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, 2004

or

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

Commission File Number 333-64391

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



|Maryland
(State or other jurisdiction of incorporation or organization)                                                                                    |                                                 | 36-4246655
(I.R.S. Employer Identification Number)
|---------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------- | --------------------------------------------------
|                                                                                                                                                           |                                                 |                                                   
|2901 Butterfield Road,
Oak Brook, Illinois 60523
(Address of principal executive office)
630-218-8000
(Registrant's telephone number, including area code)
|                                                                                                                                                          
|Securities registered pursuant to Section 12(b) of the Act:                                                                                               
|Title of each class:
None                                                                                                                                  | Name of each exchange on which registered:
None
|                                                                                                                                                           |                                                
|Securities registered pursuant to Section 12(g) of the Act:                                                                                               
|Title of class:
None                                                                                                                                       |                                                

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes    X      No___

Indicate by checkmark whether the registrant is an accelerated filer (as defined in Securities Exchange Act Rule 12b-2).  Yes    X      No___

As of August 7, 2004, there were 229,028,347 shares of common stock outstanding.



|INLAND RETAIL REAL ESTATE TRUST, INC. |                                                    
|------------------------------------- | ---------------------------------------------------
|(a Maryland corporation)              |                                                    
|                                      |                                                    
|INDEX                                 |                                                    
|                                      |                                                    
|                                      | Part I - Financial Information                     
|                                      |                                                    
|Item 1.                               | Consolidated Financial Statements                  
|                                      | Consolidated Balance Sheets                        
|                                      | Consolidated Statements of Operations              
|                                      | Consolidated Statements of Stockholders' Equity    
|                                      | Consolidated Statements of Cash Flows              
|                                      | Notes to Consolidated Financial Statements         
|                                      |                                                    
|Item 2.                               | Management's Discussion and Analysis of            
|                                      | Financial Condition and Results of Operations      
|                                      |                                                    
|Item 3.                               | Quantitative and Qualitative Disclosures           
|                                      | About Market Risk                                  
|                                      |                                                    
|Item 4.                               | Controls and Procedures                            
|                                      |                                                    
|                                      | Part II - Other Information                        
|                                      |                                                    
|Item 1.                               | Legal Proceedings                                  
|                                      |                                                    
|Item 2.                               | Changes In Securities and Use of Proceeds          
|                                      |                                                    
|Item 4.                               | Submission of Matters to a Vote of Security Holders
|                                      |                                                    
|Item 6.                               | Exhibits and Reports on Form 8-K                   
|                                      | (a)                                                
|                                      | (b)                                                
|                                      |                                                    
|                                      | SIGNATURES                                         



Part I - Financial Information

Item 1.  Consolidated Financial Statements

|INLAND RETAIL REAL ESTATE TRUST, INC.                            
|-----------------------------------------------------------------
|(a Maryland corporation)                                         
|                                                                 
|Consolidated Balance Sheets                                      
|                                                                 
|June 30, 2004 and December 31, 2003                              
|                                                                 
|Assets                                                           
|                                                                 
|                                                                 
|                                                                 
|                                                                 
|Investment properties:                                           
|                                                                 
|                                                                 
|                                                                 
|                                                                 
|                                                                 
|                                                                 
|Net investment properties                                        
|                                                                 
|Cash and cash equivalents                                        
|Restricted escrows                                               
|Restricted cash                                                  
|Investment in securities                                         
|Accounts and rents receivable (net of allowance of $4,522,070 and
|                                                                 
|Acquired in-place lease intangibles (net of accumulated          
|                                                                 
|                                                                 
|Acquired above market lease intangibles (net of accumulated      
|                                                                 
|                                                                 
|Leasing fees, loan fees and loan fee deposits (net of accumulated
|                                                                 
|                                                                 
|Other assets                                                     
|Total assets                                                     
|                                                                 
|                                                                 
|See accompanying notes to consolidated financial statements.     





|INLAND RETAIL REAL ESTATE TRUST, INC.
|-------------------------------------
|(a Maryland corporation)             
|                                     
|Consolidated Balance Sheets          
|(continued)                          
|                                     
|June 30, 2004 and December 31, 2003  
|                                     
|Liabilities and Stockholders' Equity 
|                                     
|                                     
|                                     
|                                     

|Liabilities:          |                                                                      |                                                                              |               |              
|--------------------- | -------------------------------------------------------------------- | ---------------------------------------------------------------------------- | ------------- | -------------
|                      | Accounts payable                                                     | $                                                                            | 1,808,426     | $            
|                      | Development payables                                                 |                                                                              | 4,776,980     |              
|                      | Accrued interest payable to non - affiliates                         |                                                                              | 5,606,670     |              
|                      | Real estate taxes payable                                            |                                                                              | 16,610,161    |              
|                      | Distributions payable                                                |                                                                              | 15,489,254    |              
|                      | Security deposits                                                    |                                                                              | 7,565,449     |              
|                      | Mortgages payable                                                    |                                                                              | 2,215,590,236 |              
|                      | Prepaid rental and recovery income                                   |                                                                              | 4,056,988     |              
|                      | Note and margin payable                                              |                                                                              | 51,938,259    |              
|                      | Acquired below market lease intangibles (net of accumulated          |                                                                              |               |              
|                      |                                                                      | amortization of $8,875,629 and $5,542,737                                    |               |              
|                      |                                                                      | as of June 30, 2004 and December 31, 2003, respectively)                     |               | 40,030,815   
|                      | Restricted cash liability                                            |                                                                              | 26,939,768    |              
|                      | Other liabilities                                                    |                                                                              | 5,383,139     |              
|                      | Due to affiliates                                                    |                                                                              | 13,455,591    |              
|                      | Total liabilities                                                    | $                                                                            | 2,409,251,736 | $            
|                      |                                                                      |                                                                              |               |              
|                      | Minority interest in partnership                                     | $                                                                            | 402,925       | $            
|                      |                                                                      |                                                                              |               |              
|                      | Commitments and contingencies                                        |                                                                              |               |              
|                      |                                                                      |                                                                              |               |              
|Stockholders' Equity: |                                                                      |                                                                              |               |              
|                      | Preferred stock, $.01 par value, 10,000,000 shares authorized,       |                                                                              |               |              
|                      |                                                                      | none outstanding                                                             |               | --           
|                      | Common stock, $.01 par value, 330,000,000 shares authorized,         |                                                                              |               |              
|                      |                                                                      | 227,481,630 and 223,347,505 issued and outstanding                           |               |              
|                      |                                                                      | at June 30, 2004 and December 31, 2003 respectively                          | $             | 2,274,817    
|                      | Additional paid-in capital (net of costs of offering of $215,195,645 |                                                                              |               |              
|                      |                                                                      | and $215,054,457 at June 30, 2004 and December 31, 2003, respectively,       |               |              
|                      |                                                                      | of which $196,955,773 and $196,955,773 was paid to affiliates, respectively) |               | 2,045,170,600
|                      | Accumulated distributions in excess of net income                    |                                                                              | (191,918,416) |              
|                      | Accumulated other comprehensive income                               |                                                                              | 1,861,208     |              
|                      |                                                                      | Total stockholders' equity                                                   | $             | 1,857,388,209
|                      |                                                                      |                                                                              |               |              
|                      |                                                                      | Total liabilities and stockholders' equity                                   | $             | 4,267,042,870
|                      |                                                                      |                                                                              |               | =============
|                      |                                                                      |                                                                              |               |              
|                      |                                                                      | See accompanying notes to consolidated financial statements.                



INLAND RETAIL REAL ESTATE TRUST, INC.



| |  | Three months ended |  | Three months ended |  | Six months ended |  | Six months ended
| |  | ------------------ |  | ------------------ |  | ---------------- |  | ----------------
| |  | June 30, 2004      |  | June 30, 2003      |  | June 30, 2004    |  | June 30, 2003   

|Income:                                                      |   |             |   |             |   |             |   |            
|------------------------------------------------------------ | - | ----------- | - | ----------- | - | ----------- | - | -----------
|Rental income, net of amortization of above                  |   |             |   |             |   |             |   |            
|and below market lease intangibles                           | $ | 93,924,580  | $ | 57,662,924  | $ | 185,279,357 | $ | 99,702,912 
|Real estate tax recovery income                              |   | 10,417,416  |   | 6,811,533   |   | 20,324,165  |   | 10,493,103 
|Common area cost recovery income                             |   | 9,901,049   |   | 4,767,248   |   | 22,297,960  |   | 9,008,157  
|Additional rental income                                     |   | 775,941     |   | 508,454     |   | 1,762,021   |   | 923,854    
|Interest and dividend income                                 |   | 438,998     |   | 1,485,514   |   | 828,518     |   | 3,259,331  
|Other income                                                 |   | 45,624      |   | 17,940      |   | 80,535      |   | 31,056     
|Total income                                                 |   | 115,503,608 |   | 71,253,613  |   | 230,572,556 |   | 123,418,413
|                                                             |   |             |   |             |   |             |   |            
|Expenses:                                                    |   |             |   |             |   |             |   |            
|Professional services to affiliates                          |   | 110,160     |   | 6,751       |   | 203,684     |   | 13,662     
|Professional services to non-affiliates                      |   | 634,305     |   | 347,606     |   | 1,276,856   |   | 593,858    
|General and administrative expenses                          |   |             |   |             |   |             |   |            
|to affiliates                                                |   | 538,456     |   | 403,796     |   | 855,822     |   | 555,236    
|General and administrative expenses                          |   |             |   |             |   |             |   |            
|to non-affiliates                                            |   | 674,842     |   | 421,825     |   | 1,211,834   |   | 497,576    
|Advisor asset management fee                                 |   | 4,466,327   |   | 3,920,000   |   | 8,790,461   |   | 6,693,960  
|Property operating expenses to affiliates                    |   | 5,145,279   |   | 2,950,284   |   | 10,350,925  |   | 5,244,177  
|Property operating expenses to non-affiliates                |   | 12,778,883  |   | 6,638,849   |   | 28,448,627  |   | 12,240,555 
|Real estate tax                                              |   | 11,056,448  |   | 7,169,997   |   | 22,179,607  |   | 11,397,307 
|Mortgage interest to non-affiliates                          |   | 26,535,131  |   | 12,827,118  |   | 52,236,211  |   | 22,261,025 
|Depreciation                                                 |   | 28,583,279  |   | 16,875,040  |   | 56,304,994  |   | 28,805,512 
|Amortization                                                 |   | 5,406,434   |   | 1,887,222   |   | 10,544,261  |   | 2,696,009  
|Acquisition cost expenses to affiliates                      |   | 28,430      |   | 55,519      |   | 46,307      |   | 87,326     
|Acquisition cost expenses to non-affiliates                  |   | 77,323      |   | 485,962     |   | 411,971     |   | 625,232    
|Total expenses                                               |   | 96,035,297  |   | 53,989,969  |   | 192,861,560 |   | 91,711,435 
|                                                             |   |             |   |             |   |             |   |            
|Net income                                                   | $ | 19,468,311  | $ | 17,263,644  | $ | 37,710,996  | $ | 31,706,978 
|Other comprehensive income:                                  |   |             |   |             |   |             |   |            
|Unrealized (loss)/gain on investment securities,             |   |             |   |             |   |             |   |            
|net of amounts realized                                      |   | (101,081)   |   | 1,344,069   |   | 105,061     |   | 1,574,206  
|                                                             |   |             |   |             |   |             |   |            
|Comprehensive income                                         | $ | 19,367,230  | $ | 18,607,713  | $ | 37,816,057  | $ | 33,281,184 
|                                                             |   | =========   |   | =========   |   | =========   |   | =========  
|                                                             |   |             |   |             |   |             |   |            
|Net income per common share, basic and diluted               | $ | .09         | $ | .09         | $ | .17         | $ | .19        
|                                                             |   | =========   |   | =========   |   | =========   |   | =========  
|                                                             |   |             |   |             |   |             |   |            
|Weighted average number of common shares                     |   |             |   |             |   |             |   |            
|outstanding, basic and diluted                               |   | 226,992,370 |   | 190,290,064 |   | 225,950,871 |   | 164,451,522
|                                                             |   | =========   |   | =========   |   | =========   |   | =========  
|                                                             |   |             |   |             |   |             |   |            
|See accompanying notes to consolidated financial statements.



|INLAND RETAIL REAL ESTATE TRUST, INC.          
|-----------------------------------------------
|(a Maryland corporation)                       
|                                               
|Consolidated Statements of Stockholders' Equity
|                                               
|For the Six Months Ended June 30, 2004         
|(unaudited)                                    
|                                               
|                                               
|                                               
|                                               
|                                               

|Balance at December 31, 2003                                 | 223,347,505 | $ | 2,233,475 | $ | 2,005,921,909 | $ | (136,363,206) | $ | 1,756,147 | $ | 1,873,548,325
|------------------------------------------------------------ | ----------- | - | --------- | - | ------------- | - | ------------- | - | --------- | - | -------------
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|Net income                                                   | --          |   | --        |   | --            |   | 37,710,996    |   | --        |   | 37,710,996   
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|Unrealized gain on investment securities                     | --          |   | --        |   | --            |   | --            |   | 105,061   |   | 105,061      
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|Distributions declared ($.41 per weighted average            |             |   |           |   |               |   | (93,266,206)  |   |           |   | (93,266,206) 
|number of common shares outstanding)                         | --          |   | --        |   | --            |   |               |   | --        |   |              
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|Proceeds from offering including DRP (net of                 |             |   |           |   |               |   |               |   |           |   |              
|offering costs $141,188)                                     | 5,056,432   |   | 50,565    |   | 47,844,352    |   | --            |   | --        |   | 47,894,917   
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|Shares repurchased                                           | (922,307)   |   | (9,223)   |   | (8,595,661)   |   | --            |   | --        |   | (8,604,884)  
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|Balance at June 30, 2004                                     | 227,481,630 | $ | 2,274,817 | $ | 2,045,170,600 | $ | (191,918,416) | $ | 1,861,208 | $ | 1,857,388,209
|                                                             | =========== |   | ========  |   | ===========   |   | ===========   |   | ========  |   | ===========  
|                                                             |             |   |           |   |               |   |               |   |           |   |              
|See accompanying notes to consolidated financial statements.





|INLAND RETAIL REAL ESTATE TRUST, INC.          
|-----------------------------------------------
|(a Maryland corporation)                       
|                                               
|Consolidated Statements of Cash Flows          
|                                               
|For The Six Months Ended June 30, 2004 and 2003
|(unaudited)                                    
|                                               
|                                               
|Cash flows from operating activities:          
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|Net cash provided by operating activities      
|                                               
|Cash flows from investing activities:          
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|                                               
|Net cash used in investing activities          
|                                               
|                                               





|Inland Retail Real Estate Trust, Inc                        
|------------------------------------------------------------
|(a Maryland corporation)                                    
|                                                            
|Consolidated Statements of Cash Flows                       
|(continued)                                                 
|                                                            
|For the Six Months Ended June 30, 2004 and 2003             
|(unaudited)                                                 
|                                                            
|                                                            
|                                                            
|Cash flows from financing activities:                       
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|Net cash provided by financing activities                   
|                                                            
|Net increase in cash and cash equivalents                   
|Cash and cash equivalents, at beginning of period           
|Cash and cash equivalents, at end of period                 
|                                                            
|Supplemental disclosure of cash flow information:           
|Cash paid for interest, net of $79,149 and $423,507         
|                                                            
|                                                            
|Restricted cash                                             
|Restricted cash liability                                   
|                                                            
|                                                            
|Supplemental schedule of non-cash investing                 
|                                                            
|                                                            
|                                                            
|                                                            
|                                                            
|Cash used to purchase investment properties                 
|                                                            
|                                                            
|Distributions payable                                       
|                                                            
|                                                            
|See accompanying notes to consolidated financial statements.



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

Notes to Consolidated Financial Statements
June 30, 2004

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) for interim financial information and with the 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 accounting principles generally accepted in the United States of America for complete financial statements.  Readers of this Quarterly Report should refer to the audited financial statements of Inland Retail Real Estate Trust, Inc. for the fiscal year ended December 31, 2003, which are included in our 2003 Annual Report, as certain footnote disclosures contained in such audited financial statements have been omitted from this Quarterly Report.

(1)  Organization and Basis of Accounting

Inland Retail Real Estate Trust, Inc. was formed on September 3, 1998 as a Maryland corporation to acquire and manage a diversified portfolio of real estate, primarily multi-tenant shopping centers.  We initially focused on acquiring properties in the southeastern states, primarily Florida, Georgia, North Carolina and South Carolina.  We have also acquired properties east of the Mississippi River in addition to single-user retail properties in locations throughout the United States, certain of which may be sale and leaseback transactions, net leased to creditworthy tenants.  Inland Retail Real Estate Advisory Services, Inc. (advisor), an affiliate, is our advisor.

Through a total of three public offerings, on a best efforts basis, we sold a total of 213,699,534 shares of our common stock at $10.00 per share, resulting in gross proceeds, net of volume discounts, of $2,131,461,764.  In addition, as of June 30, 2004, we had issued 16,028,707 shares of our distribution reinvestment program (DRP) at $9.50 per share for $152,272,715 and have repurchased a total of 2,246,611 shares through our share repurchase program (SRP) at prices ranging from $9.25 to $10.00 per share for an aggregate cost of $21,100,258.  As a result, we have realized total net offering proceeds, before offering costs, of $2,262,634,221 as of June 30, 2004.

We are qualified and have elected to be taxed as a real estate investment trust (REIT) under section 856 through 860 of the Internal Revenue Code of 1986.  Since we qualify for taxation as a REIT, we generally will not be subject to Federal income tax to the extent we distribute at least 90% of our REIT taxable income to our stockholders.  If we fail to qualify as a REIT in any taxable year, we will be subject to Federal income tax on our taxable income at regular corporate tax rates.  Even if we qualify for taxation as a REIT, we may be subject to certain state and local taxes on our income and property and Federal income and excise taxes on our undistributed income.

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods.  Actual results could differ from these estimates.

Certain reclassifications have been made to the 2003 financial statements to conform to the 2004 presentations.



