximate  physical  occupancy levels for the
Company's properties as of the end  of  each  quarter during 1998 and 1999.  N/A
indicates the property was not owned by the Company at the end of the quarter.


                                    1998                        1999
                          ------------------------    -------------------------
                            at    at    at    at        at    at    at    at
      Properties           03/31 06/30 09/30 12/31     03/31 06/30 09/30 12/31
      ----------           ----- ----- ----- -----     ----- ----- ----- -----
Walgreens                   100%  100%  100%  100%      100%  100%
  Decatur, IL
Eagle Crest                  95%   95%  100%  100%      100%   94%
  Naperville, IL
Montgomery-Goodyear          77%   77%   77%   77%       77%   77%
  Montgomery, IL
Hartford/Naperville Plaza   100%  100%  100%  100%      100%  100%
  Naperville, IL
Nantucket Square             96%   98%  100%  100%      100%  100%
  Schaumburg, IL
Antioch Plaza                68%   68%   68%   68%       68%   68%
  Antioch, IL
Mundelein Plaza              95%   95%   92%  100%      100%  100%
  Mundelein, IL
Regency Point                97%   97%   97%   97%       97%   97%
  Lockport, IL
Prospect Heights             83%   92%   92%   92%       92%   15%
  Prospect Heights, IL
Montgomery-Sears             95%   95%  100%  100%      100%  100%
  Montgomery,IL
Zany Brainy                 100%  100%  100%  100%      100%  100%
  Wheaton, IL
Salem Square                 97%   97%   97%   97%       97%   97%
  Countryside, IL
Hawthorn Village            100%  100%  100%  100%      100%  100%
  Vernon Hills, IL


                                     -24-



                                    1998                        1999
                          ------------------------    -------------------------
                            at    at    at    at        at    at    at    at
      Properties           03/31 06/30 09/30 12/31     03/31 06/30 09/30 12/31
      ----------           ----- ----- ----- -----     ----- ----- ----- -----

Six Corners                  93%   90%   82%   82%       88%   90%
  Chicago, IL
Spring Hill Fashion Ctr.     98%  100%  100%   95%       95%   95%
  West Dundee, IL
Crestwood Plaza             100%  100%  100%  100%      100%   68%
  Crestwood, IL
Park St. Claire             100%  100%  100%  100%      100%  100%
  Schaumburg, IL
Lansing Square               90%   90%   88%   98%       98%   98%
  Lansing, IL
Summit of Park Ridge         83%   87%   91%   87%       93%   88%
  Park Ridge, IL
Grand and Hunt Club         100%  100%  100%  100%      100%  100%
  Gurnee, IL
Quarry Outlot               100%  100%  100%  100%      100%  100%
  Hodgkins, IL
Maple Park Place             98%   98%   94%   99%       99%   97%
  Bolingbrook, IL
Aurora Commons               98%   98%   95%   95%       94%   94%
  Aurora, IL
Lincoln Park Place           60%   60%   60%   60%       60%   60%
  Chicago, IL
Ameritech                   100%  100%  100%  100%      100%  100%
  Joliet, IL
Dominicks-Schaumburg        100%  100%  100%  100%      100%  100%
  Schaumburg, IL
Dominicks-Highland Park     100%  100%  100%  100%      100%  100%
  Highland Park, IL
Niles Shopping Center        60%  100%  100%  100%      100%  100%
  Niles, IL
Mallard Crossing             95%   95%  100%   97%       97%   97%
  Elk Grove Village, IL
Cobblers Crossing            89%   89%   92%   91%       92%   92%
  Elgin, IL
Calumet Square              100%  100%  100%  100%      100%  100%
  Calumet City, IL
Sequoia Shopping Center      93%   96%  100%  100%      100%  100%
  Milwaukee, WI
Riversquare Shopping Ctr.    95%  100%  100%   97%       95%   95%
  Naperville, IL
Rivertree Court              99%   99%   99%   99%       99%   99%*
  Vernon Hills, IL
Shorecrest Plaza             96%   96%   96%   87%       89%   89%
  Racine, WI
Dominicks-Glendale Heights  100%  100%  100%  100%      100%  100%
  Glendale Heights, IL
Party City Store            100%  100%  100%  100%      100%  100%
  Oak Brook Terrace, IL
Eagle Country Market        100%  100%  100%  100%      100%  100%
  Roselle, IL


                                     -25-



                                    1998                        1999
                          ------------------------    -------------------------
                            at    at    at    at        at    at    at    at
      Properties           03/31 06/30 09/30 12/31     03/31 06/30 09/30 12/31
      ----------           ----- ----- ----- -----     ----- ----- ----- -----

Dominicks-Countryside       100%  100%  100%  100%      100%  100%
  Countryside, IL
Terramere Plaza              80%   86%   92%   95%       86%   86%
  Arlington Heights, IL
Wilson Plaza                100%  100%  100%  100%      100%  100%
  Batavia, IL
Iroquois Center              81%   81%   73%   73%       73%   65%*
  Naperville, IL
Fashion Square               80%   87%   97%  100%      100%  100%
  Skokie, IL
Naper West                   88%   88%   90%   83%       91%   92%
  Naperville, IL
Dominicks-West Chicago      100%  100%  100%  100%      100%  100%
  West Chicago, IL
Shops at Coopers Grove       96%  100%  100%  100%      100%  100%
  Country Club Hills, IL
Maple Plaza                 100%  100%  100%  100%      100%  100%
  Downers Grove, IL
Orland Park Retail           84%   84%  100%  100%      100%  100%
  Orland Park, IL
Wisner/Milwaukee Plaza      100%  100%  100%  100%      100%  100%
  Chicago, IL
Homewood Plaza              100%  100%  100%  100%      100%  100%
  Homewood, IL
Elmhurst City Center         99%   99%   99%  100%      100%  100%
  Elmhurst, IL
Shoppes of Mill Creek        97%   98%   98%   98%       98%   98%
  Palos Park, IL
Oak Forest Commons           99%   95%  100%  100%      100%  100%
  Oak Forest, IL
Prairie Square               94%   90%   90%   90%       83%   83%*
  Sun Prairie, WI
Downers Grove Plaza          84%  100%  100%  100%      100%  100%
  Downers Grove, IL
St. James Crossing           88%   91%   91%   91%       91%   91%
  Westmont, IL
Woodfield Plaza              97%   94%   94%   97%       97%   97%*
  Schaumburg, IL
Lake Park Plaza              95%   93%   76%   74%       74%   74%
  Michigan City, IN
Chestnut Court               85%   86%   88%   98%       86%   95%
  Darien, IL
Western & Howard            N/A   100%  100%  100%      100%  100%
  Chicago, IL
High Point Center           N/A    97%   97%   90%       94%   82%*
  Madison, WI
Wauconda Shopping Center    N/A   100%  100%  100%      100%  100%
  Wauconda, IL
Berwyn Plaza                N/A   100%  100%  100%      100%  100%
  Berwyn, IL


                                     -26-



                                    1998                        1999
                          ------------------------    -------------------------
                            at    at    at    at        at    at    at    at
      Properties           03/31 06/30 09/30 12/31     03/31 06/30 09/30 12/31
      ----------           ----- ----- ----- -----     ----- ----- ----- -----

Woodland Heights            N/A    86%   86%   81%       81%   81%
  Streamwood, IL
Schaumburg Shopping Center  N/A    93%   93%   93%       93%   93%
  Schaumburg, IL
Bergen Plaza                N/A    99%   98%   98%       97%   97%*
  Oakdale, MN
Walgreens-Woodstock         N/A   100%  100%  100%      100%  100%
  Woodstock, IL
Winnetka Commons            N/A   N/A   100%  100%      100%  100%
  New Hope, MN
Eastgate Shopping Center    N/A   N/A    91%   91%       87%   91%*
  Lombard, IL
Fairview Heights Plaza      N/A   N/A    78%   78%       78%   78%
  Fairview Heights, IL
Orland Greens               N/A   N/A   100%  100%      100%   97%
  Orland Park, IL
Bakers Shoes                N/A   N/A   100%  100%      100%  100%
  Chicago, IL
Staples, Freeport, IL       N/A   N/A   N/A   100%      100%  100%
Two Rivers Plaza
  Bolingbrook, IL           N/A   N/A   N/A   100%      100%  100%
Edinburgh Festival
  Brooklyn Park, MN         N/A   N/A   N/A    97%      100%  100%
Woodfield Commons-East/West
  Schaumburg, IL            N/A   N/A   N/A    89%       89%   86%*
Riverplace Center
  Noblesville, IN           N/A   N/A   N/A   100%      100%  100%
Rose Plaza,
  Elmwood Park, IL          N/A   N/A   N/A   100%      100%  100%
Marketplace at Six Corners
  Chicago, IL               N/A   N/A   N/A   100%      100%  100%
Joliet Commons,
  Joliet, IL               N/A    N/A   N/A    97%       97%   97%*
Springboro Plaza
  Springboro, OH            N/A   N/A   N/A   100%      100%  100%
Carmax-Schaumburg
  Schaumburg, IL            N/A   N/A   N/A   100%      100%  100%
Carmax-Tinley Park
  Tinley Park, IL           N/A   N/A   N/A   100%      100%  100%
Hollywood Video-Hammond
  Hammond, IN               N/A   N/A   N/A   100%      100%  100%
Park Center Plaza
  Tinley Park, IL           N/A   N/A   N/A    71%       72%   84%*
Plymouth Collection
  Plymouth, MN              N/A   N/A   N/A   N/A       100%  100%
Circuit City
  Traverse City, MI         N/A   N/A   N/A   N/A       100%  100%
Loehmann's Plaza
  Brookfield, WI            N/A   N/A   N/A   N/A       100%  100%
Baytown Square & Shoppes
  Champaign, IL             N/A   N/A   N/A   N/A        97%   97%*


                                     -27-



                                    1998                        1999
                          ------------------------    -------------------------
                            at    at    at    at        at    at    at    at
      Properties           03/31 06/30 09/30 12/31     03/31 06/30 09/30 12/31
      ----------           ----- ----- ----- -----     ----- ----- ----- -----
Woodland Commons
  Buffalo Grove, IL         N/A   N/A   N/A   N/A       100%   99%
Cub Foods-Plymouth
  Plymouth, MN              N/A   N/A   N/A   N/A       100%  100%
Cub Foods-Indianapolis
  Indianapolis, IN          N/A   N/A   N/A   N/A       100%  100%
Gateway Square
  Hinsdale, IL              N/A   N/A   N/A   N/A        96%   96%
Eagle Ridge Center
  Lindenhurst, IL           N/A   N/A   N/A   N/A       N/A   100%
Dominicks-Hammond
  Hammond, IN               N/A   N/A   N/A   N/A       N/A   100%
Randall Square
  Geneva, IL                N/A   N/A   N/A   N/A       N/A    87%*
Eagle-Buffalo Grove
  Buffalo Grove, IL         N/A   N/A   N/A   N/A       N/A   100%
Oak Forest Commons III
  Oak Forest, IL            N/A   N/A   N/A   N/A       N/A    72%*
Oak Lawn Town Center
  Oak Lawn, IL              N/A   N/A   N/A   N/A       N/A   100%

* As part of the purchase  of  these  properties the Company receives rent under
  master lease  agreements  on  the  vacant  space,  which  results  in economic
  occupancy ranging from 88% to 100% at June 30, 1999 for each of these centers.
  The master lease agreements are for periods ranging from one to two years from
  the purchase date or until the spaces are leased.


Subsequent Events

In July 1999, the Company paid a distribution of $4,022,883 to Stockholders.

Subsequent to June 30, 1999, the Company has purchased two additional properties
from unaffiliated third  parties  for  a  total  purchase price of approximately
$11,900,000.

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














                                     -28-



Item 3.  Quantitative and Qualitative Disclosures about Market Risk

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

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











































                                     -29-



                          PART II - Other Information

Items 1 through 5 are omitted  because  of the absence of conditions under which
they are required.

Item 6.  Exhibits and Reports on Form 8-K

    (a)  Exhibits:    Required  by   the   Securities  and  Exchange  Commission
         Regulations S-K. Item 601.

         The following documents are incorporated by reference:

         Registration Statement on Form  S-11  and related exhibits, as amended,
         File No. 333-45233, filed under the Securities Act of 1933.

         The following documents are filed as part of this Quarterly report:

         10.1 Loan agreement dated as of May 10, 1999 by and between Inland Real
              Estate BSC I LLC, as Borrower and Bear Stearns, as Lender.

         10.2 Promissory Note dated May 12, 1999.

         10.3 Limited Liability Company Agreement  of  Inland  Real Estate BSC I
              LLC.

         10.4 Registration Rights Agreement dated September 30, 1998.

         27    Financial Data Schedule

    (b)  Report on Form 8-K dated May 12, 1999
         Item 2.  Acquisition or Disposition of Assets
         Item 5.  Other Events
         Item 7.  Financial Statements and Exhibits
























                                     -30-






                                  SIGNATURES



Pursuant to the  requirements  of  the  Securities  Exchange  Act  of 1934, the
Registrant has duly caused  this  report  to  be  signed  on  its behalf by the
undersigned, thereunto duly authorized.



                            INLAND REAL ESTATE CORPORATION

                                  /S/ ROBERT D. PARKS

                            By:   Robert D. Parks
                                  Chief Executive Officer
                            Date: August 12, 1999


                                  /S/ KELLY TUCEK

                            By:   Kelly Tucek
                                  Chief Financial and Accounting Officer
                            Date: August 12, 1999






























                                     -31-


                         BEAR, STEARNS FUNDING, INC.
                               245 Park Avenue
                          New York, New York 10167

                              COMMITMENT LETTER

                                   May 10, 1999

Mr. Raymond Petersen
c/o Joel Simmons
Cohen Financial
Two North LaSalle Street
Chicago, IL 60602

              Re:  Inland Real Estate Portfolio (the "Properties");
                   Loan Number: 25489
Dear Sirs:

     Reference is made to that certain Letter of Application (the
"Application") dated as of March 17, 1999 between Inland Real Estate
Corporation ("Inland") and Bear Stearns Commercial Mortgage, Inc.
("BSCMI") and the proposed multi-property financing described therein (the
"Loan").  All capitalized terms not defined herein shall have the meanings
ascribed to them in the Application.  All references herein to "Borrower"
shall mean Inland Real Estate BSCI LLC which shall be a Single Purpose
Entity as required by the Application.