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

Notes to Consolidated Financial Statements
June 30, 2004

We classify our 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 for which we have the ability and intent to hold the security until maturity.  All securities not included in trading or held-to-maturity are classified as available-for-sale.  Investment in securities at June 30, 2004 are classified as available-for-sale securities and are recorded at fair value.  Certain individual securities have been in a continuous unrealized loss position for more than 12 months.  The gross unrealized losses on these securities as of June 30, 2004 was $60,262.  The fair value of these securities as of June 30, 2004 was $502,237.  Additionally, we have purchased securities through a margin account.  As of June 30, 2004 and December 31, 2003, we have recorded a payable of $1,938,259 and none, respectively, for securities purchased on margin.  During the six month periods ended June 30, 2004 and 2003, we realized gains (losses) of $17,485 and $(5,722) respectively, on sale of investment securities.  During the three month periods ended June 30, 2004 and 2003, we realized gains of $10,574 and none, respectively, on sale of investment securities.  Of the investment securities held on June 30, 2004 and December 31, 2003, we have accumulated other comprehensive income of $1,861,208 and $1,756,147, respectively.  We consider all highly liquid investments purchased with a maturity of three months or less to be cash equivalents and are carried at cost, which approximates market.

We perform impairment analysis for our long-lived assets in accordance with the Statement of Financial Accounting Standards No. 144 (SFAS 144), "Accounting for the Impairment or Disposal of Long-Lived Assets" to ensure that the investment property's carrying value does not exceed its fair value.  The valuation analysis we performed was based upon many factors which requires that we make difficult, complex or subjective judgments.  Such assumptions include projecting vacancy rates, rental rates, operating expenses, lease terms, tenant financial strength, economic conditions, demographics, property location, capital expenditures and sales value among other assumptions to be made upon valuing each property.  This valuation is sensitive to the actual results of any of these uncertain factors, either individually or taken as a whole.  Our judgment resulted in no permanent impairment at December 31, 2003.  As of June 30, 2004, no factors in the December 31, 2003 assumptions have significantly changed; therefore, no impairment is warranted at June 30, 2004.

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

Tenant improvements are amortized on a straight-line basis over the life of the related lease as a component of amortization expense.

In accordance with statement of Financial Accounting Standards No. 141 (SFAS 141) "Business Combinations," we allocate the purchase price of each acquired investment property between land, building and improvements, and other intangibles including acquired above and below market leases, in-place lease value and any assumed financing that is determined to be above or below market terms.  In addition, we also consider whether any customer relationship value exists related to each property acquisition.  The allocation of the purchase price is an area that requires judgment and significant estimates.  We use the information contained in the independent appraisal obtained at acquisition as the primary basis for the allocation to land and building and improvements.  We determine whether any financing assumed is above or below market based upon comparison to financing terms for similar investment properties currently available in the marketplace.  The aggregate value of intangibles is measured based on the difference between the purchase price and the property valued as if vacant.  After an acquired lease is determined to be above or below market, we allocate a portion of the purchase price to acquired above or below market lease intangibles based upon the present value of the difference between the contractual lease rate and the estimated market rate.  The discount rate used in the present value calculation has a significant impact on the valuation.  We also allocate a portion of the purchase price to the estimated acquired in-place lease intangibles based on estimated lease execution costs for similar leases, lost revenue and unrecovered costs, with consideration to various factors, including geographic location and size of leased space.  For the six months ended June 30, 2004, we recognized upon acquisition additional intangible assets for acquired in-place leases and above market leases and liabilities for acquired below market leases of $27,931,868, $10,763,624 and $6,721,753, respectively.  For the three months ended June 30, 2004, we recognized upon acquisition additional intangible assets for acquired in-place leases and above market leases and liabilities for acquired below market leases of $15,260,823, $7,533,155 and $6,175,254, respectively.



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

Notes to Consolidated Financial Statements
June 30, 2004

The portions of the purchase price allocated to acquired above market leases, acquired below market leases and acquired in-place leases are amortized on a straight-line basis over the life of the related leases.

Amortization pertaining to the above market lease intangibles of $3,422,404 and $1,383,703 was applied as a reduction to rental income for the six month periods ended June 30, 2004 and 2003, respectively.  Amortization pertaining to the below market lease intangibles of $3,332,892 and $1,710,388 was applied as an increase to rental income for the six month periods ended June 30, 2004 and 2003, respectively.  We incurred amortization expense pertaining to acquired in-place lease intangibles of $8,830,572 and $1,322,317 for the six month periods ended June 30, 2004 and 2003, respectively.

Amortization pertaining to the above market lease intangibles of $1,755,818 and $1,031,271 was applied as a reduction to rental income for the three month periods ended June 30, 2004 and 2003, respectively.  Amortization pertaining to the below market lease intangibles of $1,681,940 and $1,362,908 was applied as an increase to rental income for the three month periods ended June 30, 2004 and 2003, respectively.  We incurred amortization expense pertaining to acquired in-place lease intangibles of $4,640,987 and $973,364 for the three month periods ended June 30, 2004 and 2003, respectively.

The table below presents the amortization during the next five years related to the acquired above and below market lease intangibles and acquired in-place lease intangibles for properties owned at June 30, 2004.

|                                                                  |   |             |  |              |  |              |  |              |  |              |  |             
|----------------------------------------------------------------- | - | ----------- |  | ------------ |  | ------------ |  | ------------ |  | ------------ |  | ------------
|                                                                  |   | 2004*       |  | 2005         |  | 2006         |  | 2007         |  | 2008         |  | Thereafter  
|Amortization of:                                                  |   |             |  |              |  |              |  |              |  |              |  |             
|Acquired above market 
    lease intangibles                      | $ | (3,612,270) |  | (6,878,003)  |  | (6,317,790)  |  | (5,682,253)  |  | (4,932,162)  |  | (26,146,284)
|                                                                  |   |             |  |              |  |              |  |              |  |              |  |             
|Acquired below market 
   lease intangibles                       |   | 3,408,253   |  | 6,027,638    |  | 5,119,875    |  | 4,184,086    |  | 3,469,744    |  | 17,821,219  
|                                                                  |   |             |  |              |  |              |  |              |  |              |  |             
|Net rental income - decrease                                      | $ | (204,017)   |  | (850,365)    |  | (1,197,915)  |  | (1,498,167)  |  | (1,462,418)  |  | (8,325,065) 
|                                                                  |   | =========   |  | =========    |  | ========     |  | =========    |  | =========    |  | ==========  
|                                                                  |   |             |  |              |  |              |  |              |  |              |  |             
|Acquired in-place lease intangibles                               | $ | (9,694,500) |  | (18,647,944) |  | (17,490,396) |  | (16,025,347) |  | (14,449,019) |  | (97,065,178)
|                                                                  |   | =========   |  | =========    |  | =========    |  | ==========   |  | =========    |  | ==========  
|                                                                  |   |             |  |              |  |              |  |              |  |              |  |             
|* For the six month period July 1, 2004 through December 31, 2004 |   |             |  |              |  |              |  |             

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

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

Premiums on assumed mortgages payable are amortized over the life of the related mortgages as an adjustment to interest expense using the effective-interest method.

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



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

Notes to Consolidated Financial Statements
June 30, 2004

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

(2)  Basis of Presentation

The accompanying Consolidated Financial Statements include our accounts, all wholly owned subsidiaries, consolidated joint venture investments, and the accounts of the operating partnership.  Wholly owned subsidiaries generally consist of limited liability companies (LLCs) for which separate financial records are maintained.  The effects of all significant inter-company transactions have been eliminated.

We have approximately a 99.99% controlling general partner interest in Inland Retail Real Estate Limited Partnership (operating partnership).  Our advisor owns the remaining limited partner common units of the operating partnership for which it paid $2,000.  The advisor's limited partner common units are reflected as minority interest in the accompanying Consolidated Financial Statements.

The Consolidated Financial Statements also include the accounts of the Fountains, a shopping center located in Plantation, Florida, for which we had funded a mortgage loan.  During the period the note was outstanding, we were considered the owner of the property for financial reporting purposes because we effectively had the risks and rewards of ownership as a result of the limited equity provided and the minimal risk of loss to be incurred by the borrower.  On February 18, 2003, we entered into the agreement to fund the mortgage note receivable of $53,000,000 which was secured by the Fountains property.  Approximately $45,000,000 was funded on that date with the remainder to be funded over the following 12 month period.  The note maintained a stated interest rate of 9.5% per annum and was to mature on August 31, 2004.  The note required monthly interest payments only and a final balloon payment at maturity.  The balance outstanding as of December 31, 2003 was approximately $50,000,000.  On February 27, 2004, we exercised our option to purchase this property and the mortgage loan outstanding of approximately $52,000,000 was applied toward the purchase price of the property and paid off at the closing.

We have a 98.97% ownership interest in, and are the controlling member of, the LLC which owns Birkdale Village.  Crosland/Pappas Birkdale Holdings, LLC (Crosland), which has a 1.03% ownership interest, is the minority member.  Crosland's share of the investment in the property is reflected as minority interest in the accompanying Consolidated Financial Statements.

(3) Services Provided by Affiliates of the Advisor

Our advisor and its affiliates are entitled to reimbursement for salaries and expenses of employees of our advisor and its affiliates relating to the offerings.  In addition, an affiliate of our advisor is entitled to receive selling commissions, and the marketing contribution and due diligence expense allowance from us in connection with the offerings.  Such costs are offset against the stockholders' equity accounts.  As of June 30, 2004 and December 31, 2003, we had incurred $215,195,645 and $215,054,457, respectively, of offering costs, of which $196,955,773 and $196,955,773 were paid to affiliates of our advisor, none of which was unpaid at June 30, 2004 and December 31, 2003.  Pursuant to the terms of the offerings, our advisor has guaranteed payment of all public offering expenses (excluding selling commissions and the marketing contribution and the due diligence expense allowance) in excess of 5.5% of the gross proceeds of the offerings (Gross Offering Proceeds) or all organization and offering expenses (including selling commissions) which together exceed 15% of Gross Offering Proceeds.  As of June 30, 2004 and December 31, 2003, offering costs did not exceed the 5.5% and 15% limitations.



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

Notes to Consolidated Financial Statements
June 30, 2004

Our advisor and its affiliates are entitled to reimbursements for general and administrative expenses incurred relating to our administration.  Such costs are included in general and administrative expenses to affiliates, professional services to affiliates, and acquisition cost expenses to affiliates, in addition to costs that were capitalized pertaining to property acquisitions.  During the six month periods ended June 30, 2004 and 2003, we incurred $1,432,358 and $1,724,734, respectively, and during the three month periods ended June 30, 2004 and 2003, we incurred $860,017 and $1,141,985 respectively.  As of June 30, 2004 and December 31, 2003, $300,654 334,335 and $550,707, respectively, remained unpaid.

An affiliate of our advisor provides loan servicing to us for an annual fee.  Such costs are included in property operating expenses to affiliates.  An agreement allowed for annual fees totaling .03% of the first $1 billion of the mortgage balance outstanding and .01% of the remaining mortgage balance, payable monthly.  On April 1, 2004, we entered into a new agreement.  This agreement is for an initial term of one year and will continue each year thereafter unless terminated.  The fee structure requires monthly payments of $175 per loan.  The fee increases to $200 per loan should the number of loans serviced fall below 100.  Such fees totaled $198,444 and $119,360 for the six month periods ended June 30, 2004 and 2003, respectively and $97,824 and $66,643 for the three month periods ended June 30, 2004 and 2003, respectively.  None remain unpaid at June 30, 2004 and December 31, 2003.

An affiliate of our advisor provides investment advisory services for our investment securities for a monthly fee.  The agreement allows for a monthly fee of .75% per annum based on the average daily net asset value of any investments under management.  Such fees are included in professional services to affiliates and totaled $35,950 and none for the six month periods ended June 30, 2004 and 2003, respectively and $20,365 and none for the three month periods ended June 30, 2004 and 2003, respectively.  No amounts remain unpaid at June 30, 2004 and December 31, 2003.

Our advisor has contributed $200,000 to our capital for which it received 20,000 shares.

We used the services of an affiliate of our advisor to facilitate the mortgage financing that we obtained on some of the properties purchased.  Such costs are capitalized as loan fees and amortized over the respective loan term.  For the six month periods ended June 30, 2004 and 2003, we paid loan fees totaling $478,808 and $1,285,312 respectively, to this affiliate and $227,462 and $667,502 for the three month periods ended June 30, 2004 and 2003, respectively.  No amounts remain unpaid as of June 30, 2004 and December 31, 2003.

We are obligated to pay our advisor an advisor asset management fee of not more than 1% of our net asset value.  Our net asset value is defined as the total book value of the assets invested in equity interests and loans receivable secured by real estate, before reserves for depreciation, reserves for bad debt or other similar non-cash reserves, reduced by any mortgages payable on the respective assets.  We compute the net asset value by taking the average of these values at the end of each month for which we are calculating the fee.  The fee is payable quarterly in an amount equal to 1/4 of 1% of net asset value as of the last day of the immediately preceding quarter. For any year in which we qualify as a REIT, our advisor must reimburse us for the following amounts if any: (1) the amounts by which our total operating expenses (the sum of the advisor asset management fee plus other operating expenses) paid during the previous fiscal year exceed the greater of: (i) 2% of our average invested assets for that fiscal year (average invested assets is the average of the total book value of the assets invested in equity interest and loans secured by real estate, before depreciation, reserve for bad debt or other similar non-cash reserves. We will compute the average invested assets by taking the average of these values at the end of each month for which we are calculating the fee.); or (ii) 25% of our net income, before any additions to or allowances for reserves, depreciation, amortization, bad debts or other similar non-cash reserves and before any gain from the sale of its assets, for that fiscal year; plus (2) an amount, which will not exceed the advisor asset management fee for that year, equal to any difference between the total amount of distributions to stockholders for that year and a 7% minimum annual return on the net investment of stockholders.  For the six month periods ended June 30, 2004 and 2003, we incurred $8,790,461 and, $6,693,960, respectively, of asset management fees.  For the three month periods ended June 30, 2004 and 2003, we incurred $4,466,327 and $3,920,000, respectively, of asset management fees.  Aggregate unpaid fees were $13,121,256 and $12,030,795 at June 30, 2004 and December 31, 2003, respectively.



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

Notes to Consolidated Financial Statements
June 30, 2004

The property managers, entities owned principally by individuals who are affiliates of our advisor, are entitled to receive property management fees totaling 4.5% of gross operating income, for management and leasing services.  Such costs are included in property operating expenses to affiliates.  We incurred and paid property management fees of $10,152,481 and $5,124,817 for the six month periods ended June 30, 2004 and 2003, respectively and $5,047,455 and $2,883,641 for the three month periods ended June 30, 2004 and 2003, respectively.  None remain unpaid at June 30, 2004 and December 31, 2003.

We established a discount stock purchase price policy for our advisor and the affiliates of our advisor that enables them to purchase shares of common stock at a discount of either $9.05 or $9.50 per share depending upon when the shares are purchased. We sold 20,227 shares to affiliates and recognized an expense related to these discounts of $188,461 for the year ended December 31, 2003.  There have been no transactions of this nature during the six month period ended June 30, 2004.

(4)  Stock Option Plan and Soliciting Dealer Warrants

We adopted an Independent Director Stock Option Plan which, subject to certain conditions, provides for the grant to each independent director of an option to acquire initial shares following their becoming a Director and for the grant of additional options to acquire subsequent shares on the date of each annual stockholders' meeting.  The initial options will be exercisable at $9.05 per share.  The subsequent options will be exercisable at the fair market value of a share on the last business day preceding the annual meeting of stockholders.  As of June 30, 2004 and December 31, 2003, options to acquire 15,000 shares of common stock were outstanding.

In addition to selling commissions, the dealer manager of our Offerings, an affiliate of our advisor, has the right to purchase soliciting dealer warrants which are re-allowed to the soliciting dealer.  The holder of a soliciting dealer warrant will be entitled to purchase one share from us at a price of $12 during the period commencing one year from the date of the first issuance of any of the soliciting dealer warrants and ending five years after the effective date of each offering.  As of June 30, 2004 and December 31, 2003, 8,550,767 had been issued, of which 546,904 have expired as of June 30, 2004.  At June 30, 2004, no warrants had been exercised.



Master Lease Agreements

In conjunction with certain acquisitions, we receive payments under master lease agreements pertaining to some non-revenue producing spaces at the time of purchase, for periods ranging from one to three years after the date of the purchase or until the spaces are leased.  GAAP requires that as these payments are received, they are recorded as a reduction in the purchase price of the respective property rather than as rental income.  The cumulative amount of such payments was $14,770,615 and $10,680,275 as of June 30, 2004 and December 31, 2003, respectively.



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

Notes to Consolidated Financial Statements
June 30, 2004

Operating Leases

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



|           | Minimum Lease Payments
|---------- | ----------------------
|           |                       
|2004       | $                     
|2005       |                       
|2006       |                       
|2007       |                       
|2008       |                       
|Thereafter |                       
|Total      | $                     
|           |                       

* For the twelve month period January 1, 2004 through December 31, 2004

The remaining lease terms range from one year to 25 years.  Pursuant to the lease agreements, tenants of the property are required to reimburse us for some or all of their pro rata share of the real estate taxes, operating expenses and management fees of the properties.

Certain tenant leases contain provisions providing for stepped rent increases and rent abatements.  GAAP requires us 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.  As a direct result of recording the effective monthly rent, the accompanying Consolidated Financial Statements include a net increase in rental income of $4,732,934 and $2,867,976 for the six month periods ended June 30, 2004 and, 2003, respectively and $2,493,967 and $1,532,942 for the three month periods ended June 30, 2004 and 2003, respectively.  The related accounts and rents receivable as of June 30, 2004 and December 31, 2003 were $16,551,331 and $11,818,397, respectively.  We anticipate collecting these amounts over the terms of the related leases as scheduled rent payments are made.

(6) Mortgages and Notes Payable

For the six month period ended June 30, 2004, we closed on or assumed mortgage debt with a principal amount of $201,640,429,net of mortgage debt repaid.  The average costs of funds for the second

We paid off or refinanced all of the debt that matured during 2004 and 2003.  In those cases where maturing debt was repaid from new financing obtained, the replacement financing was for amounts which differ from the loans retired, either producing or requiring cash on a property by property basis.

Individual decisions regarding interest rates, loan-to-value, fixed versus variable rate financing, maturity dates and related matters are often based on the condition of the financial markets at the time the debt is placed.  Although the loans placed by us are generally non-recourse, occasionally, when it is deemed to be advantageous, we may guarantee all or a portion of the debt.  At times, we have borrowed funds as part of a cross-collateralized package, with cross-default provisions, in order to enhance the benefits of the financing.  In those circumstances, one or more of the properties may secure the debt of another of our properties.

The following table shows the debt maturing during the next five years.



|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|------------------------------------------------- | - | ---------- |  | ---------- |  | ---------- |  | ----------- |  | ----------- |  | ------------- |  | -------------
|                                                  |   | 2004       |  | 2005       |  | 2006       |  | 2007        |  | 2008        |  | Thereafter    |  | Total        
|Maturing Debt*                                    |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|Fixed rate debt                                   | $ | 6,836,234  |  | 32,403,480 |  | 47,545,336 |  | 95,966,316  |  | 203,002,338 |  | 1,566,923,822 |  | 1,952,677,526
|Variable rate debt                                |   | 50,000,000 |  | 5,000,000  |  | 29,337,500 |  | 173,908,887 |  | 31,575,000  |  | 4,400,000     |  | 294,221,387  
|Total debt                                        | $ | 56,836,234 |  | 37,403,480 |  | 76,882,836 |  | 269,875,203 |  | 234,577,338 |  | 1,571,323,822 |  | 2,246,898,913
|                                                  |   | ======     |  | ======     |  | ======     |  | =======     |  | =======     |  | ========      |  | ========     
|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|Weighted average interest rate of maturing debt*: |   |            |  |            |  |            |  |            
|Fixed rate debt                                   |   | 7.58%      |  | 7.49%      |  | 6.81%      |  | 5.98%       |  | 5.20%       |  | 5.09%         |  |              
|Variable rate debt                                |   | 3.30%      |  | 3.01%      |  | 3.24%      |  | 3.10%       |  | 3.25%       |  | 3.21%         |  |              
|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              

* The debt maturity does not include any premiums associated with debt assumed at acquisition

The majority of our loans require monthly payments of interest only, although some loans require principal and interest payments.  Interest on variable-rate loans are currently based on LIBOR (London Inter-Bank Offering Rate), plus a spread ranging from 132 to 225 basis points.  Variable-rate loans may be prepaid without penalty, while fixed-rate loans generally may be prepaid with a penalty after specific lockout periods.

The principal balance of $294,221,387 or 13.09% of our mortgages payable at June 30, 2004, have variable interest rates averaging 3.16%.  An increase in the variable interest rate on certain mortgages payable constitutes a market risk.

(7)  Segment Reporting

We own and seek to acquire multi-tenant shopping centers in the southeastern states, primarily Florida, Georgia, North Carolina, and South Carolina.  Our shopping centers are currently located in 25 states: Florida, Georgia, North Carolina, South Carolina, Virginia, Tennessee, Alabama, Louisiana, Maryland, Texas, New York, Pennsylvania, West Virginia, Connecticut, Wisconsin, Illinois, Oklahoma, New Jersey, Massachusetts, Ohio, California, Colorado, Michigan, Rhode Island and Washington.  Our 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.

We assess and measure operating results on an individual property basis for each of our properties based on net property operations.  Since all of our 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.



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

Notes to Consolidated Financial Statements
June 30, 2004

The property revenues and net property operations are summarized in the following table for the three and six month periods ended June 30, 2004 and 2003, along with reconciliations to net income.  Property asset information is as of June 30, 2004 and 2003.

|                                             |   | Three Months  |   | Three Months  |   | Six Months   |   | Six Months  
|-------------------------------------------- | - | ------------- | - | ------------- | - | ------------ | - | ------------
|                                             |   | Ended         |   | Ended         |   | Ended        |   | Ended       
|                                             |   | June 30,      |   | June 30,      |   | June 30,     |   | June 30,    
|Property Operations:                         |   | 2004          |   | 2003          |   | 2004         |   | 2003        
|Property rental and additional rental income | $ | 115,018,986   | $ | 69,750,159    | $ | 229,663,503  | $ | 120,128,026 
|Total property operating expenses            |   | (28,980,610)  |   | (16,759,130)  |   | (60,979,159) |   | (28,882,039)
|Mortgage interest                            |   | (26,535,131)  |   | (12,827,118)  |   | (52,236,211) |   | (22,261,025)
|Net property operations                      |   | 59,503,245    |   | 40,163,911    |   | 116,448,133  |   | 68,984,962  
|                                             |   |               |   |               |   |              |   |             
|Interest and dividend income                 |   | 438,998       |   | 1,485,514     |   | 828,518      |   | 3,259,331   
|Other income (loss)                          |   | 35,050        |   | 17,940        |   | 63,050       |   | 36,778      
|Gain (loss) on sale of investment securities |   | 10,574        |   | --            |   | 17,485       |   | (5,722)     
|Less Non-property operating expenses:        |   |               |   |               |   |              |   |             
|Professional services                        |   | (744,465)     |   | (354,357)     |   | (1,480,540)  |   | (607,520)   
|General and administrative expenses          |   | (1,213,298)   |   | (825,621)     |   | (2,067,656)  |   | (1,052,812) 
|Acquisition cost expenses                    |   | (105,753)     |   | (541,481)     |   | (458,278)    |   | (712,558)   
|Advisor asset management fee                 |   | (4,466,327)   |   | (3,920,000)   |   | (8,790,461)  |   | (6,693,960) 
|Depreciation and amortization                |   | (33,989,713)  |   | (18,762,262)  |   | (66,849,255) |   | (31,501,521)
|Net income                                   | $ | 19,468,311    | $ | 17,263,644    | $ | 37,710,996   | $ | 31,706,978  
|                                             |   | ==========    |   | ==========    |   | ===========  |   | =========== 
|                                             |   |               |   |               |   |              |   |             
|Total assets:                                |   | June 30, 2004 |   | June 30, 2003 |   |              |   |             
|Shopping center assets                       | $ | 4,138,400,067 | $ | 2,997,034,544 |   |              |   |             
|Non-segment assets                           |   | 128,642,803   |   | 196,338,678   |   |              |   |             
|                                             | $ | 4,267,042,870 | $ | 3,193,373,222 |   |              |   |             
|                                             |   | ===========   |   | ===========   |   |              |   |             



We do not derive any of our consolidated revenue from foreign countries and do not have a major customer that individually accounts for 10% or more of our consolidated revenues.

(8)  Earnings per Share

Basic earnings per share (EPS) is computed by dividing net income by the basic weighted average number of common shares outstanding for the period (the common shares).  Diluted EPS is computed by dividing net income by the common shares plus shares issuable upon exercise of existing options or other contracts.  As of June 30, 2004 and December 31, 2003, options to purchase 15,000 shares of common stock, at an exercise price of $9.05 per share were outstanding.  These options were not included in the computation of basic or diluted EPS as the effect would be immaterial.

As of June 30, 2004 and December 31, 2003, warrants to purchase 8,003,863 and 8,550,767 shares of common stock at a price of $12.00 per share were outstanding, respectively.  These warrants were not included in the computation of diluted EPS because the exercise price of such warrants was greater than the average market price of common shares.

The basic and diluted weighted average number of common shares outstanding was 225,950,871 and 192,874,787, for the six month period ended June 30, 2004 and the year ended December 31, 2003, respectively.



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

Notes to Consolidated Financial Statements
June 30, 2004

(9)  Commitments and Contingencies

During 2004, we were at various stages in the development of six projects.  All of these projects have been substantially completed and placed in service as of June 30, 2004.

The table below summarizes the important information regarding the remaining six development projects.





|         |          |         |         | Budgeted | Actual Cost    | Amount     |          
|-------- | -------- | ------- | ------- | -------- | -------------- | ---------- | ---------
|         | Date     | Major   | Square  | Project  | Accrued & Paid | Accrued    | Placed In
|Property | Acquired | Tenants | Footage | Costs    | at 6/30/04     | at 6/30/04 | Service  

|Redbud Commons                 | 06/04/03 | Bi-Lo  | 62,527  | $  7,290,000 | $   6,895,867 | $     14,056 | Feb 2004 
|------------------------------ | -------- | ------ | ------- | ------------ | ------------- | ------------ | ---------
|Shoppes on the Ridge           | 12/12/02 | Publix | 111,971 | 14,581,807   | 13,330,007    | 1,338,727    | Nov 2003 
|Shoppes of Golden Acres I & II | 02/18/02 | Publix | 120,770 | 19,300,000   | 12,734,599    | 434,116      | Oct 2002 
|Southampton Village            | 11/12/02 | Publix | 77,900  | 10,829,200   | 10,634,374    | 1,247,623    | Nov 2003 
|Southwood Plantation           | 10/18/02 | Publix | 62,500  | 7,832,000    | 7,279,637     | 640,000      | Aug  2003
|Watercolor Crossing            | 03/27/03 | Publix | 43,200  | 7,248,273    | 6,351,855     | 1,102,458    | Dec 2003 



For each development project we have undertaken, we acquired the land when at least one anchor tenant signed a lease.  With the exception of Redbud Commons, we concurrently entered into a co-development agreement with an experienced developer to oversee each project, including supervision of the general contractor and leasing activities.  Each developer, under the co-development agreement is entitled to a base fee, generally paid monthly and an incentive fee calculated on the operating cash flow of the project upon completion.  All projects are close to completion as of June 30, 2004 and final costs are anticipated to be within the budget established for each project.

It is our experience that including development projects in our portfolio enhances the return to stockholders, as the cost of completion is generally less than the cost to acquire a similar property in the marketplace.

We closed on several properties which have earnout components, meaning that we did not pay for portions of these properties that were not rent producing as of the applicable closing.  We are obligated, under certain agreements, to pay for those non-rent producing portions when a tenant moves into its space and begins to pay rent.  The earnout payments are based on a pre-determined formula.  Each earnout agreement has a time limit regarding the obligation to pay any additional monies.  If at the end of the time period allowed, certain space has not been leased and occupied, we will own that space without any additional obligation.  Based on pro forma leasing rates, we may pay as much as approximately $57,200,000 in the future, as retail space covered by earnout agreements is occupied and becomes rent producing.

During 2003 and 2002 we agreed to fund a total of six notes receivable related to the build out of tenant earnout spaces at certain of our shopping centers.  The notes maintain a stated interest rate of 9.00% per annum and mature on dates ranging from December, 2003 through September, 2007.  Each note requires monthly interest payments with the entire principal balance due at maturity.  The combined receivable balance at June 30, 2004 was $4,861,945 and is included in construction in progress on the balance sheet.  Interest received on these notes is applied as a reduction to our final costs.  These receivables are expected to be repaid at the time each earnout is funded.



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

Notes to Consolidated Financial Statements
June 30, 2004

(10)  Subsequent Events

We paid distributions of $15,489,254 and $16,049,541 in July and August 2004, respectively.

Through the DRP and SRP, we issued a net of 1,546,717 shares of common stock from July 1, 2004 through August 7, 2004, resulting in a total of 229,028,347 shares.

From the period beginning July 1, 2004 through August 7, 2004, we purchased two additional properties for an approximate purchase price of $4,700,000, consisting of approximately 24,100 square feet.

We are obligated under earnout agreements to pay for certain tenant space in our existing properties, after the tenant moves into its space and begins paying rent.  From the period beginning July 1, 2004 through August 7, 2004, we funded earnouts on four additional tenant spaces for a total of approximately $2,150,000 at three of our existing properties.

We closed on a total of three individual mortgages payable totaling approximately $13,000,000 subsequent to June 30, 2004.

We intend to purchase seven additional properties and fund additional earnouts and redevelopments for a total of approximately $59,000,000, but there can be no assurance that we will acquire these properties.  These acquisitions have been approved by our Board of Directors.



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

The following discussion and analysis compares the six month period ended June 30, 2004 to the six month period ended June 30, 2003.  Having acquired 70 properties during the prior twelve months, a comparison of operating results to previous periods would not yield meaningful results.  You should read the following discussion and analysis along with our consolidated financial statements and the related notes included in this report and the consolidated financial statements and the related notes in our annual report on Form 10-K for the fiscal year ended December 31, 2003.  Certain statements in this "Management Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this quarterly report on Form 10-Q and on our annual report on Form 10-K constitute "forward-looking statements" within the meaning of the Federal Private Securities Litigation Reform Act of 1995.  These statements reflect our current view with respect to future events and financial performance.  Such forward-looking statements are subject to certain risks and uncertainties which could cause actual results to differ from those anticipated, and include but are not limited to, the effects of future events on our financial performance.  Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of June 30, 2004.  In addition, historical results and percentage relationships set forth in this quarterly report on Form 10-Q are not necessarily indicative of future operations.

We electronically file our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and all amendments to those reports with the Securities and Exchange Commission (SEC).  The public may read and copy any of the reports that are filed with the SEC at the SEC's Public Reference Room at 405 Fifth Street, NW, Washington DC 20549.  The public may obtain information about the operation of the Public Reference Room by calling the SEC at (800)-SEC-0330.  The SEC maintains an Internet site at www.sec.gov that contains reports, proxy and information statements and other information regarding issuers that file electronically.

Overview

Inland Retail Real Estate Trust, Inc. is a real estate investment trust or REIT which was formed in 1998 and has primarily focused on acquiring and developing neighborhood and community shopping centers in the eastern United States.  As of June 30, 2004, we owned a total of 271 properties containing an aggregate of approximately 33,191,000 square feet.  Our anchor tenants include nationally and regionally recognized grocers, as well as tenants who provide basic household goods and services.  Of our total portfolio revenue, approximately 50% is generated by anchor or credit tenants, including Publix Supermarkets, Wal-Mart, Lowe's Home Improvement, Kohl's department stores, Bi-Lo grocery stores, Circuit City, Michaels and several others.  The term "credit tenant" is subjective and we apply the term to tenants who we believe have a relatively substantial net worth.  Inland Retail Real Estate Advisory Services, Inc. (advisor), an affiliate, is our advisor.

During the six month period ending June 30, 2004, we acquired 13 properties for an aggregate purchase price of $171,583,886.  We also raised $39,431,221 in stockholder proceeds through our dividend reinvestment program, which is net of our share repurchase program and $201,640,429 in financing, which is net of debt repaid.  Each property was purchased through an entity or entities controlled by us, usually a limited liability company (LLC), for which separate business and financial records are maintained.

We continue to explore ways to enhance the value of our assets.  Six of our centers are undergoing redevelopment or major improvements.  At one, we intend to demolish and rebuild a portion of the space which should create a more efficient design for our tenants, as well as increase the overall gross leasable area at the center.  At another, we are working with our tenants to reconfigure the parking area to create more parking and an outlot, which we expect to be able to ground lease or use for a build-to-suit.  We have also begun a critical analysis of certain of our properties to determine if we will offer some of them for sale.  At this time no properties are held available for sale.  As these activities progress, we continue to pursue additional development opportunities as well as close on the acquisition of properties which fit our investment criteria.



Critical Accounting Policies

General

The following disclosure pertains to accounting policies we believe are most "critical" to the portrayal of our financial condition and results of operations which require our most difficult, subjective or complex judgments.  These judgments often result from the need to make estimates about the effect of matters that are inherently uncertain.  The critical accounting policies discussed in this section are not to be confused with accounting principles and methods disclosed in accordance with accounting principles generally accepted in the United States.  GAAP requires information in financial statements about accounting principles, methods used and disclosures pertaining to significant estimates.  This discussion addresses our judgment pertaining to trends, events or uncertainties which were taken into consideration upon the application of those policies and the likelihood that materially different amounts would be reported upon taking into consideration different conditions and assumptions.  Should the actual results differ from our judgment regarding any of these accounting policies, our financial condition or results of operations could be negatively or positively affected.

Valuation and Allocation of Investment Property.  In order to ascertain the value of an investment property, we take into consideration many factors which require difficult, subjective, or complex judgments to be made.  These judgments require us to make assumptions when valuing each investment property.  Such assumptions include projecting vacancy rates, rental rates, property operating expenses, capital expenditures and debt financing rates.  The capitalization rate is also a significant driving factor in determining the property valuation, which requires judgment of factors such as market knowledge, historical experience, length of leases, tenant financial strength, economic conditions, demographics, environmental issues, property location, visibility, age, physical condition and investor return requirements, among others.  Furthermore, at the acquisition date, we require that every property acquired is supported by an independent appraisal.  All of the aforementioned factors are taken as a whole in determining the valuation.  The valuation is sensitive to the actual results of any of these uncertain factors, either individually or taken as a whole.  Should the actual results differ from our judgment, the valuation could be negatively affected.

We allocate the purchase price of each acquired investment property between land, building and improvements, and other intangibles (such as acquired above market leases, acquired below market leases, and acquired value of in-place leases),  and any assumed financing that is determined to be above or below market terms.  In addition, we also consider whether or not to allocate a portion of the purchase price to the value of customer relationships.  As of June 30, 2004, no cost has been allocated to such relationships.  The allocation of the purchase price is an area that requires judgment and significant estimates.  We use the information contained in the independent appraisal obtained at acquisition as the primary basis for the allocation between land and building and improvements.  We determine whether any financing assumed is above or below market based upon the comparison to financing terms for similar investment properties currently available in the marketplace.  The aggregate value of intangibles is measured based on the difference between the purchase price and the property valued as if vacant.  We use independent appraisals or management's estimates to determine the respective property values.  Factors considered by management in determining the property's as if vacant value include an estimate of carrying costs during the expected lease-up periods under current market conditions and costs to execute leases.  In estimating carrying costs, management includes real estate taxes, insurance and other operating expenses as well as estimates of rentals at market rates during the expected lease-up periods of up to 24 months.  Management also estimates costs to execute leases including leasing commissions, tenant improvements, legal and other related expenses.  We also compare each acquired lease at the acquisition date to those terms generally prevalent in the market and we consider various factors including geographical location, size of the leased premise, location of leased space within the investment property, tenant profile, and the credit risk of the tenant in determining whether the acquired lease is above or below market. After an acquired lease is determined to be above or below market, we allocate a portion of the purchase price to acquired above or below market lease intangible cost based upon the present value of the difference between the contractual lease rate and the estimated market rate.  The discount rate used in the present value calculation has a significant impact on the valuation.  This discount rate is based upon a "risk free rate" adjusted for factors including tenant size and creditworthiness, economic conditions and location of the property.  We also allocate a portion of the purchase price to the estimated acquired in-place lease intangibles based on estimated lease execution costs for similar leases, lost revenue, unrecovered costs and we also consider various factors including geographic location and size of leased space.