     This commitment letter shall confirm the agreement of Bear, Stearns
Funding, Inc. ("Lender") to provide, and Borrower to accept, the financing
contemplated by the Application on the terms and conditions set forth
herein and in the Application.  This commitment letter and the Application
(which Application is attached hereto as Exhibit A) are hereinafter
collectively referred to as the "Commitment" and all terms and conditions
of the Application are incorporated herein by reference for purposes of
originating the Loan; provided , however that the following terms in the
Application are hereby amended as follows:  (i) the Spread (as defined in
the Application) shall be 150 basis points, and (ii) the Term (as defined
in the Application ) shall be 5 years.  The Loan Amount set forth in the
Application is a maximum Loan Amount and may be reduced in accordance with
the terms of the Application, Minimum Debt Service Coverage section, using
an actual debt service constant of 7.11%.  The determination of the Rate
in accordance with the procedures set forth herein shall hereinafter be
referred to as "Rate Lock".

     This Commitment has been issued on the basis of certain information
supplied by you to Lender and Lender's underwriting, market due diligence
and site inspections.

A.   Closing Requirements

     This Commitment and the consummation of the Loan transaction are
conditioned upon (i) the completion by Lender and Lender's Counsel
(hereinafter defined) of such due diligence investigations with respect to
Borrower, Inland (as defined herein) and the Properties as Lender and
Lender's Counsel shall deem appropriate, and (ii) the execution and
delivery by Borrower of definitive documentation relating to the Loan
acceptable to Lender and Borrower.  All such conditions must be satisfied
in a manner reasonably acceptable to Lender.

B.   Due Diligence

     Lender's due diligence investigations shall include, but not be
limited to, the receipt and review of the following items, each of which
will be obtained at the expense of Borrower and submitted to Lender in
sufficient time for Lender to adequately evaluate its acceptability, and
each of which shall be in form and substance reasonably satisfactory to
Lender: (i) a current title report for each Property and a UCC, judgment
and lien search with respect to Borrower and each Property (each of which
shall include copies of all exceptions and other items referred to
therein); (ii) a survey for each Property certified to Lender by a
licensed surveyor acceptable to Lender; (iii) intentionally deleted; (iv)
all leases, occupancy agreements, management agreements and reciprocal
operating agreements for each Property including all amendments and
guarantees thereof (provided; however, Lender acknowledges that it has
reviewed the leases delivered to date for underwriting purpose but has not
completed its legal due diligence on such leases, which shall be performed
by Lender's Counsel); (v) estoppel certificates of not less than 75% of
the gross leasable area of each Property (provided; however, in the event
that Borrower exercises reasonable commercial efforts to deliver such
estoppels certificates to Lender, Lender agrees that the failure or
inability of Borrower to deliver to Lender the estoppels required hereby
shall be waived by Lender for Closing so long as an estoppel certificate
is delivered for each single occupancy Property and Borrower provides
Borrower's certificates (and which may be blanket for all spaces below
7,500 square feet) with respect to the estoppels Lender has not received
by Closing) and a commercially reasonable number  of subordination
agreements from tenants under the leases and, as designated by Lender, a
commercially reasonably number of estoppels from parties under any
reciprocal easement agreements; (vi) intentionally deleted; (vii) evidence
of property, casualty and liability insurance with respect to each
Property and Borrower (including, if required, flood and earthquake
insurance); (viii) commercially reasonable evidence of the compliance of
each Property with applicable law; (ix) copies of all organizational
documents of Borrower and certificates of good standing from applicable
governmental authorities with respect to Borrower; (x) evidence of the
availability of all utility service at each Property; (xi) opinions of
Borrower's counsel with respect to Borrower, and the loan documentation;
(xii) commercially reasonable evidence of the absence of material
litigation adversely affecting Borrower, Inland or any Property; and
(xiii) certificates and affidavits of Borrower and Inland with respect to
certain of the above items and (xiv) such other items as Lender may
reasonably request.  In addition, Borrower shall, at its expense, cause
Lender to receive, at the closing of the Loan, a lender's title insurance
policy for each Property.

C.   Loan Documentation

     The definitive documentation for the Loan shall include a promissory
note, loan agreement, cash management agreement, environmental indemnity
agreement, indemnity agreement, assignment of management agreement and,
for each Property, a first deed of trust or mortgage and security
agreement, an assignment of leases and rents, UCC financing statements,
and, if required by Lender, an asbestos operations and maintenance
agreement (collectively, the "Loan Documents").

D.   Lender's Counsel

     The Loan documentation shall be prepared, and certain of the due
diligence investigations outlined above shall be conducted, by Cadwalader,
Wickersham & Taft, special counsel for Lender ("Lender's Counsel") and, to
the extent deemed necessary and proper by Lender and Lender's Counsel,
local counsel in the State in which the Property is located.

E.   Default Rate; Late Charge

     The Loan Documents shall provide that upon the occurrence of any
default, the Loan shall bear interest at a default rate equal to the
lesser of the maximum rate permitted by law and 3% in excess of the stated
interest rate for the Loan.  In the event any monthly payment under the
Loan becomes overdue, a late charge of five cents ($.05) for each dollar
of the amount overdue shall become due and payable to Lender.

F.   Assignment by Lender

     Borrower acknowledges that Lender may assign all or any part of its
interest hereunder and its rights granted herein, after the closing of the
Loan.  The Loan Documents will include provisions permitting Lender to
freely transfer the servicing for, or all or a portion of its rights in,
the Loan and shall require Borrower to cooperate (as described in the
Application) in connection with any such transfer, without material cost
to Borrower.  Borrower acknowledges that, without limiting the
circumstances in which Lender may transfer the Loan, Lender may transfer
the Loan in connection with a securitization involving the Loan and other
assets.

G.   No Assignment by Borrower

     Borrower may not assign, transfer or encumber any of its rights
pursuant to this Commitment, directly or indirectly.  Any attempt to make
such an assignment, transfer or encumbrance shall render such assignment,
transfer or encumbrance null and void ab initio.

H.   Representations and Warranties

     1.   Leases and Rent Rolls

          Borrower represents to Lender that (i) it has previously
     provided to Lender (a) true, correct and complete counterpart
     executed copies of all leases with tenants at the Property (and all
     amendments and supplements thereto and agreements collateral thereto
     including, but not limited to, any guarantees thereof) (collectively,
     the "Leases"), and (b) a true, complete and correct rent roll of the
     Property as of the date set forth thereon (the "Rent Roll"), (ii) to
     Borrower's knowledge, the information set forth in the Rent Roll
     remains true, complete and correct as of the date hereof, (iii) it
     has neither provided nor received any notices of default with respect
     to the Leases, except as previously disclosed ;(iv) except as noted
     on the Rent Roll, it knows of no default of the landlord or the
     tenants under the Leases, and (v) it has not been notified, in
     writing or otherwise, by any tenant of the discontinuance of or
     intent to discontinue its operations at the Property, except as
     previously disclosed or in connection with the anticipated
     termination of certain leases.  The standard form of lease must be
     reasonably satisfactory to Lender.  All Leases and the identity of
     all tenants and guarantors thereunder must be consistent with the
     information set forth in the Rent Roll and satisfactory to Lender.
     The Loan Documents shall also provide that all security deposits
     under all leases shall be segregated, as required by law.

          Borrower shall promptly notify Lender of any facts or
     circumstances which result in a change to the information set forth
     in the Rent Roll.  At the closing of the Loan, Borrower shall deliver
     to Lender (i) to Borrower's knowledge, a rent roll for each Property
     dated as of the Closing Date (the "Closing Rent Roll") which shall be
     consistent in form to the Rent Roll and (ii) a certification of
     Borrower that the Closing Rent Roll and all Leases theretofore
     provided to Lender by Borrower are true, correct and complete in all
     respects.  All changes shown on the Closing Rent Roll to the facts
     and circumstances shown on the Rent Roll must be reasonably
     satisfactory to Lender.

     2.   Operating Statements

          Borrower represents that, to its knowledge,  all operating
     statements, balance sheets and profit and loss statements, federal
     and state income tax returns, tenant sales figures, budgets, site
     plans and leasing plans, and all other statements, reports and
     information regarding the Properties previously delivered to Lender
     are true, complete and correct in all material respects.

     3.   No Litigation

          Except as previously disclosed, Borrower represents to Lender
     that there is no action, suit or proceeding, or any governmental
     investigation or any arbitration, in each case pending or, to the
     knowledge of Borrower, threatened against Borrower, Inland, any
     principal of Borrower or the Properties before any governmental or
     administrative body, agency or official.

     4.   No Adverse Change

          On the Closing Date, Borrower shall certify to Lender whether
     and to which extent there has been a material adverse change in the
     occupancy of any Property or the business, financial condition or
     results of operations of Borrower, any principal of Borrower,
     (including Inland) and/or the Property from that shown on the rent
     rolls, financial statements and reports referred to above.  Any such
     material adverse change must be acceptable to Lender.  In connection
     with such certification, Borrower shall provide, to the extent
     available, updated or current financial statements, occupancy
     reports, tenant sales reports, and other reports or information
     regarding Borrower, Inland and the Properties as Lender may
     reasonably request.

I.   Rate Lock

     The Rate and the Loan Amount shall be determined by Lender pursuant
to the terms of a rate lock agreement ("Rate Lock Agreement") or an
extended rate lock agreement (an "Extended Rate Lock Agreement") between
Borrower and Lender in form satisfactory to Lender. Lender shall have the
right to condition Rate Lock upon the satisfaction of any conditions set
forth herein for the consummation of the Loan.

J.   Costs

     Lender hereby acknowledges that Borrower has deposited with Lender an
amount equal to $80,000.00 (the "Expense Deposit").  This Expense Deposit
is in addition to the $94,500.00 previously delivered for third party
costs and expenses.  Borrower agrees to pay all recording fees and taxes
and other customary and reasonable closing costs and all out-of-pocket
costs and expenses (including, but not limited to, legal fees and
disbursements) incurred by Lender in connection with the proposed Loan to
the extent such costs and expenses exceed the sums paid by Borrower on the
date hereof or have not otherwise been paid by Borrower on or before the
date hereof.  Lender shall pay the fees in connection with the Agreed Upon
Procedures.  The Costs are further described in the Application.

K.   Waiver

     All approvals of or waivers by Lender in respect of any of the terms,
conditions or requirements of this Commitment must be in writing.  No
waiver with respect to any condition, breach or other matter shall extend
to or be taken in any manner whatsoever to affect any other condition,
breach or matter or affect Lender's rights resulting therefrom.

L.   Brokers

     By countersigning below, Borrower agrees to pay, and to indemnify and
hold Lender harmless from any and all loss, cost or expense arising from,
the claims of any brokers or anyone claiming a right to any fees in
connection with the financing of the Property.  Borrower represents to
Lender that it has not contracted with, nor does it know of, any broker
other than Cohen Financial or Inland Mortgage Corp. who has participated
in the application for the Loan or the transactions contemplated by this
Commitment. Lender shall pay an origination fee to Cohen Financial at the
closing of the Loan.  The provisions of this paragraph shall survive the
closing of the Loan and/or the termination of this Commitment.

M.   Termination

     Lender may, at its option exercised by written notice to Borrower at
its address shown above, terminate this Commitment, if any of the
following events occurs:

     (a)  any sale, transfer, pledge, encumbrance or assignment of the
          Borrower's interest in the Property or of any equitable or
          beneficial ownership interests to the Borrower;

     (b)  the occupancy of the Properties or the business, financial
          condition or results of operations of Borrower, any principal of
          Borrower, the Properties or any tenant of the Properties suffers
          any material adverse change;

     (C)  whether or not covered by insurance, any material damage,
          destruction or alteration occurs with respect to the
          improvements located upon the Properties;

     (d)  Borrower materially breaches any provision contained in this
          Commitment, which remain uncured at Closing;

     (e)  Borrower has made any representation or warranty to Lender which
          was untrue or false when made in a material respect or which
          becomes untrue or false in a material respect;

     (f)  any materially condemnation proceedings are pending or
          threatened against any part of any Property;

     (g)  any petition of bankruptcy, insolvency or reorganization is
          filed by or against Borrower or any tenant of any Property,
          which is material;

     (h)  the failure of any condition precedent to the consummation of
          the Loan, which remains uncured at Closing; or

     (i)  the termination of any Rate Lock Agreement or Extended Rate Lock
          Agreement.  Borrower may elect to terminate the Extended Rate
          Lock, provided Lender is fully reimbursed for any costs
          associated with the maintenance and termination of any hedging
          transaction.

Notwithstanding the above, if a Termination event can be cured by the
removal of a Property (limited to two Properties overall), Lender will
remove the Property or, if consented to by Borrower, reduce the Loan
Amount in an amount reasonably determined by Lender.

Delay in the exercise of Lender's right to terminate this Commitment upon
the occurrence of any of the above events shall not be construed as a
waiver of such right.  The failure of Lender to act in any such event
shall not be construed as a waiver of its right to act with respect to any
subsequent event of a similar nature.  Upon termination as set forth
above, all of Lender's obligations pursuant to this Commitment shall cease
and be of no further force and effect whatsoever and Lender shall allow
the Third Party Reports to be certified to Borrower after receipt of
Lender's standard release letter.  Borrower shall not have a claim against
Lender with respect to the content of the Third Party Reports.