Impairment of Investment Properties.  We conduct an impairment analysis in accordance with Statement of Financial Accounting Standards No. 144 or SFAS 144 to ensure that the property's carrying value does not exceed its fair value.  If this were to occur, we are required to record an impairment loss.  Subsequent impairment of investment properties, is a significant estimate that can and does change based on our continuous process of analyzing each property and reviewing assumptions about uncertain inherent factors, as well as the economic condition of the property at a particular point in time.

Cost Capitalization, Depreciation and Amortization Policies. Our policy is to review expenses paid and capitalize any items exceeding $5,000 which were deemed to be an upgrade or a tenant improvement.  These costs are capitalized and are included in the investment property's classification as an asset to building and improvements.  In addition, we capitalize costs incurred during the development period, including direct costs and indirect costs such as construction costs, insurance, architectural costs, legal fees, interest and other financing costs and real estate taxes.  We cease capitalization of indirect costs once we consider the property to be substantially complete and available for occupancy.  It is our judgment that when over 60% of the tenants receive their certificates of occupancy, the development is deemed to be substantially complete.

Building and improvements are depreciated on a straight-line basis based upon estimated useful lives of 30 years for buildings and improvements and 15 years for site improvements.  Leasing costs and tenant improvements are amortized on a straight-line basis over the life of the related lease as a component of amortization expense.

On January 1, 2002, we adopted SFAS 141 and SFAS 142.  The adoption of these standards resulted in the recognition upon acquisition of additional intangible assets and liabilities relating to our real estate acquisitions since June 30, 2001.  This allocation was applied to the 249 properties purchased subsequent to June 30, 2001.  The portion of the purchase price allocated to acquired above market lease intangibles and acquired below market lease intangibles are amortized on a straight-line basis over the life of the related lease as an adjustment to rental income.  The portions of the purchase price allocated to acquired in-place leases are amortized on a straight-line basis over the remaining lease term as a component of amortization expense.

Cost capitalization and the estimate of useful life requires our judgment and includes significant estimates that can and do change based on our process, which is to periodically analyze each property and the assumptions about uncertain inherent factors.

Revenue Recognition.  We recognize rental income on a straight-line basis over the term of each lease.  The difference between rental income earned on a straight-line basis and the cash rent due under the provisions of the lease agreements is recorded as deferred rent receivable and is included as a component of accounts and rents receivable in the accompanying consolidated balance sheets.  We anticipate collecting these amounts over the terms of the leases as scheduled rent payments are made.

Reimbursements from tenants for recoverable real estate tax and operating expenses are accrued as revenue in the period the applicable expenditures are incurred.  We make certain assumptions and judgments in estimating the reimbursements at the end of each reporting period.  Should the actual results differ from our judgment, the estimated reimbursement could be either negatively or positively affected and would be adjusted appropriately.

In conjunction with certain acquisitions, we receive payments under master lease agreements pertaining to non-revenue producing spaces either at the time of or subsequent to the purchase.  GAAP requires that as these payments are received they are recorded as a reduction to the purchase price rather than as rental income.  These master leases were established at the time of purchase in order to mitigate the potential negative effects of rent and occupancy assumptions used in the valuation of the investment property.  Master lease payments are received through a draw of funds escrowed at the time of purchase and are for a period of one to three years.  There is no assurance that upon the expiration of the master lease agreements the valuation factors assumed by us pertaining to rent and occupancy will be met.  Should the actual results differ from our judgment, the property valuation could be negatively affected and would be adjusted appropriately.

Valuation of Accounts and Rents Receivable.  We take into consideration certain factors that require judgments to be made as to the collectability of receivables.  Collectability factors taken into consideration are the amount outstanding, payment history, and financial strength of each tenant, which taken as a whole determine the valuation.  There is no assurance that assumptions made by us will be met.  Should the actual collection results differ from our judgment, the estimated allowance could be either negatively or positively affected and would be adjusted appropriately.

REIT Status.  In order to maintain our status as a REIT we are required to distribute at least 90% of our REIT taxable income to our stockholders.  In addition, we must also meet certain asset and income tests, as well as other requirements. We monitor the business and transactions that may potentially impact our REIT status. If we fail to qualify as a REIT in any taxable year we will be subject to Federal income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate rates.  We anticipate that we will maintain our REIT status.

Liquidity and Capital Resources

General

Since our formation in 1998, our principal demands for cash have been for property acquisitions, including development, payment of operating expenses and distributions, and payment of interest on outstanding indebtedness.  Generally, our cash needs for acquisitions have been funded by the sale of shares of common stock and cash raised through financing each property purchased.  Operating needs, including payment of debt service, have been met through cash flow generated by our properties.  Because we are no longer offering stock for sale to the public other than through the DRP, our remaining source of investor capital is DRP proceeds.  During the remainder of 2004 we expect to generate in excess of $38,000,000 in financing from properties that we have already acquired.  In addition, we will benefit from financing each new acquisition at approximately 50 to 55% of acquisition cost.  At the current rate of DRP proceeds, and assuming we use our net available cash and anticipated financing, we could purchase an additional $260,000,000 in real estate during the remainder of 2004.

Our leases typically provide that the tenant bears responsibility for substantially all property costs and expenses associated with ongoing maintenance and operation, including utilities, property taxes and insurance.  Certain of our properties are subject to leases under which we retain responsibility for certain costs and expenses associated with the property.  We anticipate that demands to meet our obligations related to capital improvements with respect to properties can be met with funds from operations and working capital.  We also anticipate that proceeds from operations will be sufficient to allow us to make monthly debt service payments and continue paying monthly distributions to stockholders.

Liquidity

During 2003, we worked with three financial institutions to obtain a $200,000,000 unsecured line of credit which matured on May 14, 2004.  This facility required that we comply with certain financial covenants, which included a limitation on the ratio of our debt to the value of our total assets, based on a specific formula, as well as the level of our earnings before interest, taxes, depreciation and amortization (EBITDA) as compared to our overall interest expense.  This line of credit gave us flexibility in fulfilling our acquisition strategy, funding our development activities and maintaining overall liquidity to meet operating requirements.  We believe our relationship with these lenders is excellent.  As a result, on May 7, 2004 we elected to renew the line of credit in the amount of $100,000,000 with an accordion feature which will allow us to increase the line of credit up to $200,000,000 if the need arises.  We had a smaller line of credit in the amount of $14 million which matured on March 27, 2004, for which we paid off the funds outstanding and elected not to renew the line of credit.

Offerings.  In our three offerings we have publicly offered a total of 280,000,000 shares of common stock at $10.00 per share, which includes 20,000,000 shares to participants in our DRP at $9.50 a share and 10,000,000 shares issuable upon exercise of soliciting dealer warrants issued at a price of $12.00 per share.  Also, 10,000,000 soliciting dealer warrants issuable by Inland Securities Corporation, the managing dealer, at the rate of one soliciting dealer warrant (for a price of $.0008 per warrant) for each 25 shares sold were offered.  A total of 227,461,630 shares have been sold to the public yielding gross proceeds of $2,262,434,221.  Our advisor has purchased 20,000 shares for $200,000.  On May 7, 2004, we registered an additional 50,000,000 shares to be issued as part of our DRP.  As of August 7, 2004, we have distributed 17,765,579 shares pursuant to the DRP for $168,773,283.  As of August 7, 2004, we have sold 8,550,767 soliciting dealer warrants to the managing dealer for a total of $6,841 of which 546,904 have expired as of June 30, 2004.  At June 30, 2004, no warrants had been exercised.   As of August 7, 2004, we have repurchased 2,436,766 shares for $22,925,439, pursuant to the SRP.

Stockholder Liquidity

The DRP, subject to certain share ownership restrictions, will allow stockholders to automatically reinvest distributions by purchasing additional shares from us.  Such purchases under the DRP will not be subject to selling commissions or the marketing contribution and due diligence expense allowance.  Participants may acquire shares under the DRP at a price equal to 95% of the "market price" of a share on the date of purchase until such time (if ever) that the shares are listed on a national stock exchange or included for quotation on a national market system.  In the event of such listing or inclusion, shares purchased by us for the DRP will be purchased on such exchange or market at the then prevailing market price and will be sold to participants for that price.  As of June 30, 2004, we distributed 16,028,707 shares pursuant to the DRP for an aggregate of $152,272,715.

The SRP, subject to certain restrictions, may provide eligible stockholders with limited, interim liquidity by enabling them to sell shares back to us.  The prices at which shares may be sold back to us are as follows:

| |                                                                                                               
| | --------------------------------------------------------------------------------------------------------------
| | One year from the purchase date, at $9.25 per share;                                                          
| | Two years from the purchase date, at $9.50 per share;                                                         
| | Three years from the purchase date, at $9.75 per share; and                                                   
| | Four years from the purchase date, at the greater of $10.00 per share, or a price equal to 10 times our "funds
| | available for distribution" per weighted average shares outstanding for the prior calendar year.              
| |                                                                                                               

Shares repurchased by us under the SRP will be canceled and will have the status of authorized but unissued shares.  Shares acquired by us through the SRP will not be reissued unless they are first registered with the SEC under the Securities Act of 1933, as amended (the Act), and under appropriate state securities laws, or otherwise issued in compliance with such laws.  As of June 30, 2004, 2,246,611 shares have been repurchased for an aggregate cost of $21,100,258.

Capital Resources

We expect to meet our short-term operating liquidity requirements generally through our net cash provided by property operations.  We also expect that our properties will generate sufficient cash flow to cover our operating expenses plus pay a monthly distribution on weighted average shares outstanding.  Operating cash flow is expected to increase as additional properties are added to our portfolio.

We seek to balance the financial risk and return to our stockholders by leveraging our properties at approximately 50% of their value.  We also believe that we can borrow at the lowest overall cost of funds by placing individual financing on each of our properties.  Accordingly, mortgage loans have generally been placed on each property at the time that the property is purchased, or shortly thereafter, with the property securing the financing.

The majority of our loans require monthly payments of interest only, although some loans require principal and interest payments as well as reserves for taxes, insurance, and certain other costs.  Interest on variable-rate loans are currently based on LIBOR (London Inter-Bank Offering Rate, which is a financial industry standard benchmark rate), plus a spread ranging from 132 to 225 basis points.  Fixed-rate loans, which we are currently funding, bear interest based on corresponding treasury instruments plus a spread of 110 to 135 basis points. Variable-rate loans may be prepaid without penalty, while fixed-rate loans generally may be prepaid with a penalty, after specific lockout periods.

Cash Flows from Operating Activities

Net cash generated from operating activities was $125,932,238 and $78,618,603 for the six month periods ended June 30, 2004 and 2003, respectively.  The increase in net cash provided by operating activities for the six month period ended June 30, 2004 compared to the six month period ended June 30, 2003 is due primarily to the additional rental revenues and income generated from the operations of 271 properties owned at June 30, 2004, compared to 201 properties owned at June 30, 2003.

As of August 7, 2004, we had approximately $121,000,000 available for investment in additional properties.  As of August 7, 2004, we are considering the acquisition of approximately $59,000,000 in properties.  We are currently in the process of obtaining financing on properties which have been purchased, as well as certain of the properties which we anticipate purchasing.  It is our intention to finance each of our acquisitions either at closing or subsequent to closing.  As a result of the intended financings, available line of credit, cash on hand and anticipated DRP proceeds, we believe that we will have sufficient resources to acquire these properties.

Cash Flows from Investing Activities

Cash flows used in investing activities were $230,152,063 and $1,263,813,264 for the six month periods ended June 30, 2004 and 2003, respectively.  The decrease in cash flows used in investing activities was primarily due to the acquisition of 13 properties and the funding of 19 earnouts for approximately $232,100,000 net of escrows funded of approximately $6,650,000, during the six month period ended June 30, 2004, and 52 properties for approximately $1,185,454,000 during the six month period ended June 30, 2003.

Our investment in securities at June 30, 2004, and 2003 are classified as available-for-sale securities, and are recorded at fair value.  We purchased investment securities in the six month period ended June 30, 2004 in the amount of approximately $3,985,000, sold investment securities in the amount of approximately $1,752,000 and increased our margin account by approximately $1,938,000.  We purchased investment securities of approximately $45,000 and decreased our margin account by approximately $36,000 for the same period in 2003.  One of these investments was the acquisition of 20,000 shares of Inland Real Estate Corporation, an affiliate of our advisor, on June 9, 2004, for $240,978.

In 2004, we will incur construction costs related to several development projects that were in progress as of June 30, 2004, as well as others which we may undertake this year.  The expected aggregate costs to be paid related to the projects in progress at June 30, 2004 are approximately $67,100,000, of which approximately $57,200,000 had been incurred as of June 30, 2004.

Cash Flows from Financing Activities

Cash flows provided by financing activities were $126,031,278 and $1,238,110,868 for the six month periods ended June 30, 2004 and 2003, respectively.  We generated proceeds from the DRP, net of offering costs and the repurchase of shares, of approximately $39,290,000 and $850,856,000 for the six month periods ended June 30, 2004 and 2003, respectively.  We also generated approximately $213,815,000 and $530,184,000 from the issuance of new notes, secured by mortgages on 32 and 76 of our properties for the six month periods ended June 30, 2004 and 2003, respectively.  During the six month period ended June 30, 2004, cash flows used by financing activities consisted of the paydown of two mortgages for approximately $9,800,000, the paydown of one note for approximately $6,700,000, and the paydown of the lines of credit for approximately $39,000,000.  For the six month period ended June 30, 2004, cash provided by financing activities increased $25,000,000 from proceeds from an unsecured line of credit.  We paid approximately $93,521,000 and $61,459,000 in distributions to our stockholders for the six month periods ended June 30, 2004 and 2003, respectively.  The distribution rate per share stayed constant where as the shares outstanding increased for the six month period ended June 30, 2004 as compared to the six month period ended June 30, 2003 and resulted in the increase of distributions declared.

We are exposed to interest rate changes primarily as a result of our long-term debt used to maintain liquidity, fund capital expenditures and to expand our real estate investment portfolios.  Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs.  To achieve our objectives, we borrow primarily at fixed rates or variable rates with the lowest margins available and, in some cases, with the ability to convert variable rates to current market fixed rates at the time of conversion.

As of August 7, 2004, we are considering the acquisition of seven properties and additional earnouts and redevelopments and have approximately $121,000,000 in cash available to acquire them.  We believe these funds, together with anticipated borrowings under available credit lines and other borrowings will be sufficient to fund these acquisitions.

Contractual Obligations

The table below presents our obligations and commitments to make future payments under debt obligations, purchase obligations and lease agreements as of June 30, 2004.



|                                               |   | Payments Due by Period
|---------------------------------------------- | - | ----------------------
|                                               |   | Total                 
|Long term debt:                                |   |                       
|Fixed rate debt                                | $ | 1,952,677,526         
|Variable rate debt                             |   | 294,221,387           
|Purchase obligations (1):                      |   |                       
|Obligations not funded via restricted reserves |   | 79,224,000            
|Operating lease obligation (2)                 |   | 62,937,500            
|Total                                          | $ | 2,389,060,413         
|                                               |   | ==========            
|                                               |   |                       

1. Purchase obligations include earnouts, development projects and potential purchase price adjustments on previously acquired properties
2. Operating lease obligation includes a 48 year ground lease

We intend to pay off our contractual obligations from a combination of various sources including, but not limited to, proceeds from operations, refinancings of debt, initial debt financings, draws on restricted reserves and dividend reinvestments.

Effects of Transactions with Related and Certain Other Parties

Services Provided by Affiliates of the Advisor

As of June 30, 2004 and December 31, 2003, we had incurred $215,195,645 and $215,054,457 respectively, in offering costs, of which $196,955,773 and $196,955,773, respectively, were paid to affiliates.  In accordance with the terms of the offerings, our advisor has guaranteed payment of all public offering expenses (excluding selling commissions and the marketing contribution and the due diligence expense allowance) 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.  As of June 30, 2004 and December 31, 2003, offering costs did not exceed the 5.5% and 15% limitations.

Our advisor and its affiliates are entitled to reimbursement for salaries and expenses of employees of our advisor and its affiliates relating to the offerings.  In addition, an affiliate of our advisor is entitled to receive selling commissions, and the marketing contribution and due diligence expense allowance from us in connection with the offerings.  Such costs are offset against the stockholders' equity accounts and totaled $84,802,867 as of June 30, 2004 and December 31, 2003, of which none was unpaid at June 30, 2004 and December 31, 2003.

Our advisor and its affiliates are entitled to reimbursements for general and administrative expenses incurred relating to our administration.  Such costs are included in general and administrative expenses to affiliates, professional services to affiliates, and acquisition cost expenses to affiliates, in addition to costs that were capitalized pertaining to property acquisitions.  During the six month periods ended June 30, 2004 and 2003, we incurred $1,432,358 and $1,724,734, respectively, and during the three month periods ended June 30, 2004 and 2003 we incurred $860,017 and $1,141,985, respectively.  As of June 30, 2004 and December 31, 2003, $300,654334,335 and $550,707, respectively, remained unpaid.

An affiliate of the advisor provides loan servicing to us for an annual fee.  Such costs are included in property operating expenses to affiliates.  An agreement allowed for annual fees totaling .03% of the first $1 billion of the mortgage balance outstanding and .01% of the remaining mortgage balance, payable monthly.  On April 1, 2004, we entered into a new agreement.  This agreement is for an initial term of one year and will continue each year thereafter unless terminated.  The fee structure requires monthly payments of $175 per loan.  The fee increases to $200 per loan should the number of loans serviced fall below 100.  Such fees totaled $198,444 and $119,360 for the six month periods ended June 30, 2004 and 2003, respectively and $97,824 and $66,643 for the three month periods ended June 30, 2004 and 2003, respectively.  None remain unpaid at June 30, 2004 and December 31, 2003.

An affiliate of our advisor provides investment advisory services for our investment securities for a monthly fee.  The agreement allows for a monthly fee of .75% per annum based on the average daily net asset value of any investments under management.  Such fees are included in professional services to affiliates and totaled $35,950 and none for the six month periods ended June 30, 2004 and 2003, respectively and $20,365 and none for the three month periods ended June 30, 2004 and 2003, respectively.  No amounts remain unpaid as of June 30, 2004 and December 31, 2003.

Our advisor has contributed $200,000 to our capital for which it received 20,000 shares.

We used the services of an affiliate of our advisor to facilitate the mortgage financing that we obtained on some of the properties purchased.  Such costs are capitalized as loan fees and amortized over the respective loan term.  During the six month periods ending June 30, 2004 and 2003, we paid loan fees totaling $478,808 and $1,285,312, respectively, to this affiliate and $227,462 and $667,502 for the three month periods ended June 30, 2004 and 2003, respectively.  None remain unpaid at June 30, 2004 and December 31, 2003.

We are obligated to pay our advisor asset management fee of not more than 1% of our net asset value.  Our net asset value is defined as the total book value of our assets invested in equity interests and loans receivable secured by real estate, before reserves for depreciation, reserves for bad debt or other similar non-cash reserves, reduced by any mortgages payable on the respective assets.  We compute our net asset value by taking the average of these values at the end of each month for which we are calculating the fee.  The fee is payable quarterly in an amount equal to 1/4 of 1% of net asset value as of the last day of the immediately preceding quarter.  For any year in which we qualify as a REIT, our advisor must reimburse us for the following amounts if any: (1) the amounts by which the sum of our total operating expenses (the sum of the advisor asset management fee plus other operating expenses) paid during the previous fiscal year exceed the greater of: (i) 2% of our average invested assets for that fiscal year (average invested assets is the average of the total book value of our assets invested in equity interests and loans secured by real estate, before depreciation, reserves for bad debt or other similar non-cash reserves.  We will compute the average invested assets by taking the average of these values at the end of each month for which we are calculating the fee); or (ii) 25% of our net income, before any additions to or allowance for reserves, depreciation, amortization, bad debts or other similar non-cash reserves and before any gain from the sale of our assets, for that fiscal year; plus (2) an amount, which will not exceed the advisor asset management fee for that year, equal to any difference between the total amount of distributions to stockholders for that year and a 7% minimum annual return on the net investment of stockholders.  For the three month periods ended June 30, 2004 and June 30, 2003, we incurred $4,466,327 and $3,920,000, respectively, of asset management fees.  For the six month periods ended June 30, 2004 and 2003, we incurred $8,790,461 and $6,693,960, respectively, of asset management fees, of which $13,121,256 and $12,030,795 was unpaid at June 30, 2004 and December 31, 2003, respectively.

The property managers, entities owned principally by individuals who are affiliates of our advisor, are entitled to receive property management fees totaling 4.5% of gross operating income, for management and leasing services.  Such costs are included in property operating expenses to affiliates.  We incurred and paid property management fees of $10,152,481 and $5,124,817 for the six month periods ended June 30, 2004 and 2003, respectively and $5,047,455 and $2,883,641 for the three month periods ended June 30, 2004 and 2003, respectively.  None remain unpaid at June 30, 2004 and December 31, 2003.

We established a discount stock purchase price policy for our advisor and the affiliates of our advisor that enables them to purchase shares of common stock at a discount of either $9.05 or $9.50 per share depending upon when the shares are purchased. We sold 20,227 shares to affiliates and recognized an expense related to these discounts of $188,461 for the year ended December 31, 2003.  There has been no activity with respect to this expense during the six month period ended June 30, 2004.



Results of Operations

General

Selected Financial Data

INLAND RETAIL REAL ESTATE TRUST, INC.
(a Maryland corporation)
Quarterly Data For the Three Month Periods Ending 2004, 2003 and 2002
(not covered by the Independent Auditors' Report)

|                                                                            |   | June 30,      | March 31,     | December 31,  | September 30, | June 30,      | March 31,     | December 31,  | September 30,
|--------------------------------------------------------------------------- | - | ------------- | ------------- | ------------- | ------------- | ------------- | ------------- | ------------- | -------------
|                                                                            |   | 2004          | 2004          | 2003          | 2003          | 2003          | 2003          | 2002          | 2002         
|                                                                            |   |               |               |               |               |               |               |               |              
|Total Assets                                                                | $ | 4,267,042,870 | 4,167,361,552 | 4,070,027,532 | 3,746,128,092 | 3,193,373,222 | 2,305,990,402 | 1,767,688,359 | 1,386,255,976
|                                                                            |   |               |               |               |               |               |               |               |              
|Mortgages payable                                                           | $ | 2,215,590,236 | 2,110,449,412 | 2,027,896,878 | 1,602,804,826 | 1,215,200,571 | 862,844,761   | 675,621,971   | 569,250,124  
|                                                                            |   |               |               |               |               |               |               |               |              
|Total income                                                                | $ | 115,503,608   | 115,068,948   | 105,742,239   | 88,667,812    | 71,253,613    | 52,164,800    | 40,214,075    | 30,261,772   
|                                                                            |   |               |               |               |               |               |               |               |              
|Net income                                                                  | $ | 19,468,311    | 18,242,685    | 16,887,604    | 21,241,732    | 17,263,644    | 14,443,334    | 8,800,927     | 7,485,220    
|                                                                            |   |               |               |               |               |               |               |               |              
|Net income per common share, 
    basic and diluted (a)                     | $ | 0.09          | 0.08          | 0.07          | 0.10          | 0.09          | 0.11          | 0.07          | 0.10         
|                                                                            |   |               |               |               |               |               |               |               |              
|Distributions declared                                                      | $ | 46,844,774    | 46,421,432    | 46,563,806    | 46,031,216    | 39,371,893    | 28,383,896    | 22,332,940    | 16,055,362   
|                                                                            |   |               |               |               |               |               |               |               |              
|Distributions paid                                                          | $ | 47,216,829    | 46,304,597    | 45,910,552    | 45,518,147    | 35,426,023    | 26,032,985    | 19,945,729    | 14,346,749   
|                                                                            |   |               |               |               |               |               |               |               |              
|Distributions per common share (a)                                          | $ | 0.20          | 0.21          | 0.21          | 0.21          | 0.21          | 0.20          | 0.21          | 0.20         
|                                                                            |   |               |               |               |               |               |               |               |              
|Funds from operations (a) (b)                                               | $ | 52,799,392    | 50,243,711    | 45,554,070    | 44,269,693    | 35,140,727    | 26,751,665    | 18,628,716    | 14,892,158   
|                                                                            |   |               |               |               |               |               |               |               |              
|Cash flows provided by operating activities                                 | $ | 58,394,545    | 67,537,693    | 18,307,709    | 52,154,871    | 46,799,313    | 31,819,290    | 10,938,847    | 13,501,085   
|                                                                            |   |               |               |               |               |               |               |               |              
|Cash flows used in investing activities                                     | $ | (108,663,261) | (121,488,802) | (326,518,082) | (495,783,841) | (828,763,820) | (435,049,444) | (398,827,440) | (196,805,348)
|                                                                            |   |               |               |               |               |               |               |               |              
|Cash flows provided  by financing activities                                | $ | 76,127,449    | 49,903,829    | 215,646,164   | 444,723,697   | 796,518,172   | 441,592,696   | 281,533,568   | 343,107,242  
|                                                                            |   |               |               |               |               |               |               |               |              
|Weighted average number of common
    shares outstanding, basic and diluted |   | 226,992,370   | 224,909,371   | 222,588,022   | 220,008,080   | 190,290,064   | 138,612,981   | 106,690,736   | 77,123,768   
|                                                                            |   |               |               |               |               |               |               |               |              

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



|(a) | The net income and distributions per share are based upon the weighted average number of common shares outstanding.  The $.41 per share distribution declared for the six month period ended June 30, 2004, represented 91% of our funds from operations or FFO.  See Footnote (b) below for information regarding our calculation of FFO for the six month periods ended June 30, 2004 and 2003.  Our distribution of current and accumulated earnings and profits for Federal income tax purposes are taxable to stockholders as ordinary income.  Distributions in excess of these earnings and profits generally are treated as a non-taxable reduction of the stockholder's basis in the shares to the extent thereof (a return of capital), and thereafter as taxable gain.  The distributions in excess of earnings and profits will have the effect of deferring taxation on the amount of the distribution until the sale of the stockholder's shares.  In order to maintain our qualification as a REIT, we must make annual distributions to stockholders of at least 90% of the REIT's taxable income.  REIT taxable income does not include net capital gains.  Under certain circumstances, we may be required to make distributions in excess of cash available for distribution in order to meet the REIT distribution requirements.  Distributions are determined by our Board of Directors and are dependent on a number of factors, including the amount of funds available for distribution, our financial condition, any decision by the Board of Directors to reinvest funds rather than to distribute the funds, our need for capital expenditures, the annual distribution required to maintain REIT status under the Code, and other factors the Board of Directors may deem relevant.                                                                                                                                                        
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|(b) | One of our objectives is to provide cash distributions to our stockholders from cash generated by our operations.  Cash generated from operations is not equivalent to our net operating income as determined under accounting principles generally accepted in the United States of America (GAAP).  Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts or NAREIT, an industry trade group, has promulgated a standard known as "Funds from Operations" (FFO), which it believes more accurately reflects the operating performance of a REIT such as ours.  As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding gains (or losses) from debt restructuring and sales of property, plus depreciation on real property and amortization, after adjustments for unconsolidated partnerships and joint ventures in which the REIT holds an interest.  We have adopted the NAREIT definition for computing FFO because management believes that, subject to the following limitations, FFO provides a basis for comparing our performance and operations 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 that are capitalized do not impact FFO, whereas items that are expensed reduce FFO.  Consequently, our presentation of FFO 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 our performance as determined by GAAP as a measure of our capacity to pay distributions.  We use FFO to compare our performance to that of other REITs in our peer group.  Additionally, we use FFO in conjunction with our acquisition policy to determine investment capitalization strategy.  FFO is calculated as follows:
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        

|                        |   | Six Months     |   | Six Months    
|----------------------- | - | -------------- | - | --------------
|                        |   | Ended          |   | Ended         
|                        |   | June 30,       |   | June 30,      
|                        |   | 2004           |   | 2003          
|Net income              | $ | 37,710,996     | $ | 31,706,978    
|Depreciation            |   | 56,304,994     |   | 28,805,512    
|Amortization related to |   |                |   |               
|investment properties   |   | 9,027,113      |   | 1,379,902     
|                        |   |                |   |               
|Funds From Operations   | $ | 103,043,103    | $ | 61,892,392    
|                        |   | ============== |   | ==============

Selecting properties with high quality tenants and mitigating risk through diversifying our tenant base is at the forefront of our acquisition strategy.  We believe our strategy of purchasing properties, primarily in the fastest growing areas of the country and focusing on acquisitions with tenants who provide basic goods and services will produce stable earnings and growth opportunities in future years.

We have completed the acquisition of 271 properties.  Our results of operations show dramatic increases which relates directly to the significant growth of our portfolio.  We have further opportunities to grow and improve performance through potential joint ventures, use of DRP proceeds, lines of credit and other financial resources which we believe are available to us.  We will continue to attempt to avail ourselves of these opportunities to fulfill our acquisition strategy, which may include the purchase of an existing portfolio of properties.

The following discussion is based primarily on our consolidated financial statements for the three and six month periods ended June 30, 2004 and 2003.  The schedule below excludes any additional costs incurred from continuing development, redevelopment or earnout projects.





|              | Properties Purchased | Square Feet |               
|------------- | -------------------- | ----------- | --------------
|Quarter Ended | Per Quarter          | Acquired    | Purchase Price

|Mar 31, 1999 |  | 0     |  | --           |  | $               --
|------------ |  | ----- |  | ------------ |  | ------------------
|Jun 30, 1999 |  | 2     |  | 336,746      |  | 20,298,291        
|Sep 30, 1999 |  | 5     |  | 803,169      |  | 80,426,866        
|Dec 31, 1999 |  | 2     |  | 302,602      |  | 26,490,171        
|Mar 31, 2000 |  | 1     |  | 117,723      |  | 8,547,758         
|Jun 30, 2000 |  | 1     |  | 282,137      |  | 34,332,135        
|Sep 30, 2000 |  | 1     |  | 231,326      |  | 20,928,655        
|Dec 31, 2000 |  | 0     |  | --           |  | --                
|Mar 31, 2001 |  | 4     |  | 366,095      |  | 37,123,001        
|Jun 30, 2001 |  | 6     |  | 525,279      |  | 64,513,807        
|Sep 30, 2001 |  | 3     |  | 379,569      |  | 33,864,561        
|Dec 31, 2001 |  | 14    |  | 2,496,876    |  | 267,613,756       
|Mar 31, 2002 |  | 9     |  | 1,239,771    |  | 136,394,927       
|Jun 30, 2002 |  | 15    |  | 1,783,398    |  | 177,023,351       
|Sep 30, 2002 |  | 12    |  | 1,231,910    |  | 159,865,564       
|Dec 31, 2002 |  | 31    |  | 3,454,085    |  | 424,672,664       
|Mar 31, 2003 |  | 43    |  | 3,308,027    |  | 483,288,138       
|Jun 30, 2003 |  | 52    |  | 6,641,837    |  | 859,709,103       
|Sep 30, 2003 |  | 31    |  | 4,938,151    |  | 552,517,438       
|Dec 31, 2003 |  | 26    |  | 3,202,130    |  | 457,173,812       
|Mar 31, 2004 |  | 7     |  | 870,350      |  | 91,812,831        
|Jun 30, 2004 |  | 6     |  | 679,888      |  | 79,771,055        
|Total        |  | 271   |  | 33,191,069   |  | $ 4,016,367,884   
|             |  | ===== |  | ============ |  | ================  
|             |  |       |  |              |  |                   

Currently, we measure the quality of our operating results primarily by comparing the net operating income of our properties to the budget established for each property at the time of acquisition.  Having acquired 70 properties during the prior twelve months, comparison of operating results to previous periods would not yield meaningful results.  For the portion of the portfolio purchased prior to 2004, taken as a whole, results of operations were comparable to the budget established.  Going forward, as we have an opportunity to manage our properties for a longer period of time, we intend to measure our performance by comparing operating results from year-to-year. We believe that our strategy of concentrating acquisitions in certain markets, coupled with our tenant oriented management philosophy, will yield increasing returns in future years.

A key component of overall return to our stockholders is measured by how well we can contain our corporate level expenses.  During 2004, we experienced significant increases in professional and general administrative expenses.  The increase, which was primarily due to our growth, included costs to comply with the Sarbanes-Oxley Act.  We believe it is likely that the cost to comply with government mandated compliance will continue to have an effect on earnings.

Rental Income.Rental income consists of basic monthly rent and percentage rental income due pursuant to tenant leases.  Rental income increased to $185,279,357 for the six month period ended June 30, 2004 from $99,702,912 for the six month period ended June 30, 2003, and to $93,924,580 for the three month period ended June 30, 2004 compared to $57,662,924 for the three month period ended June 30, 2003.  This increase is due primarily to 271 properties owned and operated for the six month period ended June 30, 2004 compared to 201 properties for the six month period ended June 30, 2003.

Real Estate Tax Recovery, Common Area Cost Recovery and Additional Rental Income.Real estate tax recovery, common area cost recovery and additional rental income consist of property operating expenses recovered from the tenants including real estate taxes, property management fees and insurance.  Real estate tax recovery income increased to $20,324,165 for the six month period ended June 30, 2004 from $10,493,103 for the six month period ended June 30, 2003 and to $10,417,416 for the three month period ended June 30, 2004 compared to $6,811,533 for the three month period ended June 30, 2003.  Common area cost recovery income increased to $22,297,960 for the six month period ended June 30, 2004 from $9,008,157 for the six month period ended June 30, 2003, and to $9,901,049 for the three month period ended June 30, 2004 compared to $4,767,248 for the three month period ended June 30, 2003.  Additional rental income increased to $1,762,021 for the six month period ended June 30, 2004 from $923,854 for the six month period ended June 30, 2003, and to $775,941 for the three month period ended June 30, 2004 compared to $508,454 for the three month period ended June 30, 2003.  These increases are due primarily to 271 properties owned and operated for the six month period ended June 30, 2004 compared to 201 properties for the six month period ended June 30, 2003.

Interest and Dividend Income.Interest and dividend income consists of interest earned from short term investments, investments in securities and mortgage receivables that are held by us.  Interest and dividend income decreased to $828,518 for the six month period ended June 30, 2004 from $3,259,331 for the six month period ended June 30, 2003, and to $438,998 for the three month period ended June 30, 2004 from $1,485,514 for the three month period ended June 30, 2003.  This resulted primarily from the reduction of interest earned on mortgage notes receivable funded and repaid throughout 2003.

Other Income. Other income increased to $80,535 for the six month period ended June 30, 2004 from $31,056 for the six month period ended June 30, 2003, and to $45,624 for the three month period ended June 30, 2004 compared to $17,940 for the three month period ended June 30, 2003.

Professional Services.Professional services consist of fees to accountants and lawyers.  Professional services expense increased to $1,480,540 for the six month period ended June 30, 2004 from $607,520 for the six month period ended June 30, 2003, and to $744,465 for the three month period ended June 30, 2004 from $354,357 for the three month period ended June 30, 2003.  This increase resulted from additional professional services required as we grew our portfolio of investment properties.  Accounting fees comprise the majority of the increase in professional services expense.