N.   Additional Terms and Conditions

     Borrower shall assign to Lender as additional collateral all escrows,
security deposits and master lease agreements existing with respect to any
Property including those escrows at Park Center Plaza and Baytowne.

O.   Miscellaneous

     Borrower hereby waives any right which it may have to a trial by jury
in any action brought on this Commitment or in any way connected with or
related to the Loan.  Each of Lender and Borrower hereby agrees that any
legal proceeding relating to this Commitment or the transactions
contemplated hereby (including Rate Lock) shall be maintained in a state
or United States court of competent jurisdiction sitting in the City,
State and County of New York, as Lender shall elect.  Lender and Borrower
hereby consent and submit themselves to the jurisdiction of the state and
United States courts of New York for the purposes of the adjudication of
such legal proceedings. The interpretation and enforcement of the parties'
rights and obligations under this Commitment and the Loan shall be
governed by New York law without giving effect to principles of conflicts
of law.

     Time shall be of the essence with respect to all dates and time
periods set forth in this Commitment and any Rate Lock Agreement or
Extended Rate Lock Agreement.

     This Commitment may be signed in any number of counterparts and by
the different parties hereto on separate counterparts, each of which when
so executed and delivered shall be an original, but all of which shall
together constitute one and the same instrument.  Borrower agrees that
Lender shall be released from any conditions and obligations to close the
Loan except as contemplated in this Commitment.

     The provisions of this Commitment cannot be waived or modified unless
such wavier or modification is in writing and signed by both Borrower and
Lender.  This Commitment is for the benefit only of the parties hereto and
no third party shall have any interest herein or in the proceeds of the
Loan.  This Commitment sets forth the entire agreement between Borrower
and Lender, and all other agreements shall be deemed to have merged
herewith.

P.   Expiration; Extension

     Notwithstanding anything contained herein to the contrary, this
Commitment shall terminate on and be of no further force and effect at
2:00 p.m. on May 28, 1999 unless sooner terminated pursuant to the
Extended Rate Lock Agreement.

     The expiration date of this Commitment may only be extended by a
written instrument executed by Lender and Borrower specifically providing
for such extension.  Borrower acknowledges and agrees that no course of
dealing among Lender, Borrower and their respective counsel (including due
diligence investigations or the negotiation or exchange of draft or final
executed loan documents) prior to or after such expiration date shall
constitute an extension of such expiration date or otherwise form the
basis of any claim against Lender.

Q.   Satisfaction of Requirements

     Borrower and Lender have cooperated diligently to approve the form and
substance of both the items to be delivered to Lender and the Loan
Documents in order to satisfy the conditions precedent to the closing of
the Loan, as more particularly set forth in Paragraphs A, B, C, D and N
hereof.  Lender has approved such items subject to (i) in instances in
which Lender has approved copies of final documents, the delivery of the
original documents, (ii) in instances in which Lender approved the form of
final documents, the delivery of executed originals of such documents,
(iii) in the case of the Loan Documents, the insertion of the applicable
interest rate and monthly payment amount, (iv) in the case of title
insurance policies, delivery of agreed upon pro forma policies in form and
substance reasonably acceptable to Lender.

R.   Acceptance

     If the above terms and conditions are acceptable to you, please sign
this Commitment in the space provided below and return the same to Lender
together with your check for the Expense Deposit and any other sums due
and payable at Commitment prior to 5:00 p.m. on May 10, 1999.  Your
failure to comply with the instructions set forth in the preceding
sentence shall result in this Commitment becoming null and void and of no
further force or effect.

                                   Very truly yours,
                                   BEAR, STEARNS FUNDING, INC.

                                   By: /s/ J. Christopher Hoeffel
                                       Name: J. Christopher Hoeffel
                                       Title: Vice President

AGREED TO AND ACCEPTED THIS
10th DAY OF May, 1999

INLAND REAL ESTATE CORPORATION

By: Roberta S. Matlin
    Name: Roberta S. Matlin
    Title: Vice President




                              PROMISSORY NOTE

$57,450,000.00                                 New York, New York
                                                     May 12, 1999

          FOR  VALUE  RECEIVED INLAND REAL ESTATE BSC I LLC  ,  a  Delaware
limited liability company, as maker, having its principal place of business
at  2901 Butterfield Road, Oak Brook, Illinois  60523 ("Borrower"),  hereby
unconditionally  promises  to pay to the order of  BEAR,  STEARNS  FUNDING,
INC.,  a  Delaware  corporation, as payee, having an address  at  245  Park
Avenue, New York, New York  10167 ("Lender"), or at such other place as the
holder hereof may from time to time designate in writing, the principal sum
of  Fifty-Seven  Million  Four Hundred Fifty Thousand  AND  NO/100  DOLLARS
($57,450,000.00),  in  lawful money of the United States  of  America  with
interest  thereon to be computed from the date of this Note at the Interest
Rate,  and  to be paid in accordance with the terms of this Note  and  that
certain  Loan  Agreement, dated as of  May 12, 1999, between  Borrower  and
Lender  (the  "Loan Agreement").  All capitalized terms not defined  herein
shall have the respective meanings set forth in the Loan Agreement.

                                 ARTICLE 1

                               PAYMENT TERMS

          Borrower  agrees  to  pay the principal  sum  of  this  Note  and
interest  on  the  unpaid  principal sum of this Note  from  time  to  time
outstanding  at the rates and at the times specified in the Loan  Agreement
and  the  outstanding balance of the principal sum of  this  Note  and  all
accrued  and  unpaid  interest thereon shall be  due  and  payable  on  the
Maturity Date.

                                 ARTICLE 2

                         DEFAULT AND ACCELERATION

          The  Debt shall without notice become immediately due and payable
at the option of Lender if any payment required in this Note is not paid on
or prior to the date when due or if not paid on the Maturity Date or on the
happening of any other Event of Default.

                                 ARTICLE 3

                              LOAN DOCUMENTS

          This  Note  is  secured  by  the  Mortgage  and  the  other  Loan
Documents.   All  of the terms, covenants and conditions contained  in  the
Loan  Agreement, the Mortgage and the other Loan Documents are hereby  made
part  of  this Note to the same extent and with the same force as  if  they
were  fully  set forth herein.  In the event of a conflict or inconsistency
between  the  terms  of  this Note and the Loan Agreement,  the  terms  and
provisions of the Loan Agreement shall govern.

                                 ARTICLE 4

                              SAVINGS CLAUSE

          Notwithstanding anything to the contrary, (a) all agreements  and
communications   between  Borrower  and  Lender  are   hereby   and   shall
automatically  be  limited so that, after taking into account  all  amounts
deemed interest, the interest contracted for, charged or received by Lender
shall  never  exceed the maximum lawful rate or amount, (b) in  calculating
whether any interest exceeds the lawful maximum, all such interest shall be
amortized, prorated, allocated and spread over the full amount and term  of
all  principal indebtedness of Borrower to Lender, and (c) if  through  any
contingency  or event, Lender receives or is deemed to receive interest  in
excess of the lawful maximum, any such excess shall be deemed to have  been
applied  toward  payment of the principal of any and all  then  outstanding
indebtedness  of  Borrower to Lender, or if there is no such  indebtedness,
shall immediately be returned to Borrower.

                                 ARTICLE 5

                              NO ORAL CHANGE

          This  Note  may  not  be  modified,  amended,  waived,  extended,
changed, discharged or terminated orally or by any act or failure to act on
the  part of Borrower or Lender, but only by an agreement in writing signed
by  the  party  against  whom enforcement of any  modification,  amendment,
waiver, extension, change, discharge or termination is sought.

                                 ARTICLE 6

                                  WAIVERS

          Borrower and all others who may become liable for the payment  of
all  or  any  part  of the Debt do hereby severally waive  presentment  and
demand  for payment, notice of dishonor, notice of intention to accelerate,
notice  of acceleration, protest and notice of protest and non-payment  and
all other notices of any kind.  No release of any security for the Debt  or
extension  of time for payment of this Note or any installment hereof,  and
no  alteration, amendment or waiver of any provision of this Note, the Loan
Agreement  or the other Loan Documents made by agreement between Lender  or
any  other  Person  shall  release, modify, amend, waive,  extend,  change,
discharge,  terminate or affect the liability of Borrower,  and  any  other
Person  who  may become liable for the payment of all or any  part  of  the
Debt, under this Note, the Loan Agreement or the other Loan Documents.   No
notice  to  or  demand on Borrower shall be deemed to be a  waiver  of  the
obligation  of  Borrower or of the right of Lender to take  further  action
without  further notice or demand as provided for in this  Note,  the  Loan
Agreement  or the other Loan Documents.  If Borrower is a partnership,  the
agreements   herein  contained  shall  remain  in  force  and   applicable,
notwithstanding any changes in the individuals comprising the  partnership,
and  the  term  "Borrower," as used herein, shall include any alternate  or
successor  partnership, but any predecessor partnership and their  partners
shall  not  thereby  be  released from any liability.   If  Borrower  is  a
corporation, the agreements contained herein shall remain in full force and
applicable  notwithstanding any changes in the shareholders comprising,  or
the  officers  and  directors relating to, the corporation,  and  the  term
"Borrower"  as  used  herein, shall include any  alternative  or  successor
corporation,  but  any predecessor corporation shall  not  be  relieved  of
liability hereunder.  (Nothing in the foregoing sentence shall be construed
as  a  consent  to,  or  a  waiver of, any prohibition  or  restriction  on
transfers  of interests in such partnership which may be set forth  in  the
Loan Agreement, the Mortgage or any other Loan Document.)

                                 ARTICLE 7

                                 TRANSFER

          Upon the transfer of this Note, Borrower hereby waiving notice of
any  such  transfer  except as provided in the Loan Agreement,  Lender  may
deliver all the collateral mortgaged, granted, pledged or assigned pursuant
to  the  Loan Documents, or any part thereof, to the transferee  who  shall
thereupon become vested with all the rights herein or under applicable  law
given  to  Lender  with respect thereto, and Lender shall  from  that  date
forward  forever  be relieved and fully discharged from  any  liability  or
responsibility  in  the matter; but Lender shall retain all  rights  hereby
given  to  it  with  respect to any liabilities and the collateral  not  so
transferred.

                                 ARTICLE 8

                                EXCULPATION

          The  provisions of Section 9.4 of the Loan Agreement  are  hereby
incorporated  by reference into this Note to the same extent and  with  the
same force as if fully set forth herein.

                                 ARTICLE 9

                               GOVERNING LAW

          (A)   THIS NOTE WAS NEGOTIATED IN THE STATE OF NEW YORK, AND MADE
BY  BORROWER  AND  ACCEPTED BY LENDER IN THE STATE OF  NEW  YORK,  AND  THE
PROCEEDS  OF  THIS NOTE WERE DISBURSED FROM THE STATE OF  NEW  YORK,  WHICH
STATE  THE PARTIES AGREE HAS A SUBSTANTIAL RELATIONSHIP TO THE PARTIES  AND
TO  THE  UNDERLYING  TRANSACTION EMBODIED  HEREBY,  AND  IN  ALL  RESPECTS,
INCLUDING,  WITHOUT  LIMITING THE GENERALITY OF THE FOREGOING,  MATTERS  OF
CONSTRUCTION,  VALIDITY  AND PERFORMANCE, THIS  NOTE  AND  THE  OBLIGATIONS
ARISING  HEREUNDER SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE  WITH,
THE  LAWS  OF  THE  STATE  OF NEW YORK APPLICABLE  TO  CONTRACTS  MADE  AND
PERFORMED IN SUCH STATE (WITHOUT REGARD TO PRINCIPLES OF CONFLICT LAWS) AND
ANY  APPLICABLE LAW OF THE UNITED STATES OF AMERICA.  TO THE FULLEST EXTENT
PERMITTED  BY  LAW, BORROWER HEREBY UNCONDITIONALLY AND IRREVOCABLY  WAIVES
ANY  CLAIM  TO  ASSERT THAT THE LAW OF ANY OTHER JURISDICTION GOVERNS  THIS
NOTE  AND  THIS NOTE SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE  WITH
THE  LAWS  OF THE STATE OF NEW YORK PURSUANT TO SECTION 5-1401 OF  THE  NEW
YORK GENERAL OBLIGATIONS LAW.

          (B)   ANY  LEGAL  SUIT, ACTION OR PROCEEDING  AGAINST  LENDER  OR
BORROWER ARISING OUT OF OR RELATING TO THIS NOTE MAY AT LENDER'S OPTION  BE
INSTITUTED IN ANY FEDERAL OR STATE COURT IN THE CITY OF NEW YORK, COUNTY OF
NEW  YORK,  PURSUANT TO SECTION 5-1402 OF THE NEW YORK GENERAL  OBLIGATIONS
LAW,  AND BORROWER WAIVES ANY OBJECTIONS WHICH IT MAY NOW OR HEREAFTER HAVE
BASED  ON  VENUE  AND/OR FORUM NON CONVENIENS OF ANY SUCH SUIT,  ACTION  OR
PROCEEDING, AND BORROWER HEREBY IRREVOCABLY SUBMITS TO THE JURISDICTION  OF
ANY  SUCH  COURT IN ANY SUIT, ACTION OR PROCEEDING.  BORROWER  DOES  HEREBY
DESIGNATE AND APPOINT:

          CT CORPORATION SYSTEMS
          1633 BROADWAY
          NEW YORK, NEW YORK 10019

AS  ITS AUTHORIZED AGENT TO ACCEPT AND ACKNOWLEDGE ON ITS BEHALF SERVICE OF
ANY  AND  ALL  PROCESS  WHICH MAY BE SERVED IN ANY  SUCH  SUIT,  ACTION  OR
PROCEEDING IN ANY FEDERAL OR STATE COURT IN NEW YORK, NEW YORK, AND  AGREES
THAT  SERVICE OF PROCESS UPON SAID AGENT AT SAID ADDRESS AND WRITTEN NOTICE
OF  SAID  SERVICE  MAILED OR DELIVERED TO BORROWER IN THE  MANNER  PROVIDED
HEREIN  SHALL BE DEEMED IN EVERY RESPECT EFFECTIVE SERVICE OF PROCESS  UPON
BORROWER  IN ANY SUCH SUIT, ACTION OR PROCEEDING IN THE STATE OF NEW  YORK.
BORROWER  (I) SHALL GIVE PROMPT NOTICE TO LENDER OF ANY CHANGED ADDRESS  OF
ITS  AUTHORIZED AGENT HEREUNDER, (II) MAY AT ANY TIME AND FROM TIME TO TIME
DESIGNATE  A  SUBSTITUTE AUTHORIZED AGENT WITH AN OFFICE IN NEW  YORK,  NEW
YORK  (WHICH SUBSTITUTE AGENT AND OFFICE SHALL BE DESIGNATED AS THE  PERSON
AND  ADDRESS  FOR  SERVICE OF PROCESS), AND (III) SHALL PROMPTLY  DESIGNATE
SUCH  A SUBSTITUTE IF ITS AUTHORIZED AGENT CEASES TO HAVE AN OFFICE IN  NEW
YORK, NEW YORK OR IS DISSOLVED WITHOUT LEAVING A SUCCESSOR.

                                ARTICLE 10

                                  NOTICES

          All  notices or other written communications hereunder  shall  be
delivered in accordance with Section 10.6 of the Loan Agreement.

                      [NO FURTHER TEXT ON THIS PAGE]

IN   WITNESS  WHEREOF,  Borrower  has  duly  executed  this  Note   as   of
the day and year first above written.


                              INLAND REAL ESTATE BSC I LLC, a Delaware
                               limited liability company

                              By:  Inland Real Estate BSC I Corporation, a
                                   Delaware corporation, its member



                                 By: /s/ Mark Zalatoris
                                    Name:  Mark Zalatoris
                                    Title:    Vice President




                    LIMITED LIABILITY COMPANY AGREEMENT

                                    OF

                       INLAND REAL ESTATE BSC I LLC

     This Limited Liability Company Agreement (together with the schedules
attached hereto, this "Agreement") of Inland Real Estate BSC I LLC (the
"Company"), is entered into by Inland Real Estate BSC I Corporation, as the
sole member (the "Initial Member").  Capitalized terms used herein and not
otherwise defined have the meanings set forth on Schedule A hereto.

     The Initial Member, by execution of this Agreement, (i) hereby forms
the Company as a limited liability company pursuant to and in accordance
with the Delaware Limited Liability Company Act (6 Del.C. 18-101, et
seq.), as amended from time to time (the "Act"), and (ii) hereby agrees as
follows:

     1.   Name.

          The name of the limited liability company hereby created is
Inland Real Estate BSC I LLC.

     2.   Principal Business Office.

          The principal business office of the Company shall be located at
2901 Butterfield Road, Oak Brook, IL 60523, or such other location as may
hereafter be determined by the Member.

     3.   Registered Office.

          The address of the registered office of the Company in the State
of Delaware is c/o The Corporation Trust Company, Corporation Trust Center,
1209 Orange Street, Wilmington, New Castle County, Delaware 19801.

     4.   Registered Agent.

          The name and address of the registered agent of the Company for
service of process on the Company in the State of Delaware is The
Corporation Trust Company, Corporation Trust Center, 1209 Orange Street,
New Castle County, Wilmington, Delaware 19801.

     5.   Members.

          a.   The name and the mailing address of the Initial Member is
set forth on Schedule B attached hereto.
          b.   Subject to Section 9(b), the Member may act by written
consent.

     6.   Certificates.

          Samuel A. Orticelli, as an "authorized person" within the meaning
of the Act, has executed, delivered and filed the Certificate of Formation
with the Secretary of State of the State of Delaware.  Upon the filing of
the Certificate of Formation with the Secretary of State of the State of
Delaware, his powers as an "authorized person" ceased, and the Member
thereupon became the designated "authorized person" and shall continue as
the designated "authorized person" within the meaning of the Act.  The
Member shall execute, deliver and file any other certificates (and any
amendments and/or restatements thereof) necessary for the Company to
qualify to do business in Illinois, Indiana, Michigan, Minnesota, Ohio and
Wisconsin and in any other jurisdiction in which the Company may wish to
conduct business.

     7.   Purposes.

          Subject to Section 9(b), the purposes of the Company are to
engage in the following activities:

          a.   to acquire, own, hold, administer, service,  manage, sell
and otherwise deal with the Properties;

          b.   to issue, authorize and deliver the Note and other Basic
Documents;

          c.   to execute, deliver and perform the Basic Documents;

          d.   to do such other things and carry on any other activities
which are necessary, convenient or incidental to any of the foregoing
purposes.

     8.   Powers.

          Subject to Section 9(b),  the Company shall have and exercise all
powers necessary, convenient or incidental to accomplish its purposes as
set forth in Section 7 conferred upon limited liability companies formed
pursuant to the Act.

     9.   Management.

          a.   Member(s).  Subject to Section 9(b), the business and
affairs of the Company shall be managed by or under the direction of the
Member.  Subject to Section 9(b), the Member has the authority to bind the
Company.

          b.   Limitations on the Company's Activities.

               (i)  This Section 9(b) is being adopted in order to comply
with certain provisions required in order to qualify the Company as a
"special purpose entity" for the purpose of the Indebtedness.  So long as
any portion of the Indebtedness is outstanding the provisions of this
Section 9(b) shall supercede and control any other provision hereof to the
contrary.

               (ii) The Member shall not, so long as any Indebtedness is
outstanding, amend, alter, change or repeal Sections 7, 8, 9, 20, 21, 22,
24, 26 or  30 of this Agreement without consent of Lender, or after a
securitization of the Loan, only upon (a) confirmation from each Rating
Agency that such action would not result in the qualification, withdrawal
or downgrade of any securities  rating assigned in such securitization, and
(b) Lender's consent to such action.

               (iii)     Notwithstanding any other provision of this
Agreement and any provision of law that otherwise so empowers the Company
or the Member, so long as any Indebtedness is outstanding, neither the
Company nor the Member shall be authorized or empowered, nor shall they
permit the Company without the prior written consent of the Member
including the unanimous consent of the board of directors of the Member, to
institute proceedings to have the Company be adjudicated bankrupt or
insolvent, or consent to the institution of bankruptcy or insolvency
proceedings against the Company or file a petition seeking, or consent to,
reorganization or relief with respect to the Company under any applicable
federal or state law relating to bankruptcy, or consent to the appointment
of a receiver, liquidator, assignee, trustee, sequestrator (or other
similar official) of the Company or a substantial part of its property, or
make any assignment for the benefit of creditors of the Company, or admit
in writing the Company's inability to pay its debts generally as they
become due, or, to the fullest extent permitted by law, take action in
furtherance of any such action, or dissolve or liquidate the Company, or
consolidate or merge the Company with or into any Person, or sell all or
substantially all of the assets of the Company.

               (iv) Unless otherwise provided in the Loan Agreement, so
long as any Indebtedness is outstanding, the Company shall, and the Member
shall cause the Company to do or cause to be done all things necessary to
preserve and keep in full force and effect its existence, rights (charter
and statutory) and franchises.  The Company shall, and the Member also
shall cause the Company to:

                    (1)  maintain its own separate books and records and
bank accounts;

                    (2)  at all times hold itself out to the public as a
legal entity separate from the Member and any other Person and not identify
itself as a division of any other person or entity;

                    (3)  observe all limited liability company or other
formalities;

                    (4)  file its own tax returns provided, however, that
Company's assets may be included in a consolidated tax return of its parent
companies if inclusion on such a consolidated tax return is required to
comply with the requirement of generally accepted accounting principles
("GAAP") or any other applicable law.  Company shall maintain its books,
records, resolutions and agreements as official records.

                    (5)  not commingle its assets with assets of any other
Person and hold all of its assets in its own name;

                    (6)  conduct its business in its own name;

                    (7)  maintain all of its books, records, financial
statements and bank accounts separate from those of any other person and
Company's assets and liabilities will not be listed as assets or
liabilities on the financial statement of any other person; provided,
however, that Company's assets and liabilities may be included in a
consolidated financial statement of its parent companies if inclusion on
such a consolidated statements is required to comply with the requirements
of  GAAP, but only if  (i) such consolidated financial statements shall
contain a footnote to the effect that Company's assets and liabilities are
owned by Company and that they are being included on the financial
statement of its parent solely to comply with the requirements of GAAP, and
(ii) such assets and liabilities shall be listed on Company's own separate
balance sheet.

                    (8)  pay its own liabilities and expenses  only out of
its own funds;

                    (9)  maintain an arm's length relationship with its
Affiliates and its Member and enter into transactions with Affiliates only
on a commercially reasonable basis;

                    (10) pay the salaries of its own employees, if any,
from its own funds.

                    (11) not hold out its credit as being available to
satisfy the obligations of others;

                    (12) allocate fairly and reasonably any overhead
expenses that are shared with an Affiliate, including paying for shared
office space and services performed by any employee of an Affiliate;

                    (13) use separate stationery, invoices and checks
bearing its own name;

                    (14) not pledge its assets for the benefit of any other
Person;

                    (15) correct any known misunderstanding regarding its
separate identity;

                    (16) maintain adequate capital and a sufficient number
of employees in light of its contemplated business operations;

                    (17) not acquire any obligations or securities of its
Affiliates, including the Member; and

                    (18) not make loans to any other person or entity or to
buy or hold evidence of indebtedness issued by any other person.

               (v)  So long as any Indebtedness is outstanding, the Company
shall not, and the Member shall not cause or permit the Company to:

                    (1)  guarantee any obligation of any Person, including
any Affiliate;
                    (2)  engage, directly or indirectly, in any business
other than that arising out of the issuance of the Indebtedness or the
actions required or permitted to be performed under Section 7, the Loan
Agreement or this Section 9(b);

                    (3)  incur, create or assume any indebtedness other
than the Indebtedness or as otherwise expressly permitted under the Loan
Agreement;

                    (4)  make or permit to remain outstanding any loan or
advance to, or own or acquire any stock or securities of, any Person;

                    (5)  engage in any dissolution, liquidation,
consolidation, merger, asset sale or transfer of ownership interests other
than such activities as are expressly permitted pursuant to any provision
of the Loan Agreement; or

                    (6)  form, acquire or hold any subsidiary (whether
corporate, partnership, limited liability company or other).

          c.   For so long as any Indebtedness is outstanding at least one
Member shall be a Special Purpose Entity (the "Special Purpose Member").

          d.   For so long as (i) any Indebtedness is outstanding and (ii)
there is only one Member of the Company, then:

               (A)  The death, retirement, resignation, expulsion,
bankruptcy or dissolution of the Member or the occurrence of any other
event that terminates the continued membership of the Member shall not
cause the Company to be dissolved or its affairs to be would up.

               (B)  The Member shall not cease to be a member of the
Company due to the occurrence of any of the following: (1) if the Member
(aa) makes an assignment for the benefit of creditors; (bb) files a
voluntary petition in bankruptcy; (cc) is adjudged as bankrupt or
insolvent, or has entered against it an order for relief, in any bankruptcy
or insolvency proceeding; (dd) files a petition or answer seeking for
itself any reorganization, arrangement, composition, readjustment,
liquidation, dissolution or similar relief under any statute, law or
regulation; files an answer or other pleading admitting or failing to
contest the material allegations of a petition filed against it in any
proceeding of this nature; (ee) files an answer or other pleading admitting
or failing to contest the material allegations of a petition filed against
him in any proceeding of this nature; (ff) seeks, consents to or acquiesces
in the appointment of a trustee, receiver or liquidator of the Member or of
all or any substantial part of its properties; (2) for failure to have
dismissed any proceeding against the Member seeking reorganization,
arrangement, composition, readjustment, liquidation, dissolution or similar
relief under any statute, law or regulation; or (3) for failure to have the
appointment of a trustee, receiver or liquidator of the Member or of all or
a substantial part of its properties vacated or stayed.

          e.   For so long as (i) any Indebtedness is outstanding, and (ii)
there is more than one Member of the Company, then:

               (A)  Upon the dissociation or withdrawal of the Special
Purpose Member from the Company, the Company would appoint a new Member
that is a Special Purpose Entity and deliver an acceptable non-
consolidation opinion to the holder of the Indebtedness and to any
applicable rating agency concerning, as applicable, the Company, the new
Special Purpose Member, and its owners.

               (B)  The Company's existence shall continue for so long as a
solvent member exists.

               (C)  The Special Purpose Member shall own at least a 1%
ownership interest in the Company.

               (D)  If there is a death, dissolution or other "termination
event" for the Company or any Member, the vote of a majority of the
remaining Members shall be sufficient to continue the life of the Company.

               (E)  Require the unanimous consent of all members (including
that of the Special Purpose Member, which will in turn require the vote of
an Independent Director) for the Borrower to:

                    (1)  File or consent to the filing of any bankruptcy,
insolvency or reorganization case or proceeding; institute any proceedings
under any applicable insolvency law or otherwise seek any relief under any
laws relating to the relief from debts or the protection of debtors
generally;

                    (2)  Seek or consent to the appointment of a receiver,
liquidator, assignee, trustee, sequestrator, custodian or any similar
official for the Borrower or a substantial portion of its properties;

                    (3)  Make any assignment for the benefit of the
Borrower's creditors; or

                    (4)  Take any action in furtherance of any of the
foregoing.