General and Administrative Expenses to Affiliates.  General and administrative expenses consist of salaries and computerized information services costs reimbursed to affiliates for maintaining our accounting and investor records.  These expenses increased to $855,822 for the six month period ended June 30, 2004 from $555,236 for the six month period ended June 30, 2003, and to $538,456 for the three month period ended June 30, 2004 from $403,796 for the three month period ended June 30, 2003.  This increase resulted from the additional services required as we acquired properties and grew our portfolio.  Salaries reimbursed to affiliates for maintaining our accounting and investor records account for the majority of the increase.

General and Administrative Expenses to Non-Affiliates.General and administrative expenses to non-affiliates consist of insurance, bank fees and investor relations costs.  These expenses increased to $1,211,834 for the six month period ended June 30, 2004 from $497,576 for the six month period ended June 30, 2003, and to $674,842 for the three month period ended June 30, 2004 from $421,825 for the three month period ended June 30, 2003.  These increased expenses were the result of services required due to the rapid growth of our portfolio and investor base.

Property Operating Expenses to Affiliates.Property operating expenses consist of property management fees and mortgage servicing fees.  These expenses to affiliates increased to $10,350,925 for the six month period ended June 30, 2004 from $5,244,177 for the six month period ended June 30, 2003, and to $5,145,279 for the three month period ended June 30, 2004 compared to $2,950,284 for the three month period ended June 30, 2003.  This increase is due to the number of additional properties owned and operated as well as additional servicing fees related to mortgages funded during the six month period ended June 30, 2004 compared to June 30, 2003.

Property Operating Expenses to Non Affiliates, including Real Estate Tax.Property operating expenses, including real estate tax, consist of the costs of owning and maintaining shopping centers and include real estate taxes, insurance and maintaining the exterior of the buildings and parking lots.  These expenses to non-affiliates increased to $50,628,234 for the six month period ended June 30, 2004 from $23,637,862 for the six month period ended June 30, 2003, and to $23,835,331 for the three month period ended June 30, 2004 compared to $13,808,846 for the three month period ended June 30, 2003.  This increase is primarily due to 271 properties owned and operated for the six month period ended June 30, 2004 compared to 201 properties for the six month period ended June 30, 2003.

Mortgage Interest to Non-Affiliates.Mortgage interest to non-affiliates increased to $52,236,211 for the six month period ended June 30, 2004 from $22,261,025 for the six month period ended June 30, 2003, and to $26,535,131 for the three month period ended June 30, 2004 compared to $12,827,118 for the three month period ended June 30, 2003.  This increase is due to the financing of additional properties owned and operated during the six month period ended June 30, 2004 as compared to the six month period ended June 30, 2003.  The increase in interest expense was partially offset by lower interest on the new fixed rate mortgage loans and floating rate mortgage loans.

Depreciation.Depreciation expense increased to $56,304,994 for the six month period ended June 30, 2004 from $28,805,512 for the six month period ended June 30, 2003, and to $28,583,279 for the three month period ended June 30, 2004 from $16,875,040 for the three month period ended June 30, 2003.  This increase is due to 271 properties owned and operated for the six month period ended June 30, 2004 compared to 201 properties for the six month period ended June 30, 2003.

Amortization. Amortization expense increased to $10,544,261 for the six month period ended June 30, 2004 from $2,696,009 for the six month period ended June 30, 2003, and to $5,406,434 for the three month period ended June 30, 2004 from $1,887,222 for the three month period ended June 30, 2003.  This increase is primarily due to the implementation of SFAS 141 and SFAS 142, adopted January 1, 2002, resulting in an increase in intangible costs to be amortized as well as loan fees related to financings placed on properties.

Physical Occupancy

Physical occupancy percentages are one of the financial indicators we utilize upon monitoring the income performance of our properties.

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

The following table lists the approximate physical occupancy levels for our investment properties as of June 30, 2004 and December 31, 2003, 2002 and 2001.  N/A indicates that the property was not owned by us at the end of the period.





|     |          |      | June 30, | December 31,
|---- | -------- | ---- | -------- | ------------
|     |          |      | 2004     | 2003        
|Name | Location | Type | (%)      | (%)         

|440 Commons                           | Jersey City, NJ    | NC | 100 | 100 | N/A  | N/A 
|------------------------------------- | ------------------ | -- | --- | --- | ---- | ----
|Aberdeen Square                       | Boynton Beach, FL  | NC | 100 | 100 | 100* | 96* 
|Abernathy Square                      | Atlanta, GA        | NC | 98  | 99  | 91   | 92  
|Acworth Avenue Retail Shopping Center | Acworth, GA        | NC | 73  | 73  | 73   | N/A 
|Adams Farm                            | Greensboro, NC     | NC | 90* | N/A | N/A  | N/A 
|Aiken Exchange                        | Aiken, SC          | NC | 100 | N/A | N/A  | N/A 
|Anderson Central                      | Anderson, SC       | NC | 96  | 99  | 99   | 100 
|Bank First                            | Winter Park, FL    | SU | 100 | 100 | N/A  | N/A 
|Barrett Pavilion                      | Kennesaw, GA       | NC | 100 | 100 | N/A  | N/A 
|Bartow Marketplace                    | Cartersville, GA   | NC | 100 | 100 | 100  | 99  
|Bass Pro Outdoor World                | Dania Beach, FL    | SU | 100 | 100 | 100  | N/A 
|Bellevue Place Shopping  Center       | Nashville, TN      | NC | 96* | 94* | N/A  | N/A 
|Bi-Lo - Asheville                     | Asheville, NC      | NC | 97  | 97  | N/A  | N/A 
|Bi-Lo - Northside Plaza               | Greenwood, SC      | SU | 100 | 100 | N/A  | N/A 
|Bi-Lo - Shelmore                      | Mt. Pleasant, SC   | SU | 100 | 100 | N/A  | N/A 
|Bi-Lo - Southern Pines                | Southern Pines, NC | NC | 96  | 88* | N/A  | N/A 
|Bi-Lo - Sylvania                      | Sylvania, GA       | SU | 100 | 100 | N/A  | N/A 
|Birkdale Village                      | Charlotte, NC      | NC | 80* | 78* | N/A  | N/A 
|BJ's Wholesale Club                   | Charlotte, NC      | SU | 100 | 100 | N/A  | N/A 
|Bloomingdale Hills                    | Brandon, FL        | NC | 100 | 100 | N/A  | N/A 
|Boynton Commons                       | Boynton Beach, FL  | NC | 100 | 100 | 100  | 100*
|Brandon Blvd. Shoppes                 | Brandon, FL        | NC | 100 | 100 | 89*  | 93* 
|Brick Center Plaza                    | Brick, NJ          | NC | 100 | 100 | N/A  | N/A 
|Bridgewater Marketplace               | Orlando, FL        | NC | 97  | 91  | 96   | 97* 
|Camfield Corners                      | Charlotte, NC      | NC | 100 | 96  | N/A  | N/A 
|Camp Hill Center                      | Harrisburg, PA     | NC | 100 | 100 | N/A  | N/A 
|Capital Crossing                      | Raleigh, NC        | NC | 100 | 100 | N/A  | N/A 
|Carlisle Commons                      | Carlisle, PA       | NC | 100 | 99  | N/A  | N/A 
|Cascades Marketplace                  | Sterling, VA       | NC | 100 | 100 | N/A  | N/A 
|Casselberry Commons                   | Casselberry, FL    | NC | 86  | 90  | 94   | 92* 
|Cedar Springs Crossing                | Spartanburg, SC    | NC | 100 | 100 | N/A  | N/A 
|Center Pointe I                       | Easley, SC         | NC | 88* | N/A | N/A  | N/A 
|Chatham Crossing                      | Siler City, NC     | NC | 95  | 95  | 100  | N/A 
|Chesterfield Crossings                | Richmond, VA       | NC | 100 | 100 | 100  | N/A 
|Chickasaw Trails Shopping Center      | Orlando, FL        | NC | 100 | 100 | 100  | 100 
|Circuit City - Cary                   | Cary, NC           | SU | 100 | 100 | 100  | N/A 
|Circuit City - Culver City            | Culver City, CA    | SU | 100 | 100 | N/A  | N/A 



|     |          |      | June 30, | December 31,
|---- | -------- | ---- | -------- | ------------
|     |          |      | 2004     | 2003        
|Name | Location | Type | (%)      | (%)         

|Circuit City - Highland Ranch      | Highland Ranch, CO  | SU | 100 | 100  | N/A  | N/A 
|---------------------------------- | ------------------- | -- | --- | ---- | ---- | ----
|Circuit City - Olympia             | Olympia, WA         | SU | 100 | 100  | N/A  | N/A 
|Circuit City - Rome                | Rome, GA            | SU | 100 | 100  | 100  | N/A 
|Circuit City - Vero Beach          | Vero Beach, FL      | SU | 100 | 100  | 100  | N/A 
|Circuit City Plaza                 | Orlando, FL         | NC | 94  | 90   | 100* | N/A 
|Citrus Hills                       | Citrus Hills, FL    | NC | 100 | 94   | 91*  | 100*
|City Crossing                      | Warner Robins, GA   | NC | 100 | 100  | 100* | N/A 
|Clayton Corners                    | Clayton, NC         | NC | 90  | 94*  | 97*  | N/A 
|Clearwater Crossing                | Flowery Branch, GA  | NC | 97  | 93   | N/A  | N/A 
|Colonial Promenade Bardmore Center | Largo, FL           | NC | 89  | 89   | N/A  | N/A 
|Columbia Promenade                 | Kissimmee, FL       | NC | 100 | 100  | 93*  | 98* 
|Columbiana Station                 | Columbia, SC        | NC | 96  | 92   | 98   | N/A 
|Commonwealth Center II             | Richmond, VA        | NC | 95* | 94*  | N/A  | N/A 
|CompUSA Retail Center              | Newport News, VA    | NC | 100 | 100  | 100  | N/A 
|Concord Crossing                   | Concord, NC         | NC | 100 | 100  | N/A  | N/A 
|Conway Plaza                       | Orlando, FL         | NC | 100 | 100  | 99   | 100*
|Cortez Plaza                       | Bradenton, FL       | NC | 95* | 93*  | N/A  | N/A 
|CostCo Plaza                       | White Marsh, MD     | NC | 100 | 100  | N/A  | N/A 
|Countryside                        | Naples, FL          | NC | 96  | 86   | 85   | 85  
|Cox Creek                          | Florence, AL        | NC | 100 | 100* | 100* | N/A 
|Creeks at Virginia Center          | Richmond, VA        | NC | 100 | 99   | N/A  | N/A 
|Creekwood Crossing  (V)            | Bradenton, FL       | NC | 66  | 55   | 100  | 96  
|Crossroads Plaza                   | Lumberton, NJ       | NC | 100 | 100  | N/A  | N/A 
|Crystal Springs Shopping Center    | Crystal Springs, FL | NC | 100 | 100  | 100* | N/A 
|Cypress Trace (RD)                 | Ft. Meyers, FL      | NC | 72  | N/A  | N/A  | N/A 
|Denbigh Village Shopping Center    | Newport News, VA    | NC | 92* | 90*  | N/A  | N/A 
|Douglasville Pavilion              | Douglasville, GA    | NC | 84  | 100* | 100* | 100*
|Downtown Short Pump                | Richmond, VA        | NC | 96* | 96*  | N/A  | N/A 
|Duvall Village                     | Bowie, MD           | NC | 99  | 99*  | 100* | N/A 
|East Hanover Plaza                 | East Hanover, NJ    | NC | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0234            | Marietta, GA        | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0444            | Gainsville, GA      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0818            | Ft. Worth, TX       | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0862            | Wichita Falls, TX   | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0943            | Richardson, TX      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0963            | Richardson, TX      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0968            | Wichita Falls, TX   | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #0980            | Dallas, TX          | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #2320            | Snellville, GA      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #2506            | Dallas, TX          | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3072            | Richland Hills, TX  | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3152            | Lake Worth, TX      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3169            | River Oaks, TX      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3192            | Tyler, TX           | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3338            | Kissimmee, FL       | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3350            | Oklahoma City, OK   | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3363            | Ft. Worth, TX       | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3449            | Lawrenceville, GA   | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #3528            | Plano, TX           | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #5018            | Amherst, NY         | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #5661            | Buffalo, NY         | SU | 100 | 100  | N/A  | N/A 



|     |          |      | June 30, | December 31,
|---- | -------- | ---- | -------- | ------------
|     |          |      | 2004     | 2003        
|Name | Location | Type | (%)      | (%)         

|Eckerd Drug Store #5786         | Dunkirk, NY         | SU | 100 | 100  | N/A  | N/A 
|------------------------------- | ------------------- | -- | --- | ---- | ---- | ----
|Eckerd Drug Store #5797         | Cheektowaga, NY     | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6007         | Connelsville, PA    | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6036         | Pittsburgh, PA      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6040         | Monroeville, PA     | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6043         | Monroeville, PA     | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6062         | Harborcreek, PA     | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6089         | Weirton, WV         | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6095         | Cheswick, PA        | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6172         | New Castle, PA      | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6193         | Erie, PA            | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6199         | Millcreek, PA       | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6257         | Millcreek, PA       | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6286         | Erie, PA            | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6334         | Erie, PA            | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6392         | Penn, PA            | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store #6695         | Plum Borough, PA    | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store - Blackstock  | Spartanburg, SC     | SU | 100 | 100  | 100  | N/A 
|Eckerd Drug Store - Concord     | Concord, NC         | SU | 100 | 100  | 100  | N/A 
|Eckerd Drug Store - Gaffney     | Gaffney, SC         | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store - Greenville  | Greenville, SC      | SU | 100 | 100  | 100  | 100 
|Eckerd Drug Store - Perry Creek | Raleigh, NC         | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store - Piedmont    | Piedmont, SC        | SU | 100 | 100  | N/A  | N/A 
|Eckerd Drug Store - Spartanburg | Spartanburg, SC     | SU | 100 | 100  | 100  | 100 
|Eckerd Drug Store - Tega Cay    | Tega Cay, SC        | SU | 100 | 100  | 100  | N/A 
|Eckerd Drug Store - Woodruff    | Woodruff, SC        | SU | 100 | 100  | 100  | N/A 
|Edgewater Town Center           | Edgewater, NJ       | NC | 92  | 87   | N/A  | N/A 
|Eisenhower Crossing I & II      | Macon, GA           | NC | 97  | 99*  | 97*  | 91* 
|Fayette Pavilion I & II         | Fayetteville, GA    | NC | 100 | 97   | N/A  | N/A 
|Fayette Pavilion III            | Fayetteville, GA    | NC | 96  | 99   | N/A  | N/A 
|Fayetteville Pavilion           | Fayetteville, NC    | NC | 97  | 100  | 100* | 100*
|Flamingo Falls                  | Pembroke Pines, FL  | NC | 94  | 100  | N/A  | N/A 
|Forest Hills Centre             | Wilson, NC          | NC | 98  | 100  | 97*  | N/A 
|Forestdale Plaza                | Jamestown, NC       | NC | 84  | 86*  | 85*  | N/A 
|Fountains (RD)                  | Plantation, FL      | NC | 77* | 79   | N/A  | N/A 
|Gateway Market Center           | St. Petersburg, FL  | NC | 95  | 95   | 90   | 83  
|Gateway Plaza - Conway          | Conway, SC          | NC | 91  | 100* | 96*  | N/A 
|Gateway Plaza - Jacksonville    | Jacksonville, NC    | NC | 100 | 91*  | 96*  | N/A 
|Glenmark Shopping Center        | Morgantown, WV      | NC | 100 | 100  | N/A  | N/A 
|Golden Gate                     | Greensboro, NC      | NC | 91  | 93   | 90   | N/A 
|Goldenrod Groves                | Orlando, FL         | NC | 98  | 90   | 90   | N/A 
|Goody's Shopping Center         | Augusta, GA         | SU | 100 | 100  | N/A  | N/A 
|Hairston Crossing               | Decatur, GA         | NC | 100 | 100  | 100* | N/A 
|Hampton Point                   | Taylors, SC         | NC | 100 | 97   | 100  | N/A 
|Harundale Plaza                 | Glen Burnie, MD     | NC | 97  | 100* | 97*  | N/A 
|Heritage Pavilion               | Smyrna, GA          | NC | 81  | 100  | N/A  | N/A 
|Hilliard Rome                   | Columbus, OH        | NC | 96  | 100  | N/A  | N/A 
|Hillsboro Square                | Deerfield Beach, FL | NC | 95  | 100  | 100* | N/A 
|Hiram Pavilion                  | Hiram, GA           | NC | 98  | 95   | N/A  | N/A 
|Houston Square                  | Warner Robins, GA   | NC | 98* | 96*  | N/A  | N/A 
|Jo-Ann Fabrics                  | Alpharetta, GA      | SU | 100 | 100  | 100  | 100 



|     |          |      | June 30, | December 31,
|---- | -------- | ---- | -------- | ------------
|     |          |      | 2004     | 2003        
|Name | Location | Type | (%)      | (%)         