     10.  INTENTIONALLY OMITTED

     11.  INTENTIONALLY OMITTED

     12.  Limited Liability.

          Except as otherwise expressly provided by the Act, the debts,
obligations and liabilities of the Company, whether arising in contract,
tort or otherwise, shall be the debts, obligations and liabilities solely
of the Company, and no Member shall be obligated personally for any such
debt, obligation or liability of the Company solely by reason of being a
Member of the Company.

     13.  Capital Contributions.

          The Initial Member is deemed admitted as the Member of the
Company upon the execution and delivery of this Agreement.  The Initial
Member has contributed the amount of cash to the Company listed on Schedule
B attached hereto.

     14.  Additional Contributions.

          The Initial Member is not required to make any additional capital
contribution to the Company.  However, a Member may make additional capital
contributions to the Company at any time upon the written consent of such
Member.  To the extent that the Member makes an additional capital
contribution to the Company, the Member shall revise Schedule B of this
Agreement.  The provisions of this Agreement, including this Section 14,
are intended solely to benefit the Member and, to the fullest extent
permitted by law, shall not be construed as conferring any benefit upon any
creditor of the Company (and no such creditor of the Company shall be a
third-party beneficiary of this Agreement) and no Member shall have any
duty or obligation to any creditor of the Company to make any contribution
to the Company or to issue any call for capital pursuant to this Agreement.

     15.  Allocation of Profits and Losses.

          The Company's profits and losses shall be allocated to the
Member.
     16.  Distributions.

          Distributions shall be made  at the times and in the aggregate
amounts determined by the Member.  Notwithstanding any provision to the
contrary contained in this Agreement, the Company shall not be required to
make a distribution to any Member on account of its interest in the Company
if such distribution would violate Section 18-607 of the Act or any other
applicable law or the Basic Documents.

     17.  Books and Records.

          The Member shall keep or cause to be kept complete and accurate
books of account and records with respect to the Company's business.  The
books of the Company shall at all times be maintained by the Member.  Each
Member, if more than one, and its duly authorized representatives shall
have the right to examine the Company books, records and documents during
normal business hours.  The Company shall not have the right to keep
confidential from the Member any information which would otherwise be
permitted to keep confidential from the Member pursuant to Section 18-
305(c) of the Act.  The Company's books of account shall be kept using the
method of accounting determined by the Member.  The Company's independent
auditor shall be an independent public accounting firm selected by the
Member.

     18.  Reports.

          a.   Within 60 days after the end of each fiscal quarter, the
Member shall cause to be prepared an unaudited report setting forth as of
the end of such fiscal quarter:

               (i)  unless such quarter is the last fiscal quarter, a
balance sheet of the Company; and

               (ii) unless such quarter is the last fiscal quarter, an
income statement of the Company for such fiscal quarter.

          b.   The Member shall cause to be prepared within 90 days after
the end of each fiscal year, an audited or unaudited report setting forth
as of the end of such fiscal year:

               (i)  a balance sheet of the Company;

               (ii) an income statement of the Company for such fiscal
year; and

               (iii)     a statement of such Member's capital account.

          c.   The Member shall, after the end of each fiscal year, use
reasonable efforts to cause the Company's independent accountants to
prepare and transmit to each Member as promptly as such tax information as
may be reasonably necessary to enable such Member to prepare its federal,
state and local income tax returns relating to such fiscal year.
     19.  INTENTIONALLY OMITTED.

     20.  Exculpation and Indemnification.

          a.   No Member, employee or agent of the Company and no director,
officer, employee, representative, agent or Affiliate of the Member
(collectively, the "Covered Persons") shall be liable to the Company or any
other Person who has an interest in or claim against the Company for any
loss, damage or claim incurred by reason of any act or omission performed
or omitted by such Covered Person in good faith on behalf of the Company
and in a manner reasonably believed to be within the scope of the authority
conferred on such Covered Person by this Agreement, except that a Covered
Person shall be liable for any such loss, damage or claim incurred by
reason of such Covered Person's gross negligence or willful misconduct.

          b.   To the fullest extent permitted by applicable law, a Covered
Person shall be entitled to indemnification from the Company for any loss,
damage or claim incurred by such Covered Person by reason of any act or
omission performed or omitted by such Covered Person in good faith on
behalf of the Company and in a manner reasonably believed to be within the
scope of the authority conferred on such Covered Person by this Agreement,
except that no Covered Person shall be entitled to be indemnified in
respect of any loss, damage or claim incurred by such Covered Person by
reason of such Covered Person's gross negligence or willful misconduct with
respect to such acts or omissions; provided, however, that any indemnity
under this Section 20 shall be provided out of and to the extent of Company
assets only, and no Member shall have personal liability on account
thereof.

          c.   To the fullest extent permitted by applicable law, expenses
(including legal fees) incurred by a Covered Person defending any claim,
demand, action, suit or proceeding shall, from time to time, be advanced by
the Company prior to the final disposition of such claim, demand, action,
suit or proceeding upon receipt by the Company of an undertaking by or on
behalf of the Covered Person to repay such amount if it shall be determined
that the Covered Person is not entitled to be indemnified as authorized in
this Section 20.

          d.   A Covered Person shall be fully protected in relying in good
faith upon the records of the Company and upon such information, opinions,
reports or statements presented to the Company by any Person as to matters
the Covered Person reasonably believes are within such other Person's
professional or expert competence and who has been selected with reasonable
care by or on behalf of the Company, including information, opinions,
reports or statements as to the value and amount of the assets,
liabilities, or any other facts pertinent to the existence and amount of
assets from which distributions to the Member might properly be paid.

          e.   To the extent that, at law or in equity, a Covered Person
has duties (including fiduciary duties) and liabilities relating thereto to
the Company or to any other Covered Person, a Covered Person acting under
this Agreement shall not be liable to the Company or to any other Covered
Person for its good faith reliance on the provisions of this Agreement or
any approval or authorization granted by the Company or any other Covered
Person.  The provisions of this Agreement, to the extent that they restrict
the duties and liabilities of a Covered Person otherwise existing at law or
in equity, are agreed by the Member to replace such other duties and
liabilities of such Covered Person.

          f.   The foregoing provisions of this Section 20 shall survive
any termination of this Agreement.

     21.  Assignments. Without the prior written consent of Lender, neither
Company nor its Member, except as permitted under the Loan Agreement,
shall:

          (i)  directly or indirectly sell, transfer, convey, mortgage,
pledge, or assign the Properties, any part thereof or any interest therein
(including any ownership interest in Company or Member,

           (ii)     further encumber, alienate, grant a lien or grant any
other interest in the Properties or any part thereof (including any
ownership interest in Company and the Member) whether voluntarily or
involuntarily,  or

           (iii)    enter into any easement or other agreement granting
rights in or restricting the use or development of the Properties.

 If the Member transfers all of its limited liability company interest in
the Company pursuant to this Section 21, the transferee shall be admitted
to the Company as a member of the Company upon its execution of an
instrument signifying its agreement to be bound by the terms and conditions
of this Agreement, which instrument may be a counterpart signature page to
this Agreement.  Such admission shall be deemed effective immediately prior
to the transfer, and, immediately following such admission, the transferor
Member shall cease to be a member of the Company.   Notwithstanding
anything in this Agreement to the contrary, any successor to a Member by
merger or consolidation in compliance with the Basic Documents shall,
without further act, be a Member hereunder, and such merger or
consolidation shall not constitute an assignment for purposes of this
Agreement.

Notwithstanding anything to the contrary contained in this Section 21, no
transfer of any direct or indirect ownership interest in the Company may be
made such that transferee owns in the aggregate, with the ownership
interest of its Affiliate and family member in the Company, more than 49%
interest in the Company, unless Company delivers a non-consolidation
opinion to the holder of the Indebtedness and to any applicable rating
agency concerning, as applicable, the Company, the transferee and/or their
respective owners.

     22.  Resignation.

          So long as any Indebtedness is outstanding, the Initial Member
may not resign unless  consistent with the transfer and substitution
provisions of the Loan Agreement.  A Member (other than the Initial Member)
may resign from the Company with the written consent of the Initial Member.
If a Member is permitted to resign pursuant to this Section 22, an
additional member of the Company shall be admitted to the Company upon its
execution of an instrument signifying its agreement to be bound by the
terms and conditions of this Agreement, which instrument may be a
counterpart signature page to this Agreement.  Such admission shall be
deemed effective immediately prior to the resignation, and, immediately
following such admission, the resigning Member shall cease to be a member
of the Company.

     23.  INTENTIONALLY OMITTED

     24.  Dissolution.

          a.   Subject to Section 9(b), the Company shall be dissolved, and
its affairs shall be wound up upon the first to occur of the following: (i)
the retirement, resignation or dissolution of the Member or the occurrence
of any other event which terminates the continued membership of the Member
in the Company unless the business of the Company is continued in a manner
permitted by the Act or (ii) the entry of a decree of judicial dissolution
under Section 18-802 of the Act.

          b.   Notwithstanding any other provision to the contrary, the
Bankruptcy of the Member shall not cause the Member to cease to be a member
of the Company and upon the occurrence of such an event, the business of
the Company shall continue without dissolution.  Notwithstanding any other
provision of this Agreement, the Member waives any right it might have
under Section 18-801(b) of the Act to agree in writing to dissolve the
Company upon the Bankruptcy of the Member or the occurrence of an event
that causes a Member to cease to be a member of the Company.

          c.   In the event of dissolution, the Company shall conduct only
such activities as are necessary to wind up its affairs (including the sale
of the assets of the Company in an orderly manner), and the assets of the
Company shall be applied in the manner, and in the order of priority, set
forth in Section 18-804 of the Act.

     25.  Waiver of Partition; Nature of Interest.

          Except as otherwise expressly provided in this Agreement, to the
fullest extent permitted by law, each Member hereby irrevocably waives any
right or power that such Member might have to cause the Company or any of
its assets to be partitioned, to cause the appointment of a receiver for
all or any portion of the assets of the Company, to compel any sale of all
or any portion of the assets of the Company pursuant to any applicable law
or to file a complaint or to institute any proceeding at law or in equity
to cause the dissolution, liquidation, winding up or termination of the
Company.  No Member shall have any interest in any specific assets of the
Company, and no Member shall have the status of a creditor with respect to
any distribution pursuant to Section 16 hereof.  The interest of the Member
in the Company is personal property.
     26.  Benefits of Agreement; No Third-Party Rights.

          None of the provisions of this Agreement shall be for the benefit
of or enforceable by any creditor of the Company or by any creditor of any
Member.  Nothing in this Agreement shall be deemed to create any right in
any Person (other than Covered Persons) not a party hereto, and this
Agreement shall not be construed in any respect to be a contract in whole
or in part for the benefit of any third Person.

     27.  Severability of Provisions.

          Each provision of this Agreement shall be considered severable
and if for any reason any provision or provisions herein are determined to
be invalid, unenforceable or illegal under any existing or future law, such
invalidity, unenforceability or illegality shall not impair the operation
of or affect those portions of this Agreement which are valid, enforceable
and legal.

     28.  Entire Agreement.

          This Agreement constitutes the entire agreement of the parties
with respect to the subject matter hereof.

     29.  Governing Law.

          This Agreement shall be governed by and construed under the laws
of the State of Delaware (without regard to conflict of laws principles),
all rights and remedies being governed by said laws.

     30.  Amendments.

          Subject to Section 9(b), this Agreement may not be modified,
altered, supplemented or amended except pursuant to a written agreement
executed and delivered by the Member.

     31.  Counterparts.

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

     32.  Notices.

          Any notices required to be delivered hereunder shall be in
writing and personally delivered, mailed or sent by telecopy, electronic
mail, or other similar form of rapid transmission, and shall be deemed to
have been duly given upon receipt (a) in the case of the Company, to the
Company at its address in Section 2, (b) in the case of a Member, to such
Member at its address as listed on Schedule B attached hereto and (c) in
the case of either of the foregoing, at such other address as may be
designated by written notice to the other party.

     33.  Enforcement by Board of Directors of Member

          Notwithstanding any other provision of this Agreement, the Member
agrees that this Agreement, including, without limitation, Sections 7, 8,
9, 10, 20, 21, 22, 24, 26, 30 or this Section 33, constitutes a legal,
valid and binding agreement of the Member, and is enforceable against the
Member by each member of the board of directors of the Member (including
the Independent Director of the board), in accordance with its terms.
Notwithstanding, any other provision of this Agreement, the Independent
Director of the Member is an intended beneficiary of the Agreement.

          IN WITNESS WHEREOF, the undersigned, intending to be legally
bound hereby, has duly executed this Agreement as of the 12th day of April,
1999.

                                   MEMBER:

                                   INLAND REAL ESTATE BSC I
                                   CORPORATION, a Delaware corporation

                                   By: /s/ Mark Zalatoris
                                   Name: Mark Zalatoris
                                   Title: Vice President

     IN WITNESS WHEREOF, the Company hereby agrees to be bound by this
Agreement and hereby becomes a party thereto,  this 12th day of April,
1999.

                                   INLAND REAL ESTATE BSC I  LLC,
                                   a Delaware limited liability company,
                                   By: INLAND REAL ESTATE BSC I
                                   CORPORATION, a Delaware corporation


                                   By: /s/ Mark Zalatoris
                                   Name: Mark Zalatoris
                                   Title: Vice President


                           SCHEDULE A

                          Definitions

A.   Definitions

     When used in this Agreement, the following terms not otherwise defined
herein have the following meanings:

"Act" has the meaning set forth in the preamble to this Agreement.

"Affiliate" has the meaning set forth in the Loan Agreement.

"Agreement" means this Limited Liability Company Agreement of the Company,
together with the schedules attached hereto, as amended, restated or
supplemented form time to time.

"Bankruptcy" means, with respect to any Person, if such Person (i) makes an
assignment for the benefit of creditors, (ii) files a voluntary petition in
bankruptcy, (iii) is adjudged as bankrupt or insolvent, or has entered
against it an order for relief, in any bankruptcy or insolvency proceeding,
(iv) files a petition or answer seeking for itself any reorganization,
arrangement, composition, readjustment, liquidation, dissolution or similar
relief under any statute, law or regulation, (v) files an answer or other
pleading admitting or failing to contest the material allegations of a
petition filed against it in any proceeding of this nature, (vi) seeks,
consents to or acquiesces in the appointment of a trustee, receiver or
liquidator of the Person or of all or any substantial part of its
properties, or (vii) if 120 days after the commencement of any proceeding
against the Person seeking reorganization, arrangement, composition,
readjustment, liquidation, dissolution or similar relief under any statute,
law or regulation, if the proceeding has not been dismissed, or if within
90 days after the appointment without such Person's consent or acquiescence
of a trustee, receiver or liquidator of such Person or of all or any
substantial part of its properties, the appointment is not vacated or
stayed, or within 90 days after the expiration of any such stay, the
appointment is not vacated.

"Basic Documents" means Loan Agreement, Promissory Note, Mortgage and
Security Agreement, Assignment of Leases and Rents, Assignment of
Management Agreement and Subordination of Management Fees, Environmental
Indemnity Agreement, and Cash Management Agreement and any other Loan
Documents executed by the Company in favor of the Lender.

"Certificate of Formation" means the Certificate of Formation of the
Company filed with the Secretary of State of the State of Delaware on April
12, 1999, as amended or amended and restated from time to time.

"Collateral" has the meaning assigned to that term in the Loan Agreement.

"Company" means Inland Real Estate BSC I  LLC, a Delaware limited liability
company.

"Control" means the possession, directly or indirectly, or the power to
direct or cause the direction of the management or policies of a Person,
whether through the ownership of voting securities or general partnership
or managing member interests, by contract or otherwise.  "Controlling" and
"Controlled" shall have correlative meanings.  Without limiting the
generality of the foregoing, a Person shall be deemed to Control any other
Person in which it owns, directly or indirectly, a majority of the
ownership interests.

"Covered Persons" has the meaning set forth in Section 20a.

"Indebtedness" means the obligations of the Company arising under the Note.

"Initial Member" means Inland Real Estate BSC I Corporation, as the sole
member of the Company.

"Lender" means Bear, Stearns Funding, Inc., and its successors and assigns.

"Loan Agreement" means that certain Loan Agreement by and between the
Company and Bear Stearns Funding, Inc.

"Member" means the Initial Member and includes any Person admitted as an
additional member of the Company or a substitute member of the Company
pursuant to the provisions of this Agreement.

"Note" shall mean that certain note made by Company in favor of Bear
Stearns Funding, Inc., as the same may be amended, restated, replaced,
supplemented, or otherwise modified from time to time, including any
Defeased Note and Undefeased Note that may exist from time to time.

"Note Trustee" means the note trustee as appointed by Bear Stearns Funding,
Inc.

"Officer's Certificate" has the meaning assigned to that term in the Loan
Agreement.

"Properties" means those properties listed on Schedule C.

"Person" means any individual, corporation, partnership, joint venture,
limited liability company, limited liability partnership, association,
joint-stock company, trust, unincorporated organization, or other
organization, whether or not a legal entity, and any governmental
authority.

"Rating Agency" has the meaning assigned to that term in the Loan
Agreement.

"Rating Agency Condition" means, with respect to any action that each of
the Rating Agencies shall have notified the Lender in writing that such
action will not result in a reduction, qualification, or withdrawal of the
then current rating by such Rating Agency of any Series or Class of the
Notes.

"Special Purpose Entity" has the meaning assigned to that term in the Loan
Agreement.

B.   Rules of Construction

     Definitions in this Agreement apply equally to both the singular and
plural forms of the defined terms.  The words "include" and "including"
shall be deemed to be followed by the phrase "without limitation."  The
terms "herein," "hereof" and "hereunder" and other words of similar import
refer to this Agreement as a whole and not to any particular Section,
paragraph or subdivision.  The Section titles appear as a matter of
convenience only and shall not affect the interpretation of this Agreement.
All Section, paragraph, clause, Exhibit or Schedule references not
attributed to a particular document shall be references to such parts of
this Agreement.

                           SCHEDULE B

                           Member(s)



                                   Agreed Value of     Percentage
Name           Mailing Address     Capital Contribution     Interest

Inland Real Estate                 2901 Butterfield Rd.
BSC I Corporation                  Oak Brook, IL 60523      100%

                           SCHEDULE C

                     List of the Properties

SPRINGBORO PLAZA SHOPPING CENTER
SW Corner of State Route 73 & Pioneer Blvd.
Springboro, OH

PARK CENTER PLAZA SHOPPING CENTER
SW Intersection of 159th St. and Harlem Ave.
Tinley Park, IL

FAIRVIEW HEIGHTS PLAZA SHOPPING CENTER
Corner of Interstate 64 & Ruby Lane
Fairview Heights, IL

STAPLES STORE
1722 South West Avenue
Freeport, IL

RIVERPLACE CENTRE SHOPPING CENTER
NE Corner of Logan Street & Nixon Street
Noblesville, IN

TWO RIVERS PLAZA SHOPPING CENTER
1108, 1110, 1112, 1116, 1122, 1128 & 1158 Boughton Rd.
Bolingbrook, IL

CIRCUIT CITY STORE
3123 W. South Airport Rd.
Traverse City, MI

HOLLYWOOD VIDEO STORE
1738 165th Street
Hammond, IN

ROSE PLAZA PHASE I - TOTAL BEVERAGE
f/k/a Elmwood Park Place Shopping Center
7330 West North Avenue
Elmwood Park, IL

ROSE PLAZA PHASE II
7330 and 7404 W. North Avenue
Elmwood Park, IL

BAYTOWNE SQUARE SHOPPING CENTER
2001-2023 N. Prospect
Champaign, IL

BAYTOWNE SHOPPES
907 W. Marketview Dr.
Champaign, IL

WENDY'S RESTAURANT
2033 N. Prospect
Champaign, IL

LOEHMANN'S PLAZA AT MARKET SQUARE
17105-17165 W. Mound Rd.
Brookfield, WI

ORLAND GREENS SHOPPING CENTER
NW Corner of 151st & LaGrange Rd.
Orland Park, IL

PLYMOUTH COLLECTION SHOPPING CENTER
4130 Berkshire Lane
Plymouth, MN

CAR MAX
250 E. Golf Road
Schaumburg, IL


                        REGISTRATION RIGHTS AGREEMENT


     THIS REGISTRATION RIGHTS AGREEMENT (the "Agreement") is made as of
this  30th day of September, 1998, by and between Inland Real Estate
Corporation, a Maryland corporation (the "Company") and B.I.J. Limited
Partnership, an Illinois limited partnership ("BIJ").

     WHEREAS, the Company is the Managing Member of Inland Joliet Commons
L.L.C., an Illinois limited liability company (the "LLC") and BIJ is a
Member of the LLC;

     WHEREAS, the LLC was formed for the purposes and upon the terms and
subject to the conditions set forth in an operating agreement dated
September 30, 1998, and entered into by and between the Company and BIJ
(the "Operating Agreement");

     WHEREAS, pursuant to the Operating Agreement, BIJ was granted 469,480
membership units in the LLC (the "LLC Units") and BIJ has the right,
subject to the terms and conditions set forth therein, to require the
Company to acquire all or a portion of BIJ's LLC Units (the "Tendered
Units") in Exchange for either REIT Shares or the Cash Amount, as provided
therein; and

     WHEREAS, in order to induce BIJ to enter into the Operating
Agreement, the Company has agreed to provide for the benefit of BIJ the
registration rights set forth in this Agreement with respect to BIJ's LLC
Units, subject to the terms and conditions provided herein.

     NOW, THEREFORE, in consideration of the foregoing, the mutual
premises and agreements set forth herein, and other valuable
consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto hereby agree as follows:


                      ARTICLE 1.  CERTAIN DEFINITIONS

     A.  "Agreement" means this Registration Rights Agreement.

     B.  "BIJ" means B.I.J. Limited Partnership, an Illinois limited
         partnership.

     C.  "Blackout Notice" means the notice described in Article 5.

     D.  "Business Day" means all weekdays except Saturday and Sunday and
         those days that are legal holidays of the United States
         government.

     E.  "Cash Amount" has the meaning ascribed to it in the Operating
         Agreement.

     F.  "Company" means Inland Real Estate Corporation, a Maryland
         corporation.

     G.  "Demanding Holder" means a Holder demanding registration of its
         Registrable Shares in accordance with Article 4.

     H.  "Effective Date" has the meaning ascribed to it in the Operating
         Agreement.

     I.  "Exchange" has the meaning ascribed to it in the Operating
         Agreement.

     J.  "Expiration Date" means the date described in Article 2(B) of
         this Agreement.

     K.  "Holder" means BIJ and any transferee or assignee permitted under
         Article 9 of this Agreement.

     L.  "Indemnified Party" has the meaning ascribed to it in Article 8
         of this Agreement.

     M.  "Indemnifying Party" has the meaning ascribed to it in Article 8
         of this Agreement.

     N.  "LLC"  means Inland Joliet Commons L.L.C., an Illinois limited
         liability company.

     O.  "LLC Unit" means one membership interest in the LLC.

     P.  "Listing Event" means an event by which the Company lists its
         shares on a national securities exchange or designates its shares
         for quotation on the NASDAQ National Market System.

     Q.  "Operating Agreement" means the operating agreement of the LLC
         entered into by and between  the Company and BIJ dated as of
         September 30, 1998.

     R.  "Person" means any individual, partnership, corporation, limited
         liability company, association, unincorporated organization,
         trust or other entity.

     S.  "REIT Shares" has the meaning ascribed to it in the Operating
         Agreement.

     T.  "register," "registered" and "registration" mean the preparation
         and filing with the SEC of a registration statement or similar
         document in compliance with the Securities Act and the
         declaration or ordering of the effectiveness of such registration
         statement or document.

     U.  "Registrable Shares" means: (1) any REIT Shares issued upon the
         Exchange of Tendered Units pursuant to the Operating Agreement;
         (2) any common stock of the Company issued or issuable with
         respect to the securities referred to in (1), by way of a stock
         dividend or stock split or in connection with a combination of
         shares, recapitalization, merger, consolidation or other
         reorganization and (3) any other shares of common stock of the
         Company held by Persons holding securities described in clauses
         (1) and (2), inclusive, above.  As to any particular Registrable
         Shares, such securities shall cease to be Registrable Shares
         when: (a) they have been distributed to the public pursuant to an
         offering registered under the Securities Act or (b) sold to the
         public through a broker, dealer or market maker in compliance
         with Rule 144 under the Securities Act (or any similar rule then
         in force).

         For purposes of this Agreement, a Holder of LLC Units for which
         REIT Shares are issuable upon an Exchange but for which an
         Exchange has not been completed, shall be deemed to be a Holder
         of Registrable Shares and the Registrable Shares shall be deemed
         to be in existence and the Holder may exercise rights as a Holder
         of Registrable Shares hereunder as of the Effective Date whether
         or not an Exchange has occurred.  Such Holder shall, however,
         complete an Exchange on or prior to the date the SEC declares a
         registration pursuant to Article 3 or 4 effective and prior to
         the date the Holder initiates a sale pursuant to a registration
         under Article 2 and further provided, any such Exchange may be
         made with the condition precedent that such registration is
         declared effective or such sale be initiated.

     V .  "Registration Expenses" means all expenses except Selling
          Expenses incurred by the Company and Holder(s) while complying
          with Article 2, 3 or 4 of this Agreement.  Registration Expenses
          shall include, without limitation, all registration and filing
          fees and other qualification fees, blue sky fees, printing
          expenses, and fees and disbursements of the Company's and
          Holder's accountants, legal counsel and other representatives
          incurred in any registration pursuant to Articles 2, 3 or 4.
          Fees and disbursements made to accountants and legal counsel for
          the Holder(s) shall be limited to those fees and disbursements
          incurred for one accountant and one legal counselor, each
          selected by the Holder(s) participating in a registration
          holding a majority of the then outstanding Registrable Shares.
          In the event the legal counselor representing the Holder(s) is
          unable to grant a legal opinion necessary to effect a
          registration due to a legal conflict of interest, then the
          affected Holder(s) may each select other legal counsel, as
          applicable, for the sole purpose of delivering such opinion and
          the fees and expenses incurred for such counselor shall be paid
          for by the Company.

     W.  "Requesting Holder" means a Holder requesting registration of its
         Registrable Shares in accordance with Article 3 of this
         Agreement.

     X.  "SEC" means the United States Securities and Exchange Commission
         or any successor agency.

     Y.  "Securities Act" means the Securities Act of 1933, as amended
         from time to time and any successor statute.

     Z.  "Selling Expenses" means all underwriting discounts, selling
         commissions and stock transfer taxes relating to any Holder's
         registered shares.

    AA.  "Shelf Registration" means the registration described in Article
         2 of this Agreement.


    BB.  "Tendered Units" means those LLC Units owned by a Holder which
         the Holder desires the Company to acquire in Exchange for REIT
         Shares or the Cash Amount.


                        ARTICLE 2.  SHELF REGISTRATION

     A.  Right to a Shelf Registration.  Concurrent with the Company's
         filing of an application to a national securities exchange or the
         NASDAQ National Market System to commence a Listing Event, the
         Company shall file with the SEC a registration statement on Form
         S-3 (or a similar form) and pursuant to Rule 415 (or a similar
         rule then in force) promulgated under the Securities Act, as
         amended from time to time (the "Shelf Registration"), registering
         all Registrable Shares, including all Registrable Shares issuable
         upon an Exchange of the LLC Units held by any Holder whether or
         not such Exchange has occurred.  The Company shall use its
         reasonable efforts to cause such Shelf Registration to be
         declared effective by the SEC at or near the same time as the
         Listing Event.  The Company has not and shall not enter into any
         agreement which grants to any Person the right to have such
         Person's registrable shares registered in the same registration
         statement as that filed pursuant to Article 2.