|Jones Bridge Plaza                     | Norcross, GA           | NC | 100 | 100 | 96* | N/A
|-------------------------------------- | ---------------------- | -- | --- | --- | --- | ---
|Just for Feet - Augusta                | Augusta, GA            | SU | 100 | 100 | 100 | N/A
|Just for Feet - Covington              | Covington, LA          | SU | 100 | 100 | 100 | N/A
|Just for Feet - Daytona                | Daytona Beach, FL      | SU | 100 | 100 | 100 | 100
|Kensington Place                       | Murfreesboro, TN       | NC | 97  | 95  | N/A | N/A
|Killearn Shopping Center               | Tallahassee, FL        | NC | 99  | 100 | N/A | N/A
|Kmart (V)                              | Macon, GA              | SU | 0   | 0   | 100 | 100
|Kroger - Cincinnati                    | Cincinnati, OH         | SU | 100 | 100 | N/A | N/A
|Kroger- Grand Prairie                  | Grand Prairie, TX      | SU | 100 | 100 | N/A | N/A
|Kroger - Westchester                   | Westchester, OH        | SU | 100 | 100 | N/A | N/A
|Lake Olympia Square                    | Ocoee, FL              | NC | 96  | 96  | 97  | 93 
|Lake Walden Square (V)                 | Plant City, FL         | NC | 55  | 55  | 94  | 95 
|Lakeview Plaza                         | Kissimmee, FL          | NC | 95  | 100 | 98  | N/A
|Lakewood Ranch                         | Bradenton, FL          | NC | 100 | 100 | 98* | N/A
|Largo Town Center                      | Upper Marlboro, MD     | NC | 97  | 98  | N/A | N/A
|Lexington Place                        | Lexington, SC          | NC | 100 | 100 | N/A | N/A
|Logger Head Junction (O)               | Sarasota, FL           | NC | 44  | 63  | 81  | N/A
|Loisdale Center                        | Springfield, VA        | NC | 100 | 100 | N/A | N/A
|Lowe's Home Improvement                | Warner Robbins, GA     | SU | 100 | 100 | 100 | 100
|Lowe's Home Improvement - Baytown      | Baytown, TX            | SU | 100 | 100 | N/A | N/A
|Lowe's Home Improvement - Cullman      | Cullman, AL            | SU | 100 | 100 | N/A | N/A
|Lowe's Home Improvement - Houston      | Houston, TX            | SU | 100 | 100 | N/A | N/A
|Lowe's Home Improvement - Steubenville | Steubenville, OH       | SU | 100 | 100 | N/A | N/A
|Manchester Broad Street                | Manchester, CT         | SU | 100 | 100 | N/A | N/A
|Market Square                          | Douglasville, GA       | NC | 96  | 96* | N/A | N/A
|Marketplace at Mill Creek              | Buford, GA             | NC | 95  | 94* | N/A | N/A
|McFarland Plaza                        | Tuscaloosa, AL         | NC | 100 | 99  | 97  | N/A
|Meadowmont Village Center              | Chapel Hill, NC        | NC | 86* | 76* | 76* | N/A
|Melbourne Shopping Center              | Melbourne, FL          | NC | 89  | 90  | 97  | N/A
|Merchants Square                       | Zephyrhills, FL        | NC | 96  | 96  | 100 | 100
|Middletown Village                     | Middletown, RI         | NC | 95* | 87* | N/A | N/A
|Midway Plaza                           | Tamarac, FL            | NC | 84* | 92* | N/A | N/A
|Millpond Village                       | Cary, NC               | NC | 90* | N/A | N/A | N/A
|Monroe Shopping Center                 | Monroe, NC             | NC | 100 | 100 | N/A | N/A
|Mooresville Marketplace                | Mooresville, NC        | NC | 88* | N/A | N/A | N/A
|Naugatuck Valley Shopping Center       | Waterbury, CT          | NC | 100 | 100 | N/A | N/A
|Newnan Pavilion                        | Newnan, GA             | NC | 100 | 98  | 98  | N/A
|North Aiken Bi-Lo Center               | Aiken, SC              | NC | 100 | 100 | 100 | N/A
|North Hill Commons                     | Anderson, SC           | NC | 100 | 100 | N/A | N/A
|Northlake Commons                      | Palm Beach Gardens, FL | NC | 95  | 82* | N/A | N/A
|Northpoint Marketplace                 | Spartanburg, SC        | NC | 86* | 84* | 90* | N/A
|Oak Summit                             | Winston-Salem, NC      | NC | 100 | 96  | N/A | N/A
|Oakley Plaza                           | Asheville, NC          | NC | 97  | 97  | N/A | N/A
|Oleander Shopping Center               | Wilmington, NC         | NC | 100 | 100 | 100 | N/A
|Overlook at King of Prussia            | King of Prussia, PA    | NC | 100 | 100 | N/A | N/A
|Paradise Place                         | West Palm Beach, FL    | NC | 96  | 96  | N/A | N/A
|Paradise Promenade                     | Davie, FL              | NC | 89* | N/A | N/A | N/A
|Paraiso Plaza                          | Hialeah, FL            | NC | 90  | 88  | N/A | N/A
|PETsMART - Chattanooga                 | Chattanooga, TN        | SU | 100 | 100 | 100 | 100
|PETsMART - Daytona Beach               | Daytona Beach, FL      | SU | 100 | 100 | 100 | 100
|PETsMART - Fredricksburg               | Fredricksburg, VA      | SU | 100 | 100 | 100 | 100



|     |          |      | June 30, | December 31,
|---- | -------- | ---- | -------- | ------------
|     |          |      | 2004     | 2003        
|Name | Location | Type | (%)      | (%)         

|Piedmont Plaza                  | Apopka, FL           | NC | 99  | N/A  | N/A  | N/A 
|------------------------------- | -------------------- | -- | --- | ---- | ---- | ----
|Plant City Crossing             | Plant City, FL       | NC | 98  | 98*  | 93*  | N/A 
|Plaza Del Paraiso               | Miami, FL            | NC | 100 | 100  | N/A  | N/A 
|Pleasant Hill                   | Duluth, GA           | NC | 96  | 98   | 96*  | 97* 
|Pointe at Tampa Palms           | Tampa, FL            | NC | 100 | 100  | N/A  | N/A 
|Presidential Commons            | Snellville, GA       | NC | 100 | 100  | 100  | N/A 
|Publix Brooker Creek            | Palm Harbor, FL      | NC | 100 | 99   | N/A  | N/A 
|Rainbow Foods - Garland (V)     | Garland, TX          | SU | 0   | 0    | 100  | N/A 
|Rainbow Foods - Rowlett (V)     | Rowlett, TX          | SU | 0   | 0    | 100  | N/A 
|Redbud Commons                  | Gastonia, NC         | NC | 78  | Dev  | N/A  | N/A 
|River Ridge                     | Birmingham, AL       | NC | 95  | 100  | 100  | N/A 
|River Run                       | Miramar, FL          | NC | 100 | 99*  | N/A  | N/A 
|Riverdale Shops                 | West Springfield, MA | NC | 99  | 96   | N/A  | N/A 
|Riverstone Plaza                | Canton, GA           | NC | 99  | 99   | 99*  | N/A 
|Rosedale Shopping Center        | Huntersville, NC     | NC | 98  | 96*  | 96*  | N/A 
|Route 22 Retail Shopping Center | Union, NJ            | NC | 100 | 100  | N/A  | N/A 
|Sand Lake Corners               | Orlando, FL          | NC | 100 | 97   | 99*  | 97* 
|Sandy Plains Village            | Roswell, GA          | NC | 91  | 92   | N/A  | N/A 
|Sarasota Pavilion               | Sarasota, FL         | NC | 99  | 99   | 100* | N/A 
|Seekonk Town Center             | Seekonk, MA          | SU | 100 | 100  | N/A  | N/A 
|Sexton Commons                  | Fuquay Varina, NC    | NC | 100 | 100* | 91*  | N/A 
|Sharon Greens                   | Cumming, GA          | NC | 82  | 82*  | 82*  | N/A 
|Sheridan Square                 | Dania, FL            | NC | 93  | 93   | N/A  | N/A 
|Shoppes at Citiside             | Charlotte, NC        | NC | 97  | 95*  | 90*  | N/A 
|Shoppes at Lake Dow             | McDonough, GA        | NC | 93* | 91*  | N/A  | N/A 
|Shoppes at Lake Mary            | Lake Mary, FL        | NC | 100 | 94   | 100* | N/A 
|Shoppes at New Tampa            | Wesley Chapel, FL    | NC | 97  | 98*  | 94*  | N/A 
|Shoppes at Oliver's Crossing    | Winston-Salem, NC    | NC | 85* | 78*  | N/A  | N/A 
|Shoppes at Paradise Pointe      | Ft. Walton Beach, FL | NC | 81  | 81*  | N/A  | N/A 
|Shoppes of Ellenwood            | Ellenwood, GA        | NC | 100 | 95   | N/A  | N/A 
|Shoppes of Golden Acres         | Newport Richey, FL   | NC | 100 | 96   | 74   | N/A 
|Shoppes of Lithia               | Brandon, FL          | NC | 100 | 100  | N/A  | N/A 
|Shoppes on the Circle           | Dothan, AL           | NC | 98  | 97*  | 96*  | N/A 
|Shoppes on the Ridge            | Lake Wales, FL       | NC | 79  | Dev  | N/A  | N/A 
|Skyview Plaza                   | Orlando, FL          | NC | 98  | 99   | 100  | 100 
|Sony Theatre Complex            | East Hanover, NJ     | NC | 100 | 100  | N/A  | N/A 
|Southampton Village             | Tyrone, GA           | NC | 88  | Dev  | N/A  | N/A 
|Southlake Pavilion              | Morrow, GA           | NC | 100 | 100  | 99*  | 100*
|Southlake Shopping Center       | Cornelius, NC        | NC | 99  | 99*  | 97*  | N/A 
|Southwood Plantation            | Tallahassee, FL      | NC | 91  | 98   | N/A  | N/A 
|Spring Mall Center              | Springfield, VA      | NC | 100 | 100  | N/A  | N/A 
|Springfield Park                | Lawrenceville, GA    | NC | 99  | 100  | N/A  | N/A 
|Squirewood Village              | Dandridge, TN        | NC | 100 | 86   | N/A  | N/A 
|Steeplechase Plaza              | Ocala, FL            | NC | 92  | 93   | 100  | 100*
|Stonebridge Square              | Roswell, GA          | NC | 100 | 100  | 99   | N/A 
|Stonecrest Marketplace          | Lithonia, GA         | NC | 97* | 97*  | N/A  | N/A 
|Super Wal-Mart - Alliance       | Alliance, OH         | SU | 100 | 100  | N/A  | N/A 
|Super Wal-Mart - Greenville     | Greenville, SC       | SU | 100 | 100  | N/A  | N/A 
|Super Wal-Mart - Winston-Salem  | Winston-Salem, NC    | SU | 100 | 100  | N/A  | N/A 
|Suwanee Crossroads              | Suwanee, GA          | NC | 93  | 94*  | N/A  | N/A 
|Sycamore Commons                | Matthews, NC         | NC | 98  | 96*  | 93*  | N/A 
|Target Center                   | Columbia, SC         | NC | 100 | 100  | 100  | N/A 



|     |          |      | June 30, | December 31,
|---- | -------- | ---- | -------- | ------------
|     |          |      | 2004     | 2003        
|Name | Location | Type | (%)      | (%)         

|Tequesta Shoppes Plaza             | Tequesta, FL         | NC | 87* | 93*  | N/A  | N/A 
|---------------------------------- | -------------------- | -- | --- | ---- | ---- | ----
|Thompson Square Mall               | Monticello, NY       | NC | 94  | N/A  | N/A  | N/A 
|Town & Country                     | Knoxville, TN        | NC | 100 | 99   | N/A  | N/A 
|Town Center Commons                | Kennesaw, GA         | NC | 96  | 94   | 93   | 93  
|Turkey Creek I & II                | Knoxville, TN        | NC | 99  | 92   | 100* | N/A 
|Universal Plaza                    | Lauderhill, FL       | NC | 97  | 95   | 99*  | N/A 
|Valley Park Commons                | Hagerstown, MD       | NC | 97  | 89   | N/A  | N/A 
|Venture Pointe                     | Duluth, GA           | NC | 100 | 100  | 100* | 100*
|Village Center                     | Mt. Pleasant, WI     | NC | 95  | 95*  | N/A  | N/A 
|Village Crossing                   | Skokie, IL           | NC | 99* | 99*  | N/A  | N/A 
|Village Square at Golf             | Boynton Beach, FL    | NC | 94* | 95*  | 92   | N/A 
|Vision Works                       | Plantation, FL       | SU | 100 | 100  | N/A  | N/A 
|Wakefield Crossing                 | Raleigh, NC          | NC | 88  | 88*  | 98*  | N/A 
|Walgreens                          | Port Huron, MI       | SU | 100 | 100  | N/A  | N/A 
|Walks at Highwood I & II           | Tampa, FL            | NC | 99  | 100* | 96*  | N/A 
|Wal-Mart/Sam's Club                | Worcester, MA        | SU | 100 | 100  | N/A  | N/A 
|Ward's Crossing                    | Lynchburg, VA        | NC | 98* | 98*  | 98*  | N/A 
|Warwick Center                     | Warwick, RI          | NC | 89* | N/A  | N/A  | N/A 
|Watercolor Crossing                | Tallahassee, FL      | NC | 94  | Dev  | N/A  | N/A 
|Waterfront Marketplace/Town Center | Homestead, PA        | NC | 100 | 100  | N/A  | N/A 
|Wendover Village                   | Greensboro, NC       | NC | 85* | N/A  | N/A  | N/A 
|West Falls Plaza                   | West Paterson, NJ    | NC | 100 | 100  | N/A  | N/A 
|West Oaks                          | Ocoee, FL            | NC | 100 | 100  | 95   | 100 
|Westside Centre                    | Huntsville, AL       | NC | 96  | 89*  | N/A  | N/A 
|Willoughby Hills Shopping Center   | Willoughby Hills, OH | NC | 100 | 100  | N/A  | N/A 
|Windsor Court Shopping Center      | Windsor Court, CT    | NC | 100 | 100  | N/A  | N/A 
|Winslow Bay Commons                | Mooresville, NC      | NC | 94* | 90   | N/A  | N/A 
|Woodstock Square                   | Atlanta, GA          | NC | 100 | 98   | 100* | 99* 
|Wytheville Commons                 | Wytheville, VA       | NC | 100 | N/A  | N/A  | N/A 



|Type of Property |                                                               
|---------------- | --------------------------------------------------------------
|NC               | Neighborhood and Community Multi-Tenant Retail Shopping Center
|SU               | Single User Property                                          
|Dev              | Development                                                   
|                 |                                                               

|Information Notes
|-----------------

|*    | As part of the purchase of these properties, we are entitled to receive payments in accordance with master lease agreements for tenant space, which was not producing revenue either at the time of, or subsequent to the purchase.  The master lease agreements cover rental payments due for a period ranging from one to three years from the purchase date.  The percentages in the table above do not include non-revenue producing space covered by the master lease agreements.  For those properties which are covered by a master lease agreement, our financial occupancy ranges from 87% to 100% as of June 30, 2004.
|---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|(V)  | Property includes bankrupt tenant with greater than 10,000 square feet vacant.  We are aggressively marketing space vacated by bankrupt tenants.  Our efforts include working with firms which specialize in backfilling this type of space.  Whenever possible, we attempt to minimize the initial cost to re-tenant space which has been vacated by bankrupt tenants.                                                                                                                                                                                                                                                         
|     |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|(RD) | Redevelopment properties.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|     |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|(O)  | A portion of this property is used by an affiliate of the advisor relative to acquisition.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      



Additional Information

Tenant Financial Restructuring

In the ordinary course of business, some of our tenants have announced that they have filed for bankruptcy or commenced financial restructuring.  Under bankruptcy laws, tenants have the right to affirm or reject their leases with us.  If a tenant rejects a lease, the tenant will no longer be required to pay rent on the property.  If a tenant affirms its lease, the tenant will be required to perform all obligations under the original lease.  If a tenant does not reject or affirm their lease at the beginning of the bankruptcy process, there is no assurance that the lease will not be rejected in the future.  In addition, certain tenants may undergo restructuring and may close some unprofitable stores.  Once a space is vacated by a bankrupt or restructured tenant, unless provisions are made for early lease termination as discussed below, our policy is to actively attempt to re-lease the available space.  We establish loss reserves for income attributable to bankrupt or weak tenants on a case by case basis, and accordingly, believe our reserves are adequate.

As of June 30, 2004, certain tenants in our centers had filed bankruptcy petitions which were either pending rejection or affirmation, or which had been rejected and resulted in vacant, unleased space.  Management attempts to minimize losses related to bankrupt or weak tenants by strategically evaluating which spaces can be released quickly at favorable rental rates.  In those cases, we may allow a tenant to vacate its space prior to rejection or expiration of its lease.  Annual rental income related to bankrupt or restructured tenants occupying in excess of 10,000 square feet whose space has not been released represents less than 2% of the total portfolio.

Subsequent Events

We paid distributions of $15,489,254 and $16,049,541 in July and August 2004, respectively.

Through the DRP and SRP, we issued a net of 1,546,717 shares of common stock from July 1, 2004 through August 7, 2004, resulting in a total of 229,028,347 shares.

From the period beginning July 1, 2004 through August 7, 2004, we purchased two additional properties for an approximate purchase price of $4,700,000, consisting of approximately 24,100 square feet.

We are obligated under earnout agreements to pay for certain tenant space in our existing properties, after the tenant moves into its space and begins paying rent.  From the period beginning July 1, 2004 through August 7, 2004, we funded earnouts on four additional tenant spaces for a total of approximately $2,150,000 at three of our existing properties.

We closed on a total of three individual mortgages payable totaling approximately $13,000,000 subsequent to June 30, 2004.

We intend to purchase seven additional properties and fund additional earnouts and redevelopments for a total of approximately $59,000,000, but there can be no assurance that we will acquire these properties.  These acquisitions have been approved by our Board of Directors.

Impact of Recent Accounting Principles

On May 15, 2003, the FASB issued Statement No. 150, (SFAS 150) "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and
Equity."  This statement establishes standards for classifying and measuring as liabilities certain financial instruments that embody obligations of the issuer and have characteristics of both liabilities and equity.  This statement is effective for financial instruments entered into or modified after May 31, 2003 and is otherwise effective at the beginning of the first interim period beginning after June 15, 2003.  The effective date of a portion of the statement has been indefinitely postponed by the FASB.  We adopted the provisions of this statement on July 1, 2003.  We did not enter into any financial instruments within the scope of this statement during the period from July 1, 2003 to June 30, 2004.  To the extent stockholders request shares to be repurchased by us under the share repurchase program, our obligation to repurchase such shares will be classified as a liability at the redemption amount at the date documentation is complete and accepted by us in accordance with the SRP.  The adoption of SFAS 150 did not have a material effect on our financial condition or results of operations.