     B.  Period of Effectiveness of the Shelf Registration.  The Company
         shall file with the SEC from time to time any amendments and
         supplements to the Shelf Registration as may be necessary to keep
         the registration effective until the Expiration Date (as defined
         below). The "Expiration Date" shall be eighteen (18) calendar
         months (or such shorter period as Rule 415 promulgated under the
         Securities Act, as amended from time to time, may require; in
         which case the Company shall cause another (other)
         registration(s) pursuant to this Article 2 to become effective
         and such registration(s) shall remain effective for a period of
         time so that when such period is added to the period of
         effectiveness of any prior registration(s) under this Article 2,
         the total period of effectiveness of the registrations caused
         pursuant to this Article 2 shall equal eighteen (18) calendar
         months) from the later of the following to occur:

         1.  the date on which the SEC declares the Shelf Registration
             effective; or

         2.  the date one year after the Effective Date.


         If during the eighteen (18) month period of effectiveness of the
         Shelf Registration, the Company gives to the Holders a Blackout
         Notice pursuant to Article 5, the Company shall extend the Shelf
         Registration for the same time period as that set forth in the
         Blackout Notice or, if such extension is prohibited by Rule 415,
         the Company shall cause another (other) registration(s) pursuant
         to this Article 2 to become effective and such registration(s)
         shall remain effective for a period of time so that when such
         period is added to the period of effectiveness of any prior
         registration(s) under this Article 2, the total period of
         effectiveness of the registrations caused pursuant to this
         Article 2 shall equal eighteen (18) calendar months.

     C.  Notice of Listing Event.   When the Company files an application
         to list its shares on a national securities exchange or to
         designate its shares for quotation on the NASDAQ National Market
         System, the Company shall deliver written notice of such filing
         to all Holders.

     D.  Notice of Intent to Sell.  A Holder who desires to sell its
         Registrable Shares pursuant to the Shelf Registration shall
         deliver to the Company written notice of its intent to sell.
         Within five (5) Business Days of this notice being given, the
         Company shall file any supplement or post effective amendment to
         the Shelf Registration with respect to the plan of distribution
         of such Holder's ownership interest in Registrable Shares that is
         necessary to permit the sale of the Holder's Registrable Shares
         pursuant to the Shelf Registration.

     E.  Notice of Effectiveness.  The Company shall notify each Holder of
         the SEC's declaration that a registration pursuant to this
         Article 2 is effective.


                 ARTICLE 3.  PIGGYBACK REGISTRATION RIGHTS

     A.  Right to Piggyback.  At any time after the Expiration Date, if
         the Company proposes to register any equity securities or
         securities convertible into or exchangeable for equity securities
         (other than a registration relating to the sale of securities to
         participants in a dividend reinvestment plan, a registration on
         Form S-4 relating to a business combination or similar
         transaction permitted to be registered on Form S-4, a
         registration on Form S-8 relating to the sale of securities to
         participants in a stock or employee benefit plan and Demand
         Registrations, as set forth in Article 4 of this Agreement), the
         Company shall give written notice to all Holder(s) of Registrable
         Shares, of the Company's intention to effect a registration and
         include in the registration all Registrable Shares for which the
         Company has received written requests from a Holder of
         Registrable Shares for inclusion therein within twenty (20) days
         after the date the Company's notice has been given (acting in
         such capacity the Holder is a "Requesting Holder"); provided
         however, that:

         1.  if, at any time after the Company gives written notice of its
             intention to register any securities and, prior to the
             effective date of the registration statement filed in
             connection with the registration, the Company shall determine
             for any reason not to register any securities, the Company
             may, at its election, give written notice of its
             determination to the Requesting Holder(s) and, thereupon, the
             Company shall be relieved of its obligation to register any
             Registrable Shares in connection with such withdrawn or
             unfiled registration (but not of its obligation to pay the
             Registration Expenses in connection therewith pursuant to
             Article 6 hereto); and

         2.  if the registration is in connection with an underwritten
             public offering and the underwriter or managing underwriter,
             as the case may be, advises the Company that, in its opinion,
             the number of shares requested to be included in the
             registration or offering exceeds the number of shares which
             can be sold in the offering, then the number of shares to be
             registered shall first be allocated to the Company; second,
             pro rata among the Requesting Holders desiring to participate
             in the registration, based on the number of shares initially
             proposed to be included in the registration by the Requesting
             Holder; and third, pro rata among the other holders of the
             Company's shares who requested to be included in the
             registration, based on the number of shares initially
             proposed to be included by the holders.

     B.  Selection of Underwriter.  If any registration pursuant to this
         Article 3 is an underwritten public offering, the Requesting
         Holder(s) shall not have the right to select the managing
         underwriter to administer the offering and the Requesting
         Holder(s) agree to enter into customary agreements (including, if
         requested, an underwriting agreement), and take any other
         customary actions in connection with the offering as the Company
         or the underwriter(s) shall reasonably request to consummate the
         registration.

     C.  Notice of Effectiveness.  The Company shall give written notice
         to each Holder whose Registrable Shares are included in a
         registration statement filed pursuant to this Article 3 of the
         SEC's declaration that the registration statement is effective.


                  ARTICLE 4.  DEMAND REGISTRATION RIGHTS

     A.  Right to Demand Registration.  At any time after the Expiration
         Date, the Holder(s) of a majority of the then outstanding
         Registrable Shares may make a written demand to the Company to
         register the offer and sale of all or a portion of the
         Registrable Shares held by the Holder(s) (the "Demanding Holder")
         under the Securities Act and register or qualify under applicable
         securities laws, and subject to this Agreement, the Company shall
         effect the demand registration promptly; provided, however:

         1.  the Company shall have no obligation under this Article 4 if
             the demand to register such shares has been made by the
             Holder(s) of fewer than a majority of the then outstanding
             Registrable Shares;

         2.  the Company shall have no obligation under this Article 4 if
             the registration of the Registrable Shares by the Demanding
             Holder(s) is then covered under any other registration
             statement (including, a registration pursuant to Article 3
             hereof) that includes the offering of such shares on a
             continuing basis;

         3.  if the offering is underwritten and the managing underwriter
             advises the Company in writing that in its opinion the number
             of shares requested to be included in the registration
             exceeds the number which can be sold in the offering, the
             Company will include in the registration only the number of
             shares which in the opinion of such underwriter can be sold.
             If the number of shares which can be sold is less than the
             number of shares proposed to be registered, then the number
             of shares to be registered shall first be allocated pro rata
             among the Demanding Holders based on the number of shares
             initially proposed to be included by each Demanding Holder;
             and second pro rata among the other holders of the Company's
             shares who requested to be included in the registration,
             based on the number of shares initially proposed to be
             included by the holders; and

         4.  if, while a registration demand is pending, the Company's
             Board of Directors with the advice of counsel, determine that
             the filing of a registration statement would require the
             disclosure of non-public material information and the
             disclosure of which would have a material adverse effect on
             the Company or would otherwise adversely affect a material
             financing, acquisition, disposition, merger or other
             comparable transaction, the Company shall deliver a
             certificate to that effect signed by one of its officers to
             the Demanding Holder(s).  In this case, the Company shall not
             be required to effect a registration pursuant to this Article
             4 until the date upon which the material information is
             disclosed to the public or ceases to be material.

     B.  Notice to the Company.  Each notice to the Company delivered
         pursuant to this Article 4 shall set forth: (1) the name of the
         Demanding Holder(s) requesting registration and (2) the number of
         shares to be registered.  Within ten (10) days after receipt of
         notice from a Demanding Holder, the Company shall notify all
         other Holders, if any, and offer to each other Holder the
         opportunity to include their shares in the registration.  Each
         other Holder shall have fifteen (15) days following receipt of
         the Company's notice to elect (by providing to the Company
         written notice) to have their Registrable Shares included in the
         registration.

     C.  Selection of Underwriters.  If any registration pursuant to this
         Article 4 is an underwritten public offering,  the Demanding
         Holder(s) shall have the right to select the managing
         underwriter(s) to administer the offering, subject to the
         approval of the Company, which approval shall not be unreasonably
         withheld.

     D.  Notice of Effectiveness.  The Company shall give written notice
         to each Holder whose Registrable Shares are included in a
         registration statement filed pursuant to this Article 4 of the
         SEC's declaration that the registration statement is effective.

     E.  Minimum Period of Effectiveness.  The Company shall cause a
         registration statement filed pursuant to this Article 4 to remain
         effective for at least one hundred eighty (180) days from the
         date it is declared or ordered effective by the SEC.


                        ARTICLE 5.  BLACKOUT RIGHTS

     Following the effective date of any registration statement filed
     pursuant to Article 2, 3 or 4 of this Agreement, the Company shall be
     entitled, from time to time, to notify the Holder(s) to discontinue
     offers or sales of shares pursuant to such registration statement for
     Registrable Shares for the period of time stated in the notice (the
     "Blackout Notice"), if the Company determines, in its reasonable
     business judgment, that the disclosure required in connection with
     the offers and sales of the Registrable Shares could materially
     damage the Company's ability to successfully complete an acquisition,
     corporate reorganization, securities offering or other voluntary
     transaction undertaken by the Company (which information the Company
     would not be required to disclose at such time other than in
     connection with the Holder's registration statement) that is material
     to the Company and its subsidiaries taken as a whole.  The time
     period for which the Holder(s) must discontinue offers or sales of
     shares pursuant to a Blackout Notice shall be for any period the
     Company reasonably believes is necessary, and if, the Company is
     unable to determine the duration of such period at the time the
     Blackout Notice is issued, the Blackout Notice may state that the
     period extends "until the Holder(s) is (are) otherwise notified by
     the Company."  The Company shall not cause more than one hundred
     eighty (180) days, in the aggregate, within any period of three
     hundred sixty (360) consecutive days to be subject to a Blackout
     Notice.  The Blackout Notice shall be signed by an authorized officer
     of the Company and shall certify the Company's determination.  Each
     Holder agrees that upon receipt of a Blackout Notice each Holder
     shall discontinue offers or sales of Registrable Shares pursuant to
     any such registration statement for the period of time stated in the
     Blackout Notice.


                     ARTICLE 6.  REGISTRATION EXPENSES

     Any Registration Expenses incurred in connection with registering a
     Holder's Registrable Shares shall be paid for by the Company in all
     registrations pursuant to Article 2 or 3 except any Selling Expenses
     relating to shares of any Holder whose shares are included in the
     registration shall be borne by the Holder and the Company shall have
     no liability therefor. Any Registration Expenses and Selling Expenses
     incurred in connection with registering a Holder's Registrable Shares
     pursuant to Article 4 shall be paid for by the Holder(s)
     participating in such registration and the Company shall have no
     liability therefor.


                    ARTICLE 7.  REGISTRATION PROCEDURES

     A.  Whenever any Registrable Shares are to be registered pursuant to
         this Agreement, and whenever the registration is effective, the
         Company shall use its reasonable efforts to effect the
         registration and the sale of such Registrable Shares in
         accordance with the intended method of disposition thereof, and
         pursuant thereto the Company shall as expeditiously as possible:

         1.  prepare and file with the SEC a registration statement with
             respect to such Registrable Shares and use commercially
             reasonable efforts to cause such registration statement to
             become effective (before filing a registration statement,
             prospectus or any amendments or supplements thereto, the
             Company shall furnish to the counsel selected by the
             Holder(s) of a majority of the Registrable Shares covered by
             such registration statement copies of all such documents
             proposed to be filed and in the case of a registration
             pursuant to Article 4, the documents shall be subject to the
             review and comment of such counsel);

         2.  provide to each Holder participating in a registration a
             reasonable number of copies, without charge, of the
             registration statement, preliminary prospectus and any other
             documents as may commercially reasonably be necessary to
             facilitate a public offering;

         3.  subject to Article 5, above, prepare and file with the SEC
             any amendments and supplements to the registration statement
             and the prospectus used in connection therewith as may be
             necessary to keep the registration effective and to comply
             with the provisions of the Securities Act with respect to the
             disposition of all securities covered by the registration
             statement during the effectiveness of the registration
             statement and provide copies of any amendments or supplements
             to each Holder participating in a registration;

         4.  use commercially reasonable efforts to register or qualify
             all securities covered by a registration statement under the
             securities or blue sky laws of each jurisdiction each Holder
             reasonably requests, except that the Company shall not for
             any such purpose be required to qualify generally to do
             business as a foreign corporation in any jurisdiction wherein
             it is not so qualified or to consent generally to the service
             of process in any such jurisdiction;

         5.  subject to Article 5, above, immediately notify each Holder
             of Registrable Shares covered by a registration statement, at
             any time when a prospectus relating thereto is required to be
             delivered under the Securities Act, of the happening of any
             event as a result of which the prospectus included in the
             registration statement, as then in effect, includes an untrue
             statement of a material fact or omits to state any material
             fact required to be stated therein or necessary to make the
             statements therein not misleading in light of the
             circumstances then existing, and at the request of the Holder
             prepare and furnish to the Holder a reasonable number of
             copies of a supplement to or an amendment of the prospectus
             as may be necessary so that, as thereafter delivered to the
             purchasers of the Registrable Shares, the prospectus shall
             not include an untrue statement of a material fact or omit to
             state a material fact required to be stated therein or
             necessary to make the statements therein not misleading in
             light of the circumstances then existing;

         6.  enter into such customary agreements (including underwriting
             agreements in customary form) and take all such other actions
             as the Holder(s) of a majority of the Registrable Shares
             being sold or the underwriter(s), if any, request in order to
             expedite or facilitate the disposition of such Registrable
             Shares;

         7.  make available for inspection by any seller of Registrable
             Shares, any underwriter participating in any disposition
             pursuant to such registration statement and any attorney,
             accountant or other agent retained by any such seller or
             underwriter, all financial and other records, pertinent
             corporate documents and properties of the Company and cause
             the Company's officers, directors, employees and independent
             accountants to supply all information reasonably requested by
             any such seller, underwriter, attorney, accountant or agent
             in connection with such registration statement;

         8.  if a Listing Event has occurred, the Company shall cause all
             securities covered by a registration to be listed on the
             national securities exchange or designated for quotation on
             the NASDAQ System, whichever the case may be;

         9.  provide a transfer agent and registrar for the securities
             covered by a registration not later than the effective date
             of such registration statement;

        10.  otherwise use commercially reasonable efforts to comply with
             all applicable rules and regulations of the SEC and, if the
             Company is no longer subject to the reporting requirements of
             the Securities Exchange Act of 1934, make available to its
             security holders, as soon as reasonably practicable, an
             earnings statement covering the period of at least twelve
             months beginning with the first day of the Company's first
             full calendar quarter after the effective date of the
             registration statement, which earnings statement shall
             satisfy the provisions of Section 11(a) of the Securities Act
             and Rule 158 thereunder;

        11.  in the event of the issuance of any stop order suspending the
             effectiveness of a registration statement, or of any order
             suspending or preventing the use of any related prospectus or
             suspending the qualification of any common stock included in
             such registration statement for sale in any jurisdiction, the
             Company shall use commercially reasonable efforts to obtain
             the withdrawal of such order;

        12.  use commercially reasonable efforts to cause such Registrable
             Securities covered by such registration statement to be
             registered with or approved by such other governmental
             agencies or authorities as may be necessary to enable the
             sellers thereof to consummate the disposition of such
             Registrable Securities; and

        13.  use commercially reasonable efforts to obtain a cold comfort
             letter from the Company's independent public accountants in
             customary form and covering such matters of the type
             customarily covered by cold comfort letters as the Company
             deems appropriate, or in the case of a registration pursuant
             to Article 4, as the Holders of the majority of the
             Registrable Shares being included in such registration deem
             appropriate; provided, however, in this case, the fees and
             expenses incurred in obtaining the cold comfort letter shall
             be paid for by such Holders.


                        ARTICLE 8.  INDEMNIFICATION

     A.  Holder's Right to Indemnification.  The Company will indemnify
         each Holder of  Registrable Shares covered by any registration
         statement, its officers, directors and partners and each person
         who controls the Holder within the meaning of Section 15 of the
         Securities Act against all expenses, claims, losses, damages and
         liabilities (or actions in respect thereof), including without
         limitation any of the foregoing incurred in the defense and
         settlement of any litigation which:

         1.  arises out of or based upon any untrue statement of a
             material fact contained in any registration statement,
             preliminary prospectus, final prospectus, supplement to the
             prospectus or documents incorporated by reference therein, or
             based upon any omission of a material fact required to be
             stated therein or necessary to make the statements therein
             not misleading, or

         2.  is incurred or arising out of any violation by the Company of
             the Securities Act or any rule or regulation promulgated
             under the Securities Act.

         Notwithstanding the foregoing, the Company will not be under any
         obligation to indemnify any Holder if:


         1.  any of the foregoing are made in reliance upon information
             furnished to the Company by the Holder or any of its agents
             (including its underwriter(s)) in writing expressly for
             inclusion in the registration statement, preliminary
             prospectus, final prospectus, supplement to the prospectus,
             or any documents incorporated by reference therein;

         2.  any of the foregoing are made in a preliminary prospectus or
             prospectus and subsequently corrected in the final prospectus
             or supplemental to the final prospectus, but the Holder(s)
             failed to deliver the final prospectus or supplement;
             provided, however, that the Holder(s) were given notice from
             the Company that the final prospectus or supplement was
             available and copies of the final prospectus or supplement
             were made available to the Holder(s); or

         3.  the Holder(s) fail to deliver a prospectus or otherwise
             comply with any federal or state securities laws.

     B.  Company's Right to Indemnification.  Each Holder participating in
         a registration pursuant to this Agreement will indemnify the
         Company, its directors or officers, each person who controls the
         Company within the meaning of Section 15 of the Securities Act,
         and each other Holder and each of its officers and directors and
         each person controlling the Holder(s) within the meaning of
         Section 15 of the Securities Act, against all expenses, claims,
         losses, damages and liabilities incurred (or action in respect
         thereof) arising out of any untrue statement of a material fact
         contained in any registration statement or based upon any
         omission of a material fact required to be stated therein or
         necessary to make the statements therein not misleading to the
         extent made (or not made in the case of an omission) in reliance
         upon information furnished to the Company by the Holder or any of
         its agents (including its underwriter(s)) in writing expressly
         for inclusion in the registration statement and expressly in
         response to the Company's specific written request for such
         information for inclusion in the registration statement.  The
         obligation to indemnify shall be individual and not joint and
         several.

     C.  Indemnification Procedure.  Each party entitled to
         indemnification under this Article 8 ("Indemnified Party") shall
         give prompt notice to the party required to provide
         indemnification ("Indemnifying Party") as soon as the Indemnified
         Party has actual knowledge of any claim for which indemnity may
         be sought, and shall permit the Indemnifying Party to assume and
         control the defense of any such claim or any litigation resulting
         therefrom.  The Indemnifying Party may select legal counsel for
         such defense, provided however, that if the Indemnified Party,
         acting in good faith,  believes that it has certain legal
         defenses to any claim or litigation which are different from or
         in conflict with those defenses available to the Indemnifying
         Party, the Indemnified Party may select one independent attorney
         to act on its behalf as legal counsel to defend the Indemnified
         Party against any claim or litigation.  The legal fees of the
         independent attorney shall be paid for by the Indemnifying Party.
         In any event, the Indemnifying Party, shall not, without the
         prior written consent of the Indemnified Party, consent to the
         entry of any judgment or enter into any settlement which: (1)
         provides for any remedy other than the prompt payment of damages
         (and expenses) by the Indemnifying Party, without the admission
         of wrongdoing on the part of the Indemnified Party and (2) does
         not include an unconditional provision releasing Indemnified
         Party from all liability in respect of the claim or litigation.
         The failure of any Indemnified Party to give notice of a claim
         subject to indemnification shall not relieve Indemnifying Party
         of its obligations under this Agreement except to the extent that
         the failure to give such notice is materially prejudicial to
         Indemnifying Party's ability to defend the claim.

     D.  Contribution.  If the indemnification provided for in this
         Article 8 is unavailable to or unenforceable by the Company or
         the Holder(s) (or their controlling persons) in respect of any
         expenses, claims, losses, damages, and liabilities referred to
         herein, then each such Indemnifying Party, in lieu of
         indemnifying an Indemnified Party, shall contribute to the amount
         paid or payable by the Indemnified Party as a result of any
         expenses, claims, losses, damages and liabilities in such
         proportions as is appropriate to reflect the relative fault of
         and relative benefit to the Indemnifying Party on the one hand
         and the Indemnified Party on the other hand.  These proportions
         shall be determined by balancing equitable considerations such
         as, among other things: (1) whether the untrue or alleged untrue
         statement of material fact or the omission or alleged omission to
         state a material fact relates to information supplied by the
         Indemnifying Party or by the Indemnified Party, (2)  by such
         party's relative intent, knowledge, access to information and
         opportunity to correct or prevent the statement or omission, and
         (3) by such party's relative benefit received from the making of
         the untrue or alleged untrue statement of material fact or the
         omission or alleged omission to state a material fact.

         The Company and the Holder(s) agree that it would not be just and
         equitable if contribution pursuant to this Article 8(d) were
         determined by pro rata allocation or by any other method of
         allocation which does not take account of the equitable
         considerations referred to in the immediately preceding
         paragraph.  No person guilty of fraudulent misrepresentation
         (within the meaning of Section 11(f) of the Securities Act) shall
         be entitled to contribution from any person who was not guilty of
         the fraudulent misrepresentation.

     E.  Term of Indemnification Obligations.  The obligations of the
         Company and Holder(s) under this Article 8 shall survive the
         completion of any offering of Registrable Shares in a
         registration statement under this Agreement or otherwise and
         shall extend for a period of two (2) years following completion
         of the relevant offering.


                     ARTICLE 9.  TRANSFER RESTRICTIONS

     Any Holder's rights under this Agreement may be assigned or
     transferred to any transferee or assignee permitted pursuant to
     Section 11.3 of the Operating Agreement, who becomes a holder of
     Registrable Shares, subject to the transfer restrictions set forth in
     the legend contained on the certificates for such Registrable Shares.


                        ARTICLE 10.  MISCELLANEOUS

     A.  Notices.   All notices, requests, consent and other
         communications hereunder shall be in writing to the persons set
         forth below.  Notice shall be deemed to have been given and/or
         received: (1) on the date delivered if delivery is made
         personally, (2) one (1) day after being deposited with a
         reputable overnight courier (all charges prepaid), or (3) five
         (5) days after being deposited into a U.S. Mailbox if mailed by
         certified or registered mail, return receipt requested and
         postage prepaid.  Notices shall be delivered to the following
         parties (or as otherwise instructed in writing from time to
         time):

         1.  If to the Company:

             a.  Mr. Sam Orticelli
                 Inland Real Estate Corporation
                 2901 Butterfield Road
                 Oak Brook, Illinois 60523




         2.  If to BIJ:

             a.  Mr. Barry Sidel
                 B.I.J. Limited Partnership
                 One IBM Plaza
                 Chicago, Illinois 60611

         If BIJ transfers or assigns any of its rights under this
         Agreement in accordance with Article 9, above, then BIJ shall
         promptly provide to the Company, the name, address and telephone
         number of such transferee or assignee.


     B.  Counterparts.  This Agreement may be executed in any number of
         counterparts and by different parties in separate counterparts,
         each of which when so executed shall be deemed to be an original
         and all of which taken together shall constitute one and the same
         agreement.

     C.  Headings.  The headings in this Agreement are for convenience
         only and shall not limit or otherwise affect the meaning hereof.

     D.  Governing Law.  The corporate law of the State of Maryland shall
         govern all issues and questions concerning the relative rights of
         the Company and its shareholders.  All other issues and questions
         concerning the construction, validity, interpretation and
         enforcement of this Agreement shall be governed by, and construed
         in accordance with the laws of the State of Illinois, without
         giving effect to any choice of law or conflict of law rules or
         provisions (whether of the State of Illinois or any other
         jurisdiction) that would cause the application of the laws of any
         other jurisdiction other than the State of Illinois.  In
         furtherance of the foregoing, the internal law of the State of
         Illinois shall control the interpretation and construction of
         this Agreement, even though under that jurisdictions' choice of
         law or conflict of law analysis, the substantive law of some
         other jurisdiction would ordinarily apply.

     E.  Amendments.  The provisions of this Agreement may be amended or
         waived only upon the prior written consent of the Company and all
         of the Holders of Registrable Shares.

     F.  Severability.  In the event that any provision contained herein,
         or the application thereof in any circumstance, is held invalid,
         illegal or unenforceable, the validity, legality and
         enforceability of any such provision in every other respect and
         of the remaining provisions contained herein shall not be
         affected or impaired thereby.  Provided, however, that if the
         provision(s) held to be invalid, illegal or unenforceable are
         material to this Agreement and without such provision(s) this
         Agreement is materially impaired or altered, then the entire
         Agreement shall be declared invalid, illegal or unenforceable.

     G.  Successors and Assigns.  All covenants and agreements in this
         Agreement by or on behalf of any of the parties hereto shall bind
         and inure to the benefit of the respective successors and assigns
         of the parties hereto whether so expressed or not.  In addition,
         whether or not any express assignment has been made, the
         provisions of this Agreement which are for the benefit of
         purchasers or holders of Registrable Securities are also for the
         benefit of, and enforceable by, any subsequent holder of
         Registrable Securities.


     H.  Remedies.  Any Person having rights under any provisions of this
         Agreement shall be entitled to enforce such rights specifically
         to recover damages caused by reason of any breach of any
         provision of this Agreement and to exercise any and all legal and
         equitable rights available and all other rights granted by law.
         The parties hereto agree and acknowledge that money damages may
         not be an adequate remedy for any breach of any of the provisions
         of this Agreement and that any party may in its sole discretion
         apply to any court of law or equity of competent jurisdiction
         (without posting any bond or other security) for specific
         performance and for other injunctive relief in order to enforce
         or prevent any breach or violation of any provision of this
         Agreement.

     I.  Mutual Covenant.  Neither the Company nor the Holders shall enter
         into any Agreement which violates the rights granted to each
         party in this Agreement.


     IN WITNESS WHEREOF, the parties have executed this Agreement as of
the date first written above.

                                  INLAND REAL ESTATE CORPORATION

                                  By: /s/ Roberta S. Matlin

                                       Its: Vice President

                                  B.I.J. LIMITED PARTNERSHIP

                                  By: P.G.P., Inc., its General Partner

                                  By: /s/ E.J. Plesko

                                       Its: President

                                  By: Beavis, Inc., its General Partner

                                  By: /s/ Alan Brody

                                       Its: President


<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                        70101621
<SECURITIES>                                   6369476
<RECEIVABLES>                                 16062070
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                              92533167
<PP&E>                                       779667692
<DEPRECIATION>                                26102496
<TOTAL-ASSETS>                               878075571
<CURRENT-LIABILITIES>                          6335513
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        545247
<OTHER-SE>                                   503065990
<TOTAL-LIABILITY-AND-EQUITY>                 878075571
<SALES>                                              0
<TOTAL-REVENUES>                              55966023
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                              29486159
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                            11224537
<INCOME-PRETAX>                               15255327
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           15255327
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  15255327
<EPS-BASIC>                                        .29
<EPS-DILUTED>                                      .29


</TABLE>


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