In December 2003, the FASB issued Interpretation No. 46R (FIN 46R), "Consolidation of Variable Interest Entities," which addresses how a business enterprise should evaluate whether or not it has a controlling financial interest in an entity through means other than voting rights and accordingly should consolidate the entity.  FIN 46R replaces FIN 46, "Consolidation of Variable Interest Entities," which was issued in January 2003.  The assets, liabilities and non-controlling interests of the variable interest entity are measured at their carrying amounts with any difference between the net amount added to the balance sheet and any previously recognized interest is recognized as the cumulative effect of an accounting change.  If determining the carrying amounts is not practical, fair value at the date FIN 46R first applies may be used to measure the assets, liabilities and non-controlling interest of the variable interest entity.  The adoption of FIN 46R did not have a material effect on our results of operations or financial condition.  We have considered the provisions of FIN 46R and determined for the period ended June 30, 2004 that there are no variable interest entities.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk

Debt Obligations Market Risks

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

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



|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|------------------------------------------------- | - | ---------- |  | ---------- |  | ---------- |  | ----------- |  | ----------- |  | ------------- |  | -------------
|                                                  |   | 2004       |  | 2005       |  | 2006       |  | 2007        |  | 2008        |  | Thereafter    |  | Total        
|Maturing Debt*                                    |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|Fixed rate debt                                   | $ | 6,836,234  |  | 32,403,480 |  | 47,545,336 |  | 95,966,316  |  | 203,002,338 |  | 1,566,923,822 |  | 1,952,677,526
|Variable rate debt                                |   | 50,000,000 |  | 5,000,000  |  | 29,337,500 |  | 173,908,887 |  | 31,575,000  |  | 4,400,000     |  | 294,221,387  
|Total debt                                        | $ | 56,836,234 |  | 37,403,480 |  | 76,882,836 |  | 269,875,203 |  | 234,577,338 |  | 1,571,323,822 |  | 2,246,898,913
|                                                  |   | ========   |  | ========   |  | ========   |  | =========   |  | =========   |  | ==========    |  | ==========   
|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|Weighted average interest rate of maturing debt*: |   |            |  |            |  |            |  |            
|Fixed rate debt                                   |   | 7.58%      |  | 7.49%      |  | 6.81%      |  | 5.98%       |  | 5.20%       |  | 5.09%         |  |              
|Variable rate debt                                |   | 3.30%      |  | 3.01%      |  | 3.24%      |  | 3.10%       |  | 3.25%       |  | 3.21%         |  |              
|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              
|                                                  |   |            |  |            |  |            |  |             |  |             |  |               |  |              

* The debt maturity does not include any premiums associated with debt assumed at acquisition

The principal balance of $294,221,387 or 13.09% of our mortgages and notes payable at June 30, 2004, have variable interest rates averaging 3.16%.  Each increase in the annual variable interest rate of .25% would increase our interest expense by approximately $736,000 per year.

The majority of our loans require monthly payments of interest only, although some loans require principal and interest payments as well as reserves for taxes, insurance, and certain other costs.  Interest on variable-rate loans are currently based on LIBOR (London Inter-Bank Offering Rate, which is a financial industry standard benchmark rate), plus a spread ranging from 132 to 225 basis points.  Fixed-rate loans, which we are currently funding, bear interest based on corresponding treasury instruments plus a spread of 110 to 135 basis points. Variable-rate loans may be prepaid without penalty, while fixed-rate loans generally may be prepaid with a penalty, after specific lockout periods.  Individual decisions regarding interest rates, loan-to-value, fixed versus variable-rate financing, maturity dates and related matters are based on the condition of the financial markets at the time the debt is placed.

We paid off or refinanced all of the debt that matured during 2004 and 2003.  In the cases where maturing debt was repaid from new financing obtained, the replacement financing was for amounts which differ from the loans retired, either producing or requiring cash on a property by property basis.  As part of our financing strategy, we prepare packages that are forwarded to prospective lenders.  Each package contains specific details regarding each property and is designed to familiarize prospective lenders with the properties in order to allow them to provide interest rate quotes to us.  We believe that this method of receiving competitive bids from lenders is the most effective means of obtaining favorable financing.  Packages covering the majority of the properties we have purchased or intend to purchase have been prepared and are currently being disseminated to lenders.  We are confident we will obtain new long-term financing or pay off all debt that matures in 2004 in order to achieve our strategic objectives.

Inflation Risk

For our multi-tenant shopping centers, inflation is likely to increase rental income from leases to new tenants and lease renewals, subject to market conditions.  Our rental income and operating expenses for those properties owned, or to be owned and operated under triple-net leases are not likely to be directly affected by future inflation, since rents are or will be fixed under the leases and property expenses are the responsibility of the tenants.  The capital appreciation of triple-net leased properties is likely to be influenced by interest rate fluctuations.  To the extent that inflation determines interest rates, future inflation may have an effect on the capital appreciation of triple-net leased properties.  As of June 30, 2004, we owned 86 single-user triple-net leased properties.

Item 4.   Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We completed an evaluation as of the end of the period covered by this report under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-14 of the Securities Exchange Act of 1934.  Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in alerting them on a timely basis of material information relating to us (including our consolidated subsidiaries) required to be included in our periodic Securities and Exchange Commission filings.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting that occurred during the six month period ended June 30, 2004 that has materially effected, or is reasonably likely to materially effect, our internal control over financial reporting.

Part II - Other Information

Item 1.  Legal Proceedings

Except as described below, neither we nor any of our properties are presently subject to any material litigation or legal proceeding, nor, to our knowledge, is any material or other litigation or legal proceeding threatened against us, other than routine litigation arising in the ordinary course of business, some of which is expected to be covered by liability insurance and all of which collectively is not expected to have a material adverse effect on our consolidated financial statements.

Item 2.  Changes in Securities and Use of Proceeds

We have registered, pursuant to registration statements under the Act, 280,000,000 common shares at $10.00 per share, subject to discounts in certain cases, which includes up to 20,000,000 shares at $9.50 per share pursuant to our DRP and 10,000,000 shares issuable upon exercise of the Soliciting Dealer Warrants at an exercise price of $12.00 per share.  Also, 10,000,000 Soliciting Dealer Warrants at $.0008 per Soliciting Dealer Warrant were offered.  On May 7, 2004, we registered an additional 50,000,000 shares for our DRP.

|                                                                                                                   
|-------------------------------------------------------------------------------------------------------------------
|As of June 30, 2004, we sold the following securities in our offerings for the following aggregate offering prices.
|                                                                                                                   
|                                                                                                                   
|                                                                                                                   
|                                                                                                                   
|                                                                                                                   
|                                                                                                                   
|                                                                                                                   

From February 11, 1999, which was the effective date of our first offering, through June 30, 2004, we incurred the following expenses in connection with the issuance and distribution of the registered securities:



|                                       |                |            
|-------------------------------------- | -------------- | -----------
|                                       |                | E=Estimated
|Type of Expenses                       | Amount         | A=Actual   
|Underwriting discounts and commissions | $  194,193,552 | A          
|Finders' fees                          | --             | A          
|Expenses paid to or for underwriters   | --             | A          
|Other expenses to affiliates           | 2,762,221      | A          
|Other expenses paid to non-affiliates  | 18,239,872     | A          
|Total expenses                         | $  215,195,645 |            
|                                       | ============== |            
|                                       |                |            

The net offering proceeds for our offerings, after deducting the total expenses paid described above, are $2,047,438,576.

The underwriting discounts and commissions, and the expenses paid to our underwriters, were paid to an affiliate of our advisor, Inland Securities Corporation.  Inland Securities Corporation re-allowed all or a portion of the commissions and expenses to soliciting dealers.

Cumulatively, we have used the net offering proceeds as follows:

|                                                   |                 | E=Estimated
|-------------------------------------------------- | --------------- | -----------
|Use of Proceeds                                    | Amount          | A=Actual   
|Construction of plant, building and facilities     | $    88,905,932 | A          
|Purchase of real estate, net of financing proceeds | 1,157,195,249   | A          
|Acquisition of other businesses                    | --              | A          
|Repayment of indebtedness                          | 603,657,815     | A          
|Working capital (currently)                        | 69,036,777      | E          
|Temporary investments (currently)                  | 128,642,803     | A          
|Other uses                                         | --              | A          



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

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

None.

Item 6.  Exhibits and Reports on Form 8-K

| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | -------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | (a)      | Exhibits required by the Securities and Exchange Commission Regulations S-K Item 601.                                                                                                                                                                                                                                                                                                                                                                            
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | Item No. | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                      
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 3.1      | Third Articles of Amendment and Restatement of Charter of Inland Retail Real Estate Trust, Inc. (Included as Exhibit 3.1 to the Company's Registration Statement on Form S-11 filed on April 5, 2002 [File No. 333-85666] and incorporated herein by reference.)                                                                                                                                                                                                 
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 3.1(a)   | Articles of Amendment of Inland Retail Real Estate Trust, Inc. filed April 2, 2002. (Included as Exhibit 3.1(a) to the Company's Registration Statement on Form S-11 filed April 5, 2002 [File No. 333-85666] and incorporated herein by reference.)                                                                                                                                                                                                             
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 3.2      | Amended and Restated Bylaws of Inland Retail Real Estate Trust, Inc. (Included as Exhibit 3.2 to Form 10-K for the year ended December 31, 2001 [File No. 000-30413] and incorporated herein by reference.)                                                                                                                                                                                                                                                      
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 3.2(a)   | Amendment to Amended and Restated Bylaws of Inland Retail Real Estate Trust, Inc. dated February 22, 2002. (Included as Exhibit 3.2(a) to Form 10-K for the year ended December 31, 2001 [File No. 000-30413] and incorporated herein by reference.)                                                                                                                                                                                                             
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 4.1      | Agreement of Limited Partnership of Inland Retail Real Estate Limited Partnership. (Included as Exhibit 4.1 to the Company's Registration Statement on Form S-11 filed November 28, 2000 [File No. 333-50822] and incorporated herein by reference.)                                                                                                                                                                                                             
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 4.1(a)   | First Amendment to Agreement of Limited Partnership of Inland Retail Real Estate Limited Partnership. (Included as Exhibit 4.1(a) to the Company's Registration Statement on Form S-11 filed November 28, 2000 [File No. 333-50822] and incorporated herein by reference.)                                                                                                                                                                                       
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 4.2      | Specimen Certificate for the shares.  (Included as Exhibit 4.2 to the Company's Registration Statement on Form S-11 filed September 28, 1998 [File No, 333-64391] and incorporated herein by reference.)                                                                                                                                                                                                                                                         
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.1     | Escrow Agreement by and among Inland Retail Real Estate Trust, Inc. , Inland Securities Corporation and La Salle National Bank, N. A. (Included as Exhibit 10.1 to the Company's Registration Statement on Form S-11 filed on January 31, 2001 [File No. 333-05822] and incorporated herein by reference.)                                                                                                                                                       
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.2     | First Amendment and Restated Advisory Agreement by and between Inland Retail Real Estate Trust, Inc. and Inland Retail Real Estate Advisory Services, Inc.  (Included as Exhibit 10.2 to the Company's Registration Statement on Form S-11 filed November 28, 2000 [File No. 333-05822] and incorporated herein by reference.)                                                                                                                                   
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.2(a)  | First Amendment to First Amended and Restated Advisory Agreement.  (Included as Exhibit 10.2(a) Post-Effective Amendment No. 2 to the Company's Registration Statement filed on August 1, 2001 [File No. 333-50822] and incorporated herein by reference.)                                                                                                                                                                                                       
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.3     | Master Management Agreement, including the form of Management Agreement for each Property by and between Inland Retail Real Estate Trust, Inc. and Inland Southeast Property Management Corp. (Included as Exhibit 10.3 to the Company's Registration Statement on Form S-11 filed November 28, 2000 [File No. 333-50822] and incorporated herein by reference.)                                                                                                 
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.3(a)  | First Amendment to Master Management Agreement.  (Included as Exhibit 10.3(a) to the Company's Registration Statement filed on November 28, 2000 [File No. 333-50822] and incorporated herein by reference.)                                                                                                                                                                                                                                                     
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.3(b)  | Master Management Agreement, including the form of Management Agreement for each Property by and between Inland Retail Real Estate Trust, Inc. and Inland Southern Management LLC. (Included as Exhibit 10.3(b) to the Company's Registration Statement on Form S-11 filed April 5, 2002 [File No. 333-85666] and incorporated herein by reference.)                                                                                                             
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
| | 10.4     | First Amended and Restated Property Acquisition Service Agreement by and among Inland Retail Real Estate Trust, Inc., Inland Retail Real Estate Advisory Services, Inc., Inland Real Estate Corporation, Inland Real Estate Advisory Services, Inc. and Inland Real Estate Acquisitions, Inc.  (Included as Exhibit 10.4 to the Company's Registration Statement on Form S-11 filed November 28, 2000 [File No. 333-50822] and incorporated herein by reference.)



| | Item No. | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                        
| | -------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.5     | Independent Director Stock Option Plan. (Included as Exhibit 10.5 to Amendment No. 1 to the Company's Registration Statement filed on January 7, 1999 [File No. 333-64931] and incorporated herein by reference.)                                                                                                                                                                                                                                                  
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.5(a)  | Form of Option Agreement for initial grant of options. (Included as an Exhibit to Amendment No. 4 to the Company's Registration Statement filed on May 3, 2000 [File No. 333-64391] and incorporated herein by reference.)                                                                                                                                                                                                                                         
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.5(b)  | Form of Option Agreement for subsequent grant of options. (Included as Exhibit 10.5(b) to Amendment No. 6 to the Company's Registration Statement filed on August 2, 2000 [File No. 333-64391] and incorporated herein by reference.)                                                                                                                                                                                                                              
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.6     | Form of Indemnification Agreement by and between Inland Retail Real Estate Trust, Inc. and its Directors and executive officers. (Included as Exhibit 10.6 to Amendment No. 3 to the Company's Registration Statement on Form S-11 filed February 9, 1999 [File No. 333-64931] and incorporated herein by reference.)                                                                                                                                              
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.7     | Agreement dated March, 1999 between Inland Retail Real Estate Trust, Inc., and Inland Real Estate Investment Corporation relating to payment of the reasonably estimated cost to prepare and mail a notice to stockholders of any special meeting of stockholders requested by the stockholders. (Included as Exhibit 10.7 to the Company's Registration Statement on Form S-11 filed November 28, 2000 [File No. 333-50822] and incorporated herein by reference.)
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.8     | Master Management Agreement, including the form and Management Agreement for each Property by and between Inland Retail Real Estate Trust, Inc. and Inland Mid-Atlantic Management Corp. (Included as Exhibit 10.8 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)                                                                                                                                       
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.9     | Loan servicing Agreement dated January 1, 2003 between Inland Retail Real Estate Trust, Inc. and Inland Mortgage Service Corporation for the initial term commencing on January 1, 2003 and ending on March 31, 2004. (Included as Exhibit 10.9 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)                                                                                                          
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.10    | Loan Servicing Agreement dated April 1, 2004, between Inland Retail Real Estate Trust, Inc. and Inland Mortgage Servicing Corporation for the initial term commencing on April 1, 2004 and ending on March 31, 2005. (Included as Exhibit 10.10 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)                                                                                                          
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.11    | Credit Agreement dated June 30, 2003 among Inland Retail Real Estate Trust, Inc., and Inland Retail Real Estate Limited Partnership as Borrowers and KeyBank National Association as Administrative Agent and Lead Arranger and the Several Lenders from time to time parties hereto, as Lenders. (Included as Exhibit 10.11 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)                             
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.12    | First Amendment to Credit Agreement dated May 7, 2003 among Inland Retail Real Estate Trust, Inc., and Inland Retail Real Estate Limited Partnership as Borrowers and KeyBank National Association as Administrative Agent and Lead Arranger and the Several Lenders from time to time parties hereto, as Lenders. (Included as Exhibit 10.12 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)            
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.13    | Second Amendment to Credit Agreement dated March 26, 2004 among Inland Retail Real Estate Trust, Inc., and Inland Retail Real Estate Limited Partnership as Borrowers and KeyBank National Association as Administrative Agent and Lead Arranger and the Several Lenders from time to time parties hereto, as Lenders. (Included as Exhibit 10.13 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)        
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
| | 10.14    | Investment Advisory Agreement for Discretionary Accounts dated July 31, 2003, between Inland Retail Real Estate Trust, Inc. and Inland Investment Advisors, Inc. (Included as Exhibit 10.14 to the Company's Form 10-Q filed May 10, 2004 [File No. 000-30413] and incorporated herein by reference.)                                                                                                                                                              
| |          |                                                                                                                                                                                                                                                                                                                                                                                                                                                                    



|    | Item No.                                                                                                                                                                                     | Description                                                                                                                                                                                                             
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                              |                                                                                                                                                                                                                         
|    | 10.15                                                                                                                                                                                        | Amended and Restated Credit Agreement dated May 7, 2004, between Inland Retail Real Estate Trust, Inc. and Keybank National Association, Keybanc Capital Markets, Bank of America and LaSalle Bank National Association.
|    |                                                                                                                                                                                              |                                                                                                                                                                                                                         
|    | 31.1                                                                                                                                                                                         | Principal Executive Officer Certification, Pursuant to U. S. C Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                      
|    |                                                                                                                                                                                              |                                                                                                                                                                                                                         
|    | 31.2                                                                                                                                                                                         | Principal Financial Officer Certification, Pursuant to U. S. C Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                      
|    |                                                                                                                                                                                              |                                                                                                                                                                                                                         
|    | 32.1                                                                                                                                                                                         | Principal Executive Officer Certification, Pursuant to U. S. C Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                      
|    |                                                                                                                                                                                              |                                                                                                                                                                                                                         
|    | 32.2                                                                                                                                                                                         | Principal Financial Officer Certification, Pursuant to U. S. C Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                      
|    |                                                                                                                                                                                              |                                                                                                                                                                                                                         
|(b) | Reports on Form 8-K:                                                                                                                                                                        
|    |                                                                                                                                                                                             
|    | The following reports on Form 8-K were filed during the three months ended June 30, 2004:
Report on Form 8-K dated May 7, 2004, reporting under Item 7 -  Financial Statements and Exhibits.



SIGNATURES

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

INLAND RETAIL REAL ESTATE TRUST, INC.

/S/  ROBERT D. PARKS

By: Robert D. Parks 
Chairman and Chief Executive Officer
Date: August 7, 2004

/S/  BARRY L. LAZARUS

By: Barry L. Lazarus
President and Chief Operating Officer
Treasurer and Chief Financial Officer
Date:  August 7, 2004